Annolyse
BriefingsCompaniesInsightsPrinciplesCompareChatWatchlist

Explore

  • Briefings
  • Companies
  • Insights
  • Compare

Resources

  • Search
  • Methodology

© 2026 Annolyse.

ChartsAnalysisChatData
  1. Charts
  2. Analysis
  3. Chat
  4. Data
  5. Sources
←Back to briefings
Chorus (CNU) / HY26

Leverage rose to 8.89x EBITDA as equity fell 35% to $430m

Capex stepped down 18.1% and FCF reached $149m, but borrowings rose $449m and cash conversion slipped below the historical range.

Telecommunications & Media / Telecommunications infrastructure

CNU revenue trajectory

Revenue context before the current result.

↗
Loading chart...
HY26 was $506m, versus $1b in FY25.

CNU EBITDA margin

EBITDA margin across covered periods.

↗
Loading chart...
  • HY24 CNU: 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: 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 $559m in FY25.

CNU working-capital movement

Operating working-capital absorption or release by reporting period.

↗
Loading chart...
FY25 was -$5m, versus $3m in FY24.
Release date
23 February 2026
Published
23 April 2026
Ask about this result
Sections⌄
  1. Charts
  2. Analysis
  3. Chat
  4. Data
  5. Sources

Key metrics

Numbers worth scanning first

HY26 vs HY25

Revenue

$506m

+1.2% ↑ vs $500m

EBITDA

$357m

+3.2% ↑ vs $346m

Net profit after tax

$15m

+400.0% ↑ vs −$5m

Net cash inflow from operating activities

$228m

-11.3% ↓ vs $257m

Interim dividend per share

24.0c

+4.3% ↑ vs 23.0c

Operating profit

$141m

+27.0% ↑ vs $111m

Profit before tax

$26m

Suppressed: metric quality flags mark this value as unsuitable for normal comparison.

Cash and cash equivalents

$161m

+94.0% ↑ vs $83m

What changed

Net debt / EBITDA stepped up to 8.89x, above Annolyse's historical baseline range of 6.55x–8.10x and 1.52x above the 7.37x three-period mean

Gross borrowings rose $449m (+15.6%) to $3.3b, while total equity declined 35% to $430m from $662m. This reframes a result that, on the headline lines, looks like progress: EBITDA rose 3.2% to $357m on revenue of $506m (HY25: $500m), EBITDA margin reached 70.6% (above the supplied historical range of 69.0%–70.2%), and NPAT swung to a $15m profit from a $5m loss.

Capex fell 18.1% to $163m, taking capex intensity to 32.2% of revenue from 39.8%. That step-down lifted pre-lease free cash flow to $149m — above the supplied historical baseline range of $11m–$58m and well above the three-period mean of $28.3m. Operating cash flow, however, fell 11.3% to $228m, and the interim dividend was 24cps (HY25: 23cps).

What matters

Leverage is now outside its recent band

Net debt / EBITDA at 8.89x sits above the historical range and is rising. Borrowings rose $449m while equity contracted by $232m, a combination consistent with distributions and capex being funded ahead of earnings accretion. This matters because incremental capital flexibility for further shareholder returns, network spend, or a downside scenario is narrower than a 3.2% EBITDA uplift implies.

Cash conversion deteriorated despite a stronger EBITDA margin. OCF / EBITDA fell to 63.9%, below Annolyse's historical baseline range of 69.6%–74.3% (three-period mean 71.3%). Operating cash flow declined $29m even as EBITDA rose $11m, so reported earnings translated into less cash than the recent pattern. The release does not explain the gap, so the working-capital or timing driver remains an open question.

The headline FCF gain leans heavily on lower capex, not operating cash. The capex step-down (–$36m) more than offset the OCF decline (–$29m), producing the $149m free-cash result. Management language flags "full withdrawal" from Chorus fibre areas by mid-2026, consistent with a structural transition off heavy build spend rather than a one-off timing benefit — but the durability of the lower run-rate is not yet anchored by guidance in the supplied context.

Expectations

No stated FY26 targets, dividend guidance, or forward-work figures are present in the supplied context

HY25 was 49.3% of FY25 revenue and 49.1% of FY25 EBITDA, so the prior half-year split was close to balanced; on that pattern, annualised current revenue is around $1b and implied H2 EBITDA would be roughly $359m. The interim dividend of 24cps cannot be read as a full-year policy signal because the FY25 total was 57.5cps and no FY26 full-year figure is disclosed here.

The gap that matters for the next print is whether the capex step-down sustains as copper withdrawal completes, because the FCF and leverage trajectory both depend on that level holding.

Quality of result

The operating margin lift looks real — EBITDA margin of 70.6% is the first reading above the supplied historical range — but cash quality moved the other way

Conversion at 63.9% is below Annolyse's historical baseline and falling, which means the reported EBITDA improvement was not matched by cash generation. NPAT moved from a loss to a $15m profit, but PBT growth carries an implausible-outlier flag (small prior denominator of $2m) and the effective tax rate moved from 350.0% to 42.3%, so the bottom-line swing is partly a tax-rate normalisation rather than a clean operating gain. PBT at $26m is the cleaner read on the operating improvement.

The free cash flow result is structurally meaningful — pre-lease FCF of $149m sits well above Annolyse's historical baseline range of $11m–$58m — but it is being delivered mainly through lower capex, not stronger operating cash. Concurrently, gross borrowings rose $449m and equity fell 35%, suggesting capital returns and other outflows continue to exceed earnings accretion. The combination of margin expansion, weaker conversion, and rising leverage means the result is durable on margins but balance-sheet-assisted on returns to shareholders.

Unresolved

Open questions

Why did operating cash flow fall $29m when EBITDA rose $11m, and which working-capital lines drove the gap?
What sustainable capex run-rate should investors anchor on once copper withdrawal completes in mid-2026?
How does the board reconcile a 35% equity decline and net debt / EBITDA of 8.89x with continued dividend growth?
What drove the $232m equity contraction beyond retained-earnings movement, and is further drawdown expected?
Will the FY26 dividend reflect the lower-capex FCF profile, or stay tethered to NPAT, given the tax-rate normalisation?

This briefing cannot assess management's planned capital-return policy, covenant headroom on the $3.3b debt stack, or segment-level economics, because none of those disclosures are in the supplied context.

Chat

Ask about CNU HY26

Ask follow-up questions about Chorus's HY26 result.

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

Ask about CNU HY26

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

Sign in to chat

Sign in to ask questions about Chorus's HY26 result.

Why did operating cash flow fall $29m when EBITDA rose $11m, and which working-capital lines drove the gap?Why does "Leverage is now outside its recent band" matter?How strong was the cash and earnings quality in HY26?What should I watch next for CNU after HY26?

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

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↗

Prior comparable period

1. Chorus media release HY25

HY25 / media release↗

2. Investor Presentation

HY25 / results presentation↗

3. Chorus HY25 Management Commentary and Financial Statements

HY25 / financial report↗

4. HY25 Results Announcement

HY25 / results announcement↗

Full-year context

1. Chorus FY25 media release

FY25 / results announcement↗

1. Chorus FY25 media release

FY25 / media release↗

2. Chorus FY25 Investor Presentation

FY25 / results presentation↗

3. Chorus FY25 Annual Report

FY25 / financial report↗

Release context

Chorus investor day – speaker details and webcast link

HY25 / commentary↗

Chorus Investor Day 2024 - cover

HY25 / commentary↗

Related insights

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

Cash conversion quality

This result converted 63.9% of EBITDA to operating cash flow, -10.4pp versus the prior comparable period.

→

Leverage and balance-sheet risk

Net debt / EBITDA is 8.89x, +0.79x versus the prior comparable period.

→

Earnings quality and statutory distortions

This result includes a statutory earnings-quality distortion flag.

→

ROE and capital efficiency

ROE was 3.5%, +4.2pp 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 CNU publishes next

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