Market cap
$2.4b
End-of-day close multiplied by current shares on issue.
Result releasedAnnolyse analysis published
Revenue rose 13.5% and PBT grew 19.3%, but rising debt, working capital and a higher tax rate meant cash quality lagged earnings growth.
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
$2.4b
End-of-day close multiplied by current shares on issue.
How the market price compares with recent earnings and cash-flow inputs.
P/E
25.78x
Recent market cap compared with trailing earnings.
EPS
0.52
Recent filing-derived earnings per share.
PEG
1.49x
P/E compared with recent earnings growth.
EV/EBITDA
9.75x
Enterprise value compared with recent EBITDA.
P/FCF
15.33x
Market cap compared with recent free cash flow.
P/B
4.35x
Market value compared with latest reported equity.
Yield and fund-style valuation where the company shape supports it.
Dividend yield
3.1%
Trailing dividends compared with the latest close.
Total return
Not available
Available once dividend and adjustment data are verified.
Key metrics
FY26 vs FY25
Revenue
$1.5b
Caveat: metric quality flags apply; use this value with basis context.
EBITDA
$278.1m
Caveat: metric quality flags apply; use this value with basis context.
Net profit after tax
$93.7m
Caveat: metric quality flags apply; use this value with basis context.
Net cash inflow from operating activities
$187.4m
Caveat: metric quality flags apply; use this value with basis context.
Full-year dividend per share
45.0c
Caveat: metric quality flags apply; use this value with basis context.
Operating profit
$167.2m
Caveat: metric quality flags apply; use this value with basis context.
Profit before tax
$133.6m
Caveat: metric quality flags apply; use this value with basis context.
Cash and cash equivalents
$32.9m
-23.9% ↓ vs $43.3m
Analysis ofFRW FY26Result releasedAnnolyse analysis published
What changed
That earnings growth was increasingly debt-supported: net debt/EBITDA rose to 1.06x from 0.87x, gross borrowings jumped 27.1% to $328.6m, and cash fell 23.9% to $32.9m. Operating cash flow grew only 7.9% to $187.4m, well behind earnings growth, because working capital absorbed cash — owned working capital rose $30.8m to $165.9m and receivable days lifted to 40.9 from 39.7. Cash conversion (OCF/EBITDA) softened to 67.4% from 69.9% as a result.
Segment mix shifted toward the dominant Express Package & Business Mail division, which grew to $1.2b (84.4% of group revenue, up from 82.3%), while Information Management & Waste Renewal was broadly flat at $234.0m and lost share (16.0% versus 18.1%).
What matters
: net debt/EBITDA moving to 1.06x from 0.87x, alongside a 23.9% cash reduction, means less balance-sheet headroom for further capex or acquisitions without additional funding, and greater exposure to interest costs if rates or trading conditions turn. Tax distortion on NPAT: PBT growth of 19.3% outpaced NPAT growth of 17.3% because the effective tax rate rose to 29.7% from 28.5%, so PBT is the cleaner read of underlying operating momentum rather than the headline NPAT figure. Segment concentration: the Express division's growing share (now 84.4% of revenue) with a broadly stable margin (13.6% versus 13.5% prior) supports margin durability, but increasing reliance on one segment raises sensitivity to freight volume swings.
Expectations
The half-year period contributed 55.8% of full-year NPAT, 51.6% of EBITDA and 49.1% of revenue, implying a second half that was softer in absolute terms — implied second-half NPAT of $41.4m against a first-half $52.3m, and EBITDA of $134.7m against $143.4m. That second-half deceleration, rather than the full-year growth headline, is the more relevant signal for assessing near-term trajectory in the absence of guidance.
Quality of result
However, softer cash conversion and a $30.8m working-capital build reduce confidence that earnings growth is translating cleanly into cash; free cash flow relative to NPAT was 168.1%, aided by capex intensity holding at 2.0% of revenue even as capex grew 15.1%. On dividends, the final dividend per share fell 17.7% to 24 cents, but the full-year dividend per share actually rose to 45 cents from 40 cents — the two measures should not be conflated — while the payout ratio against NPAT eased to 85.9% from 89.5%.
Unresolved
This briefing cannot assess the specific drivers behind the borrowings increase or confirm management's own explanation for the tax-rate rise, as no reconciling commentary was supplied.
Chat
Ask follow-up questions about Freightways Group's FY26 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 FY26
FY26 / financial reportFull Year Presentation FY26
FY26 / results presentationNZX Results Announcement FY26
FY26 / results announcementAnnual report FY25
FY25 / financial reportFull year presentation FY25
FY25 / results presentationNZX Results Announcement FY25
FY25 / results announcementHalf Year Financial Report (HY26)
HY26 / financial reportHalf Year Presentation HY26
HY26 / results presentationNZX Results Announcement HY26
HY26 / results announcementASM Presentation
HY26 / commentaryRelated insights
Cross-company views selected from the metrics in this briefing.
Cash conversion quality
This result converted 67.4% of EBITDA to operating cash flow, -2.5pp versus the prior comparable period.
Earnings quality and statutory distortions
PBT and NPAT growth diverged by 2.0pp, with a distortion flag in the result.
Dividend coverage and payout pressure
Dividend payout versus NPAT is 85.9%.
Leverage and balance-sheet risk
Net debt / EBITDA is 1.06x, +0.20x versus the prior comparable period.
Get the next Freightways Group briefing and related NZX reporting-season updates by email.