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
Delegat Group (DGL) / FY25

EBITDA fell $12m but NPAT rose as tax rate dropped to 28.3%

Operating EBITDA dropped to $116.5m on a 12% case-volume decline, with cash generation aided by a $19.9m debtor release and lower capex.

Consumer / Wine and beverages

DGL revenue trajectory

Revenue context before the current result.

↗
Loading chart...
HY24 revenue trajectory was $203.1m.

DGL EBITDA margin

EBITDA margin across covered periods.

↗
Loading chart...
HY24 ebitda margin was 36.8%.

DGL operating cash flow

Operating cash flow across covered periods.

↗
Loading chart...
HY24 operating cash flow was $35.8m.

DGL working-capital movement

Operating working-capital absorption or release by reporting period.

↗
Loading chart...
FY25 was -$14.1m, versus -$5.1m in FY24.

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

$366.1m

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

6.17x

i

Recent market cap compared with trailing earnings.

EPS

0.59

i

Recent filing-derived earnings per share.

PEG

0.07x

i

P/E compared with recent earnings growth.

EV/EBITDA

5.59x

i

Enterprise value compared with recent EBITDA.

P/FCF

5.02x

i

Market cap compared with recent free cash flow.

P/B

0.62x

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

5.5%

i

Trailing dividends compared with the latest close.

Total return

Not available

i

Available once dividend and adjustment data are verified.

Release date
3 February 2025
Published
22 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

FY25 vs FY24

Revenue

$349.6m

-7.6% ↓ vs $378.3m

EBITDA

$116.5m

-9.3% ↓ vs $128.5m

Net profit after tax

$49m

+56.1% ↑ vs $31.4m

Net cash inflow from operating activities

$105.7m

+85.8% ↑ vs $56.9m

Full-year dividend per share

20.0c

flat vs 20.0c

Profit before tax

$68.4m

+11.0% ↑ vs $61.6m

Total assets

$1.1b

+1.7% ↑ vs $1.1b

What changed

Reported NPAT rose to $49.0m from $31.4m, but the gain is heavily tax-driven: the effective tax rate fell to 28.3% from 49.0%

At the operating line, the business contracted. Revenue dropped to $349.6m from $378.3m, a $28.8m absolute decline, and Operating EBITDA fell to $116.5m from $128.5m, a $12.0m reduction. Global case sales were 3.2m, down 12% on FY24 per the release.

Cash generation moved sharply higher. Net cash from operating activities almost doubled to $105.7m from $56.9m, helped by a $19.9m fall in trade debtors and a $19.6m step-down in capex to $46.4m. Free cash flow before leases reached $59.3m versus negative $9.1m. Net debt fell $31.5m to $328.6m, but because EBITDA also fell, leverage edged up to 2.82x EBITDA from 2.80x. (Annolyse has flagged comparability caveats on headline growth percentages, so dollar movements are the firmer read.)

What matters

Tax normalisation rather than operating leverage drove the NPAT increase

PBT moved from $61.6m to $68.4m, a far more modest improvement than NPAT suggests, with a 45.1pp gap between PBT and NPAT growth rates. The cleaner read on FY25 earnings is PBT, which improved only modestly while EBITDA declined $12.0m. The release excerpts contain no commentary on what drove the effective tax rate from 49.0% to 28.3%, so the durability of this swing is unresolved.

Cash flow strength rests on working capital and capex timing. The $48.8m OCF uplift roughly equals the combined $19.9m debtor release (receivable days fell from 73.8 to 59.0) and the $19.6m capex reduction (capex now 13.3% of revenue versus 17.4%). Both are timing-shaped contributors that will not repeat at the same magnitude.

Inventory build runs against falling volumes. Inventories rose $5.8m to $187.8m while case sales dropped 12%; inventory days lengthened to 196.0 from 175.5. That signals either a deliberate premium-tier hold or weaker-than-planned sell-through, with implications for future cash conversion.

Expectations

No quantified FY26 targets appear in the release excerpts

The outlook section reiterates the FY25 actual figures (3,188,000 global case sales, Operating EBITDA of $116.5m, $31.5m net debt reduction) rather than naming forward numbers, so this result does not support a specific FY26 trajectory.

The half-on-half shape was heavily second-half weighted. HY25 contributed only 25.4% of full-year NPAT despite 51.1% of revenue and 52.9% of EBITDA, meaning the second half did most of the earnings work and most of the cash collection. For a wine producer with a fixed vintage cadence and seasonal shipping this is structural, but it means an HY26 print should not be read as a run rate.

Quality of result

The result is two stories

At the operating line FY25 was weaker than FY24: case volumes down 12%, revenue down $28.8m and Operating EBITDA down $12.0m. The premiumisation strategy referenced in management commentary did not offset volume contraction in dollar terms, and the modest PBT improvement reflects lower finance and depreciation drag rather than top-line strength.

The headline NPAT lift of $17.7m is overwhelmingly tax-aided, with the effective tax rate falling to 28.3% from 49.0%. No driver is disclosed in the supplied excerpts.

The cash result is genuinely better than FY24's, but the underlying mix is mixed:

  • ~$20m from a debtor balance unwind, which is one-off in nature
  • ~$20m from lower capex spend, suggesting a pause in a multi-year investment cycle
  • Residual operating contribution plus other working-capital effects

Inventory days extending 20.5 days to 196.0 leaves a larger balance-sheet asset that must convert through future sales. If case volumes do not recover, the inventory build will weigh on FY26 cash conversion even as the FY25 debtor release flatters this year.

Unresolved

Open questions

Why did the effective tax rate fall from 49.0% to 28.3%, and is the new rate sustainable into FY26?
How much of the $19.9m debtor release reflects a permanent change in customer payment terms versus year-end timing?
Is the $46.4m FY25 capex the new run-rate or a pause in a vineyard and winery investment cycle?
What drove the 12% case-volume decline by region and channel, and what are management's FY26 volume expectations under the premiumisation strategy?
Does the inventory build at $187.8m reflect deliberate ageing of premium stock or weaker-than-planned sell-through?

This briefing cannot assess whether the 20.0c full-year dividend can be supported if FY26 cash conversion normalises while EBITDA remains around current levels.

Chat

Ask about DGL FY25

Ask follow-up questions about Delegat Group's FY25 result.

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

Ask about DGL FY25

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

Sign in to chat

Sign in to ask questions about Delegat Group's FY25 result.

Why did the effective tax rate fall from 49.0% to 28.3%, and is the new rate sustainable into FY26?Why does "Tax normalisation rather than operating leverage drove the NPAT increase" matter?How strong was the cash and earnings quality in FY25?What should I watch next for DGL after FY25?

Checking account...

Data appendix

Show analytical metrics

Open to load analytical metrics.

Show key metrics table

Open to load key metrics.

Sources

Current period

DGL - 2025 Results Release to Media

FY25 / results release↗

DGL - 2025 Results Announcement

FY25 / financial report↗

DGL - 2025 Results Presentation

FY25 / results presentation↗

Prior comparable period

DGL - 2024 Results Announcement

FY24 / financial report↗

DGL - 2024 Results Presentation

FY24 / results presentation↗

DGL - 2024 Results Release to Media

FY24 / results release↗

Interim context

DGL - 2025 Interim Results to 31 December 2024

HY25 / financial report↗

DGL - Interim company filing

HY25 / results announcement↗

DGL - Interim company filing

HY25 / results release↗

Release context

DGL - Case Sales & Profit Guidance Update - US tariff Impact

FY25 / commentary↗

DGL - 2024 Interim results presentation

HY25 / commentary↗

Related insights

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

Earnings quality and statutory distortions

PBT and NPAT growth diverged by 45.1pp, with a distortion flag in the result.

→

Working-capital pressure

Inventory days were 196 days, +21 days versus the prior comparable period.

→

Cash conversion quality

This result converted 90.7% of EBITDA to operating cash flow, +46.5pp versus the prior comparable period.

→

Dividend coverage and payout pressure

Dividend payout versus NPAT is 41.3%.

→
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 DGL publishes next

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