Market cap
$2.5b
End-of-day close multiplied by current shares on issue.
Result releasedAnnolyse analysis published
Operating cash flow rose 30.8% and net debt fell, signalling a deliberate payout reset rather than a weak underlying result.
Comparable chart history for this briefing.
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
HY25 vs HY24
Revenue
$662.1m
Caveat: metric quality flags apply; use this value with basis context.
EBITDA
$130.5m
Caveat: metric quality flags apply; use this value with basis context.
Net profit after tax
$44.6m
Caveat: metric quality flags apply; use this value with basis context.
Net cash inflow from operating activities
$76.3m
Caveat: metric quality flags apply; use this value with basis context.
Interim dividend per share
19.0c
-24.0% ↓ vs 25.0c
Total assets
$1.4b
Caveat: metric quality flags apply; use this value with basis context.
Analysis ofFRW HY25Result releasedAnnolyse analysis published
What changed
Reported earnings did grow: revenue lifted 6.7% to $662.1m, profit before tax rose 9.6% to $62.7m, and NPAT rose 9.0% to $44.6m on a broadly stable effective tax rate of 28.6% (28.5% prior).
Cash performance ran well ahead of the P&L. Operating cash flow rose 30.8% to $76.3m, FCF before leases reached $62.0m versus $49.0m, and gross borrowings fell to $271.5m from $285.7m so net debt declined to $237.5m at 1.82x EBITDA. Capex stepped up to $14.3m from $9.3m (+53.8%), lifting capex intensity from 1.5% to 2.2% of revenue.
What matters
With prior interim payout at 108.7% of NPAT, last year's 25.0c was being paid out of more than the period earned. The new 19.0c at 76.0% of NPAT is consistent with growing earnings and rising capex, and it is being funded comfortably by current period cash. For someone trying to understand the business, this looks like Freightways aligning distribution policy to actual cash generation rather than retreating from a target.
Cash conversion outpaced earnings, partly through working-capital release. OCF growth of 30.8% well exceeds NPAT growth of 9.0%, with operating working capital falling $10.8m versus prior. That release flatters the headline cash result and reduces how much of the OCF lift is sustainable operating leverage versus a one-off balance-sheet benefit.
Reinvestment is being stepped up while leverage falls. Capex rose 53.8% in absolute terms even as gross borrowings dropped $14.2m and ROE improved to 8.8% from 8.3%. The combination — higher reinvestment, lower debt, lower payout — suggests management is using the cash strength to fund growth and rebuild balance-sheet capacity rather than to defend the dividend.
Expectations
The supplied second-half shape shows HY24 was 51.3% of FY24 revenue but 57.6% of FY24 NPAT, meaning earnings have historically been first-half weighted; HY25 NPAT of $44.6m extrapolates accordingly only if the second half does not deteriorate.
Annualising current revenue gives $1.32bn versus FY24's $1.21bn, but commentary points to Australia (Allied Express) as a meaningful growth contributor and references "challenging" trading, so straight annualisation is generous. The relevant question is whether the second half can sustain HY25's cash conversion, not whether revenue can simply double.
Quality of result
PBT growth of 9.6% slightly exceeds NPAT growth of 9.0%, and the gap of 0.6 percentage points is small enough that tax is not distorting the read. EBITDA of $130.5m and a net debt/EBITDA of 1.82x are both consistent with a steady operating story.
The cash result, however, is partly timing-assisted. OCF up 30.8% while NPAT is up 9.0% is largely explained by the $10.8m fall in operating working capital — receivable days fell from 2.2 to 1.3 — which should be treated as a balance-sheet contribution rather than recurring leverage. FCF before lease payments at $62.0m is 138.9% of NPAT, comfortably covering both the reduced dividend and the higher capex run rate, but a reader should expect that ratio to compress in periods without a similar working-capital tailwind. Capex intensity rising to 2.2% of revenue is still modest in absolute terms.
Unresolved
This briefing cannot assess management's forward outlook for FY25 earnings or cash flow because no quantitative guidance, target, or forward-work figure is supplied in the release.
Chat
Ask follow-up questions about Freightways Group's HY25 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.
Half Year Financial Report (HY25)
HY25 / financial reportHalf Year Presentation HY25
HY25 / results presentationNZX Results Announcement HY25
HY25 / results announcementHalf Year Financial Report (HY24)
HY24 / financial reportNZX Results Announcement HY24
HY24 / results announcementNZX Results Announcement HY24
HY24 / results releaseAnnual report FY24
FY24 / financial reportMedia release FY24
FY24 / media releaseNZX Results Announcement FY24
FY24 / results announcementASM Presentation
HY25 / commentaryRelated insights
Cross-company views selected from the metrics in this briefing.
Cash conversion quality
This result converted 58.5% of EBITDA to operating cash flow.
Dividend coverage and payout pressure
Dividend payout versus NPAT is 76.0%.
Leverage and balance-sheet risk
Net debt / EBITDA is 1.82x for this result.
Earnings quality and statutory distortions
PBT and NPAT growth diverged by 0.6pp.
Get the next Freightways Group briefing and related NZX reporting-season updates by email.