Market cap
$2.5b
End-of-day close multiplied by current shares on issue.
Result releasedAnnolyse analysis published
Cash generation funds the step-up at 47.3% of pre-lease FCF, but a payout above NPAT shifts how the capital return reads.
Revenue context before the current result.
EBITDA margin across covered periods.
Operating cash flow across covered periods.
Operating working-capital absorption or release by reporting period.
Market context
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.
The latest close and share count context for the market price.
Market cap
$2.5b
End-of-day close multiplied by current shares on issue.
How the market price compares with recent earnings and cash-flow inputs.
P/E
28.18x
Recent market cap compared with trailing earnings.
EPS
0.49
Recent filing-derived earnings per share.
PEG
1.63x
P/E compared with recent earnings growth.
EV/EBITDA
16.85x
Enterprise value compared with recent EBITDA.
P/FCF
15.24x
Market cap compared with recent free cash flow.
P/B
4.61x
Market value compared with latest reported equity.
Yield and fund-style valuation where the company shape supports it.
Dividend yield
3.0%
Trailing dividends compared with the latest close.
Total return
Not available
Available once dividend and adjustment data are verified.
Key metrics
FY25 vs FY24
Revenue
$1.3b
Caveat: metric quality flags apply; use this value with basis context.
EBITDA
—
Caveat: metric quality flags apply; use this value with basis context.
Net profit after tax
$79.9m
Caveat: metric quality flags apply; use this value with basis context.
Net cash inflow from operating activities
$173.6m
Caveat: metric quality flags apply; use this value with basis context.
Full-year dividend per share
48.2c
Caveat: metric quality flags apply; use this value with basis context.
Profit before tax
$112m
Caveat: metric quality flags apply; use this value with basis context.
Cash and cash equivalents
$43.3m
+21.3% ↑ vs $35.7m
Total assets
$1.4b
Caveat: metric quality flags apply; use this value with basis context.
Analysis ofFRW FY25Result releasedAnnolyse analysis published
What changed
Operating cash flow grew 10.8% to $173.6m, and FCF before leases lifted to $144.1m from $127.7m. Net debt fell to $215.2m from $230.0m, and ROE strengthened to 16.0% from 14.4%.
The capital-return decision is the more material change. The full-year dividend was set at 48.2 cents per share against 37.0 cents prior, taking the payout ratio against NPAT to 107.8% from 66.3%. Against FCF before leases the payout sits at 59.7%, so cash – not reported earnings – funds the step-up.
Segment mix tilted modestly: Express Package & Business Mail revenue grew to $1.1b with segment result up to $143.3m (margin 13.5% from 12.9%), while Information Management & Waste Renewal grew revenue to $233.6m but segment result eased to $31.3m as margin fell to 13.4% from 15.1%.
What matters
Expectations
On phasing, NPAT was 55.9% first-half weighted and revenue was 51.3% first-half weighted, so the second half was the softer profit half. That matters because the FY26 growth expectation is anchored to a year whose run-rate has been decelerating, and the implied annualised revenue of $1.3b is only modestly above reported FY25.
Quality of result
Operating cash flow grew at roughly the same pace as PBT (10.8% versus 10.6%), and FCF before leases at $144.1m sits well above NPAT at 180.3% – a normal pattern for a depreciation-heavy logistics asset base, and consistent with the 180.5% prior-year ratio. Capex at $29.5m, or 2.3% of revenue, is essentially flat as a share of sales, so the FCF figure is not flattered by under-investment. Net debt reduction of $14.8m reinforces that the cash generation is real.
Two caveats temper the read. First, group EBITDA is not disclosed in the current-period summary, so current cash conversion against EBITDA and net debt to EBITDA cannot be confirmed against the prior-year figures of 68.4% and 1.0x respectively. Second, the trade debtors line in the supplied balance-sheet extraction shows a near-zero current value against $144.6m prior, which looks like a reclassification or presentation change rather than an economic collapse in receivables, and should not be read as a working-capital release. The OCF growth itself is not dependent on that line.
Unresolved
This briefing cannot assess management's qualitative outlook detail, divisional pipeline, or any forward dividend policy framing beyond what is present in the supplied extraction.
Chat
Ask follow-up questions about Freightways Group's FY25 result.
Informational only. No buy, sell, hold, price-target, or personal financial advice.
Informational only. No buy, sell, hold, price-target, or personal financial advice.
Open to load segment breakdown.
Open to load analytical metrics.
Open to load key metrics.
Annual report FY25
FY25 / financial reportFull year presentation FY25
FY25 / results presentationNZX Results Announcement FY25
FY25 / results announcementAnnual report FY24
FY24 / financial reportFull year presentation FY24
FY24 / results presentationMedia release FY24
FY24 / media releaseNZX Results Announcement FY24
FY24 / results announcementHalf Year Financial Report (HY25)
HY25 / financial reportHalf Year Presentation HY25
HY25 / results presentationNZX Results Announcement HY25
HY25 / results announcementASM Presentation
HY25 / commentaryRelated insights
Cross-company views selected from the metrics in this briefing.
Earnings quality and statutory distortions
PBT and NPAT growth diverged by 2.3pp, with a distortion flag in the result.
Dividend coverage and payout pressure
Dividend payout versus pre-lease FCF is 47.3%, with NPAT payout at 107.8%.
Revenue growth context
Revenue growth was 6.6% for this reporting period.
ROE and capital efficiency
ROE was 16.0%, +1.6pp versus the prior comparable period.
Get the next Freightways Group briefing and related NZX reporting-season updates by email.