Annolyse
BriefingsCompaniesScreenerInsightsPrinciplesCompareChatWatchlist

Explore

  • Briefings
  • Companies
  • Screener
  • Insights
  • Compare

Resources

  • Search
  • Methodology

© 2026 Annolyse.

ChartsAnalysisChatData
  1. Charts
  2. Valuation
  3. Analysis
  4. Chat
  5. Data
  6. Sources
←Back to briefings
The Colonial Motor Company (CMO) / HY23

NPAT down 21.0% but a NZ$49.2m operating cash swing is the bigger issue

Margins held at the upper edge of their historical range, yet a NZ$27.8m inventory build pushed operating cash outflow to NZ$50.7m and lifted

Consumer / Automotive retail

CMO revenue trajectory

Revenue context before the current result.

↗
Loading chart...
FY22 was $1b, versus $898.5m in FY21.

CMO Operating profit margin

Operating profit margin across covered periods.

↗
Loading chart...
Operating profit margin across covered periods.

CMO operating cash flow

Operating cash flow across covered periods.

↗
Loading chart...
FY22 was $67.3m, versus $24m in FY21.

CMO working-capital movement

Operating working-capital absorption or release by reporting period.

↗
Loading chart...
  • FY22 CMO: Outside range low operating working-capital movement. $-26.4m; 4-period range $-7.9m to $69m. Operating working-capital movement: NZ$-26.4m, below normal range; 2/4 prior periods had builds averaging NZ$56.6m, and 1 had releases averaging NZ$-7.9m.
Operating working-capital movement: NZ$-26.4m, below normal range; 2/4 prior periods had builds averaging NZ$56.6m, and 1 had releases averaging NZ$-7.9m.

Market context

Valuation

A close-dated read on what the market price implies next to the latest verified filing inputs. Unavailable metrics stay visible when the absence is useful context.

Prices as at close, 8 June 2026

Price and market cap

The latest close and share count context for the market price.

Market cap

$220m

i

End-of-day close multiplied by current shares on issue.

Profitability multiples

How the market price compares with recent earnings and cash-flow inputs.

P/E

9.96x

i

Recent market cap compared with trailing earnings.

EPS

0.68

i

Recent filing-derived earnings per share.

PEG

0.18x

i

P/E compared with recent earnings growth.

EV/EBITDA

Not available

i

Not available for this company right now.

P/FCF

Not available

i

Not available for this company right now.

P/B

0.69x

i

Market value compared with latest reported equity.

Income and fund shape

Yield and fund-style valuation where the company shape supports it.

Dividend yield

5.2%

i

Trailing dividends compared with the latest close.

Total return

Not available

i

Available once dividend and adjustment data are verified.

Release date
22 February 2023
Published
23 April 2026
Ask about this result
Sections⌄
  1. Charts
  2. Valuation
  3. Analysis
  4. Chat
  5. Data
  6. Sources

Key metrics

Numbers worth scanning first

HY23 vs HY22

Revenue

$500.9m

-6.5% ↓ vs $535.7m

Net profit after tax

$14.3m

-21.0% ↓ vs $18.1m

Net cash inflow from operating activities

−$50.7m

n/m ↓ vs −$1.5m

Interim dividend per share

15.0c

flat vs 15.0c

Profit before tax

$20.9m

-21.1% ↓ vs $26.5m

Cash and cash equivalents

$16.1m

+19.4% ↑ vs $13.5m

Total assets

$527.1m

+13.9% ↑ vs $462.6m

What changed

Operating cash flow is the dominant change: net cash from operations swung to an outflow of NZ$50.7m from NZ$1.5m a year ago, a NZ$49.2m deterioration

The driver is a NZ$27.8m operating working-capital absorption, which sits at the upper edge of Annolyse's historical baseline (mean NZ$8.1m, with one prior period showing a NZ$72.6m build and two showing releases). Inventories climbed 16.4% to NZ$197.3m.

Revenue fell 6.5% to NZ$500.9m, against a historical mean growth rate of 8.1% and a range of -1.2% to 22.4%, so the top line is below normal. PBT declined 21.1% to NZ$20.9m and NPAT declined 21.0% to NZ$14.3m, both within historical ranges. Gross borrowings rose 15.4% to NZ$126.1m. The interim dividend was held at 15cps.

What matters

Cash quality has weakened sharply even though the working-capital build is not unprecedented

  • OCF moved from roughly break-even to a NZ$50.7m outflow, funded through a NZ$16.8m increase in gross borrowings. The build is at the upper edge of the historical range rather than off the chart, but the year-on-year delta is what is squeezing the balance sheet now. This matters because the dividend was held while operating cash was negative; the half is being underwritten by debt, not internal cash generation.

  • Margins are holding at the top of the historical range, so the earnings decline is volume-driven rather than margin compression. PBT margin of 4.2% is above the four-period mean of 3.2% and at the upper edge of the 2.2%–4.9% range; NPAT margin of 2.9% is similarly above its 2.1% mean. Management retains pricing or mix discipline despite a 6.5% revenue contraction, which reads as a softer demand environment more than a competitive problem.

  • Returns and leverage are both moving the wrong way together. ROE fell from 6.7% to 4.7%, while net debt rose to roughly NZ$109.9m (from NZ$95.7m) and gross borrowings now sit at NZ$126.1m. Equity has grown 11.8%, so the ratios are not alarming yet, but the direction matters because the borrowing increase is financing inventory, not earning assets.

Expectations

No forward guidance or stated targets are supplied

The shape context is the FY22 split, in which HY22 contributed 72.9% of full-year NPAT and 59.4% of revenue, implying H1-weighted earnings historically. If that pattern repeats, the current NZ$14.3m NPAT implies a full-year figure in the high teens against FY22's NZ$24.8m. That comparison should be treated cautiously because the HY22 base was described as a record, and the shape may not generalise.

The release does not break out forward order book, supply commitments, or expected inventory unwind, so the second-half cash recovery from inventory clearance is the key open variable rather than anything in this disclosure.

Quality of result

The earnings line is more durable than the cash line

Margin strength sits at the upper edge of the historical range and the effective tax rate (28.1% vs 28.4% prior) is broadly stable, so the 21.0% NPAT decline is a clean read on weaker volumes against a record prior-year comparable rather than an accounting effect. Tax did not distort the result.

Cash quality is the weak point. Operating cash flow was negative for the second consecutive interim period, but this year's outflow is roughly 34 times larger, and the inventory-led working-capital absorption of NZ$27.8m is NZ$19.7m above the historical mean. The payout ratio against NPAT was 34.3% (versus 27.1% prior), which still looks modest, but covers an NPAT that was not converted to cash this half. The result is balance-sheet-assisted in the sense that debt funded inventory build, dividend and operations together; durability depends on the inventory clearing in H2.

Unresolved

Open questions

What is the composition and ageing of the NZ$27.8m inventory build, and how much is dealer-allocated new vehicles versus parts and used stock?
How quickly does management expect the working-capital position to unwind, and what is the expected H2 operating cash inflow?
Why was the interim dividend held flat while OCF was -NZ$50.7m, and what coverage test does the Board apply when reported cash is negative?
What is the headroom on bank facilities and floorplan finance lines given gross borrowings rose to NZ$126.1m?
Is the revenue decline a demand signal, a supply-allocation timing effect, or both, and how does it inform H2 ordering?

This briefing cannot assess management's underlying view on demand, supply allocation, or the expected timing of inventory unwind because no forward commentary or guidance was supplied in the release.

Chat

Ask about CMO HY23

Ask follow-up questions about The Colonial Motor Company's HY23 result.

Informational only. No buy, sell, hold, price-target, or personal financial advice.

Ask about CMO HY23

Informational only. No buy, sell, hold, price-target, or personal financial advice.

Sign in to chat

Sign in to ask questions about The Colonial Motor Company's HY23 result.

What is the composition and ageing of the NZ$27.8m inventory build, and how much is dealer-allocated new vehicles versus parts and used stock?Why does "Cash quality has weakened sharply even though the working-capital build is not unprecedented" matter?How strong was the cash and earnings quality in HY23?What should I watch next for CMO after HY23?

Checking account...

Data appendix

Show segment detail

Open to load segment breakdown.

Show analytical metrics

Open to load analytical metrics.

Show key metrics table

Open to load key metrics.

Sources

Current period

CMO Half Year Result - six months to 31 December 2022

HY23 / financial report↗

CMO Results announcement 31 December 2022

HY23 / results announcement↗

CMO Results announcement 31 December 2022

HY23 / results release↗

Prior comparable period

CMO Half Year Result - six months to 31 December 2021

HY22 / financial report↗

CMO Results announcement 31 December 2021

HY22 / results announcement↗

CMO Results announcement 31 December 2021

HY22 / results release↗

Full-year context

Preliminary Result report CMO - 30 June 2021

FY22 / financial report↗

Results announcement CMO

FY22 / results announcement↗

Results announcement CMO

FY22 / results release↗

Release context

Guidance Update

HY23 / commentary↗

Related insights

Cross-company views selected from the metrics in this briefing.

Dividend coverage and payout pressure

Dividend payout versus NPAT is 34.3%.

→

Earnings quality and statutory distortions

PBT and NPAT growth diverged by 0.1pp.

→

Revenue growth context

Revenue growth was -6.5% for this reporting period.

→

ROE and capital efficiency

ROE was 4.7%, -2.0pp versus the prior comparable period.

→
This briefing is based on available company filings and standard Annolyse calculations. It is general information only and does not constitute financial advice. The analysis may contain errors. Always read the original company filings and consult a licensed financial adviser before making investment decisions.

Get notified when CMO publishes next

Get the next The Colonial Motor Company briefing and related NZX reporting-season updates by email.