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
Fonterra Co-operative Group (FCG) / HY25

FSF HY25: Entity restructure makes all headline earnings comparisons

The Fonterra Shareholders' Fund now reports only investment income of NZD 154m, making the prior-period profit figures structurally incomparable.

Primary Industries / Dairy cooperative

FCG revenue trajectory

Revenue context before the current result.

↗
Loading chart...
HY26 was $167m, versus $154m in HY25.

FCG EBITDA margin

EBITDA margin across covered periods.

↗
Loading chart...
FY25 was 0%, versus 0% in FY24.

FCG operating cash flow

Operating cash flow across covered periods.

↗
Loading chart...
HY26 was $38m, versus $43m in HY25.

FCG NPAT trajectory

Statutory profit after tax across covered periods.

↗
Loading chart...
HY26 was $0m, versus $0m in HY25.
Release date
20 March 2025
Published
22 April 2026
Ask about this result
Sections⌄
  1. Charts
  2. Analysis
  3. Chat
  4. Data
  5. Sources

Key metrics

Numbers worth scanning first

HY25 vs HY24

Revenue

$154m

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

Net profit after tax

$0m

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

Net cash inflow from operating activities

$43m

+151.2% ↑ vs −$84m

Interim dividend per share

22.0c

+46.7% ↑ vs 15.0c

Profit before tax

$0m

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

Cash and cash equivalents

$0m

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

Total assets

$535m

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

What changed

The Fonterra Shareholders' Fund (FCG) HY25 result is structurally incomparable to the prior period

The Fund now reports as a pass-through vehicle, recording NZD 154m in investment income and nil reported profit before and after tax, whereas HY24 reflected Fonterra's full consolidated operating results including NZD 904m PBT and NZD 674m NPAT. The event overlays confirm discontinued-operation classifications apply to both the prior comparable and the full-year anchor, meaning no like-for-like earnings growth rate is analytically meaningful — all headline percentage movements are flagged as basis discontinuities and are suppressed from this analysis.

The interim dividend declared is 22 cents per share, compared with 15 cents in HY24. Operating cash flow for the Fund was NZD 43m positive, against negative NZD 84m in the prior period.

What matters

The reporting entity has fundamentally changed

The Fund now sits as a listed vehicle holding an economic interest in Fonterra Co-operative Group, with its income statement reflecting investment income rather than consolidated dairy operations. Investors comparing headline figures against prior periods are not comparing like with like — the prior NZD 674m NPAT belonged to a different reporting structure.

Fonterra's underlying operating performance is visible only through excerpts, not through the Fund's financials. Commentary from the release indicates Fonterra Co-op lifted FY25 earnings guidance and cited strong Consumer channel volume and margin growth. The co-op's FY24 full-year result included NZD 1.6b operating profit (EBIT) from continuing operations, providing a sense of the underlying business scale — but that is Fonterra's result, not the Fund's reported financials.

The 22 cents interim dividend is the most concrete current-period datapoint. It is up from 15 cents in HY24, and Fonterra's stated dividend policy of 60–80% of full-year earnings with up to 50% paid at interim provides the framework for reading it. However, without a source-backed full-year dividend figure or earnings-per-unit bridge for the Fund entity, the payout ratio and coverage cannot be calculated from this filing alone.

Expectations

No formal financial targets are available for the Fund entity in its current form

The release excerpts indicate Fonterra Co-op increased its FY25 guidance range, which is relevant to the Fund's likely future investment income, but the Fund's own filing does not restate that guidance in its financial statements. The 22 cents interim dividend, if the 60–80% payout policy and up-to-50%-interim rule hold, implies Fonterra's full-year earnings expectation underpins a total dividend materially higher than FY24's 40 cents (which included a 15-cent special dividend).

What this result does not support is any trend analysis of the Fund's earnings trajectory. The structural change means FY25 will be the first full year on the new reporting basis, and any half-on-half or year-on-year earnings comparison will require an equivalent prior period that does not yet exist in the public filing record.

Quality of result

The NZD 154m investment income and nil reported profit are not indicators of operating weakness — they reflect how a pass-through fund vehicle accounts for income from its investee

The NZD 43m operating cash inflow is modest in absolute terms but directionally positive relative to the prior period's NZD 84m outflow, and is consistent with a fund receiving distributions rather than running capital-intensive operations.

The 22 cents interim dividend is the most durable signal in this result, as it is a committed cash return supported by Fonterra Co-op's declared policy. The underlying quality of that dividend depends on Fonterra's dairy earnings, which the co-op's lifted FY25 guidance and referenced Consumer channel strength suggest are holding up — but that read comes from excerpts, not from the Fund's own financial statements, and cannot be fully verified here.

Unresolved

Open questions

What is the Fund's NTA per unit on a current-period basis, and how does the NZD 4.98 figure cited in the filing relate to the current unit price and any discount or premium to fair value?
How will the Fund's income statement be structured once the Consumer business divestment (Mainland Group IPO or trade sale) is completed, and will that change the investment income line materially?
Whether the 22 cents interim dividend represents approximately 50% of the expected full-year dividend, and what full-year earnings range Fonterra Co-op is using to anchor the Fund's payout?
Is the NZD 43m operating cash flow representative of a normalised distribution cadence for the Fund, or does it reflect timing of upstream cash transfers from Fonterra Co-op?

This briefing cannot assess Fonterra Co-operative Group's underlying segment performance, leverage, or cash conversion, as those metrics belong to the Co-op's own reporting and are not consolidated into the Fonterra Shareholders' Fund financial statements filed here.

Chat

Ask about FCG HY25

Ask follow-up questions about Fonterra Co-operative Group's HY25 result.

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

Ask about FCG HY25

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

Sign in to chat

Sign in to ask questions about Fonterra Co-operative Group's HY25 result.

What is the Fund's NTA per unit on a current-period basis, and how does the NZD 4.98 figure cited in the filing relate to the current unit price and any discount or premium to fair value?Why does "The reporting entity has fundamentally changed" matter?How strong was the cash and earnings quality in HY25?What should I watch next for FCG after HY25?

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

Fonterra Shareholders’ Fund Interim Report

HY25 / financial report↗

Results for Announcement to the Market

HY25 / results announcement↗

Prior comparable period

Interim Report

HY24 / financial report↗

Market Release

HY24 / results release↗

Full-year context

Annual Report

FY24 / financial report↗

Annual Results Presentation

FY24 / results presentation↗

Results for Announcement to the Market

FY24 / results announcement↗

Results for Announcement to the Market

FY24 / results release↗

Release context

2024 Annual Results Briefing Details

FY24 / commentary↗

Fonterra lifts F25 Milk Price, provides earnings guidance

FY24 / commentary↗

Fonterra’s revised strategy to grow end-to-end value

FY24 / commentary↗

2025 Interim Results Briefing Details

HY25 / commentary↗

Fonterra lifts FY25 earnings guidance

HY25 / commentary↗

Fonterra releases divestment roadshow presentation

HY25 / commentary↗

Related insights

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

Earnings quality and statutory distortions

This result includes a statutory earnings-quality distortion flag.

→
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 FCG publishes next

Get the next Fonterra Co-operative Group briefing and related NZX reporting-season updates by email.