Skip to main content

Result releasedAnnolyse analysis published

Chorus PBT rose 228.6% but a tax swing drove NPAT's 825% jump

NPAT's 825% rise reflects a lower 46.4% tax rate, making the 228.6% PBT gain the more reliable read on operating performance.

Telecommunications & Media / Telecommunications infrastructure

CNU revenue trajectory

Revenue context before the current result.

Loading chart...
HY26 was $506m, versus $500m in HY25.

CNU EBITDA margin

EBITDA margin across covered periods.

Loading chart...
  • HY24 CNU HY: Outside range low ebitda margin. 69%; 3-period range 69.2% to 70.6%. EBITDA margin: 69.0%, below normal range; 3-period mean 70.0%, range 69.2%-70.6%.
  • HY26 CNU HY: Outside range high ebitda margin. 70.6%; 3-period range 69% to 70.2%. EBITDA margin: 70.6%, above normal range; 3-period mean 69.5%, range 69.0%-70.2%.
EBITDA margin: 70.6%, above normal range; 3-period mean 69.5%, range 69.0%-70.2%.

CNU operating cash flow

Operating cash flow across covered periods.

Loading chart...
HY26 was $228m, versus $257m in HY25.

CNU working-capital movement

Operating working-capital absorption or release by reporting period.

Loading chart...
FY26 was $4m, versus -$5m in FY25.

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, 21 August 2026

Price and market cap

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

Market cap

$4.1b

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

112.11x

i

Recent market cap compared with trailing earnings.

EPS

0.09

i

Recent filing-derived earnings per share.

PEG

0.14x

i

P/E compared with recent earnings growth.

EV/EBITDA

10.01x

i

Enterprise value compared with recent EBITDA.

P/FCF

11.27x

i

Market cap compared with recent free cash flow.

P/B

4.03x

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

6.1%

i

Trailing dividends compared with the latest close.

Total return

Not available

i

Available once dividend and adjustment data are verified.

Release date
24 August 2026
Published
24 August 2026

Key metrics

Numbers worth scanning first

FY26 vs FY25

Revenue

$1b

Caveat: metric quality flags apply; use this value with basis context.

EBITDA

$726m

Caveat: metric quality flags apply; use this value with basis context.

Net profit after tax

$37m

Caveat: metric quality flags apply; use this value with basis context.

Net cash inflow from operating activities

$740m

+32.4% ↑ vs $559m

Full-year dividend per share

60.0c

+4.3% ↑ vs 57.5c

Operating profit

$287m

Caveat: metric quality flags apply; use this value with basis context.

Profit before tax

$69m

Caveat: metric quality flags apply; use this value with basis context.

Cash and cash equivalents

$199m

+145.7% ↑ vs $81m

Analysis ofCNU FY26Result releasedAnnolyse analysis published

What changed

Profit before tax rose 228.6% to $69.0m from $21.0m, while net profit after tax jumped 825.0% to $37.0m from $4.0m

The NPAT figure is flattered by the effective tax rate falling to 46.4% from 81.0%, so PBT growth is the cleaner signal of underlying operating momentum, and both tax rates remain well above a normalised charge.

Revenue rose 1.5% to $1b and EBITDA rose 3% to $726.0m from $705.0m. Operating cash flow increased 32.4% to $740.0m, and cash conversion improved to 101.9% of EBITDA from 79.3%. Capex fell 9.9% to $374.0m (36.3% of revenue, down from 40.9%), lifting free cash flow to $368.0m.

On the balance sheet, total assets rose 16.2% to $7.1b and equity nearly doubled to $1b from $567.0m, while gross borrowings rose 5.7% to $3.3b. Net debt to EBITDA held broadly steady at 4.29x versus 4.34x.

What matters

The tax swing is the dominant earnings-quality issue: a 34.6 percentage point drop in the effective rate accounts for most of the gap between 825.0% NPAT growth and 228.6% PBT growth, which means investors should anchor on PBT, not the headline profit multiple, when assessing whether the underlying fibre business actually improved

Cash generation looks genuinely stronger, not just accounting-driven: operating cash flow of $740.0m against EBITDA of $726.0m puts conversion at 101.9%, up from 79.3%, and a lower capex intensity (36.3% of revenue versus 40.9%) supports free cash flow of $368.0m. This matters because it gives more room to fund the dividend from cash generated in the period rather than from balance-sheet capacity.

The near-doubling of equity to $1b alongside a 16.2% rise in total assets is large enough to change the leverage picture, yet nothing in the disclosed commentary explains the driver. Net debt to EBITDA is effectively unchanged at 4.29x despite the equity move, so the practical effect on financial flexibility is limited so far, but the scale of the balance-sheet shift warrants explanation.

Expectations

No formal profit or margin target is disclosed for FY26, so this result cannot be benchmarked against a stated goal

Management's FY27 EBITDA guidance of $730 million to $760 million sits modestly above the FY26 outcome of $726.0m, implying continued but incremental EBITDA growth rather than a step-change.

The first-half to full-year shape shows NPAT more back-half weighted than revenue or EBITDA, with the interim period contributing 40.5% of full-year NPAT versus roughly 49% of revenue and EBITDA. This is consistent with normal seasonal skew rather than evidence of deteriorating trajectory, but there is no forward NPAT guidance to test it against.

Quality of result

A meaningful share of the reported profit improvement is tax-rate driven rather than operating: the 46.4% effective rate, though lower than the prior year's 81.0%, remains high and unexplained in the excerpts provided, so it should not be read as a durable margin gain

The operating cash and free cash flow improvement look more durable, since operating cash flow rose in line with EBITDA growth and capex fell as a share of revenue, rather than the improvement coming from a one-off working-capital swing.

Return on equity improved to 3.6% from 0.7%, which is directionally positive but still low in absolute terms, and it is partly a function of the equity base nearly doubling, so the ratio should be read cautiously until the equity movement itself is explained.

Unresolved

Open questions

Why did the effective tax rate stay elevated at 46.4% after falling from 81.0%, and when does management expect it to normalise?
What caused equity to rise by $463.0m to $1,030.0m while total assets grew a smaller 16.2%, and is this linked to a capital transaction or revaluation?
Does the FY27 EBITDA guidance range of $730 million to $760 million assume the same tax and capex trajectory seen in FY26?
Is the next-year dividend guidance of 62 cents per share supported by a disclosed payout ratio, given none was provided this period?

This briefing cannot assess the specific driver of the equity and total-asset movement or the sustainability of the current effective tax rate, because the underlying explanation was not present in the supplied release excerpts.

Ask about CNU FY26

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

Sign in to chat

Sign in to ask questions about Chorus's FY26 result.

Why did the effective tax rate stay elevated at 46.4% after falling from 81.0%, and when does management expect it to normalise?Why does "The tax swing is the dominant earnings-quality issue: a 34.6 percentage point drop in the effective rate accounts for most of the gap between 825.0% NPAT growth and 228.6% PBT growth, which means investors should anchor on PBT, not the headline profit multiple, when assessing whether the underlying fibre business actually improved" matter?How strong was the cash and earnings quality in FY26?What should I watch next for CNU after FY26?

Checking account...

Data appendix

Show analytical metrics

Open to load analytical metrics.

Show key metrics table

Open to load key metrics.

Sources

Current period

1. Chorus FY26 media release

FY26 / results announcement

2. Chorus FY26 Investor Presentation

FY26 / results presentation

3. Chorus FY26 Annual Report

FY26 / financial report

Prior comparable period

1. Chorus FY25 media release

FY25 / results announcement

2. Chorus FY25 Investor Presentation

FY25 / results presentation

3. Chorus FY25 Annual Report

FY25 / financial report

Interim context

1. Media release - Chorus HY26 half year result

HY26 / media release

2. Investor Presentation - Chorus HY26 half year result

HY26 / results presentation

3. Management Commentary and Financial Statements - Chorus HY26 half year result

HY26 / financial report

4. Results announcement - Chorus HY26 half year result

HY26 / results announcement

Get notified when CNU publishes next

Get the next Chorus briefing and related NZX reporting-season updates by email.