Market cap
$3.4b
End-of-day close multiplied by current shares on issue.
Result releasedAnnolyse analysis published
A $123.7m working-capital absorption and weaker cash conversion left the full-year dividend uncovered by free cash flow.
Revenue context before the current result.
EBITDAF 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
$3.4b
End-of-day close multiplied by current shares on issue.
How the market price compares with recent earnings and cash-flow inputs.
P/E
17.48x
Recent market cap compared with trailing earnings.
EPS
0.15
Recent filing-derived earnings per share.
PEG
0.5x
P/E compared with recent earnings growth.
EV/EBITDA
8.84x
Enterprise value compared with recent EBITDA.
P/FCF
12.59x
Market cap compared with recent free cash flow.
P/B
1.1x
Market value compared with latest reported equity.
Yield and fund-style valuation where the company shape supports it.
Dividend yield
5.5%
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
$3.7b
Caveat: metric quality flags apply; use this value with basis context.
Net profit after tax
$169.1m
Caveat: metric quality flags apply; use this value with basis context.
Net cash inflow from operating activities
$311.7m
Caveat: metric quality flags apply; use this value with basis context.
Full-year dividend per share
14.3c
Caveat: metric quality flags apply; use this value with basis context.
EBITDAF
$454.3m
Caveat: metric quality flags apply; use this value with basis context.
Profit before tax
$227.9m
Caveat: metric quality flags apply; use this value with basis context.
Cash and cash equivalents
$81m
-58.0% ↓ vs $192.8m
Total assets
$6.1b
Caveat: metric quality flags apply; use this value with basis context.
Analysis ofGNE FY25Result releasedAnnolyse analysis published
What changed
The gap between earnings growth and cash collection is the dominant feature of this result.
Below EBITDAF, PBT grew 19.3% to $227.9m and NPAT grew 29.0% to $169.1m. The wider NPAT growth reflects a lower effective tax rate (25.8% versus 31.4%) rather than incremental operating performance, so PBT is the cleaner operating read.
The balance sheet absorbed cash. Inventories climbed from $87.5m to $230.5m (+$143.0m), cash on hand fell 58.0% to $81.0m, and net debt rose to $1.4b from $1.3b. Total dividends per share were 14.3 cents versus 14.0 cents.
What matters
Operating cash flow / EBITDAF fell to 68.6% from 108.0%, driven by a $123.7m absorption into operating working capital and a 12.5-day rise in inventory days. For a gentailer this typically reflects fuel and stored-energy positioning, but it materially reduces the cash backing the earnings line and elevates net debt despite higher reported profit.
Headline NPAT growth is tax-flattered. PBT grew 19.3% while NPAT grew 29.0%, a 9.7 percentage-point gap explained by the effective tax rate dropping from 31.4% to 25.8%. Investors framing the result on +29% NPAT are overstating the underlying step-up; the +19.3% PBT figure is the cleaner read on operating progression.
Gross-margin and segment mix weakened. Group gross margin slipped 170 basis points to 23.6%, with the Gas segment compressing from 23.3% to 17.1% even as Gas revenue grew. Electricity gross margin softened modestly (21.1% to 20.6%) on higher revenue, so the EBITDAF gain leans on volume and mix rather than unit economics improving.
Expectations
The supplied interim shape indicates a second-half weighting: HY25 contributed 47.7% of full-year EBITDAF and only 41.6% of full-year NPAT, so the H2 step-up is consistent with the company's recent shape rather than a clean run-rate.
Annualising HY25 revenue gives $3.5b versus the $3.7b delivered, confirming H2 carried the result. The release does not provide enough context to judge whether the inventory position represents pre-funded fuel for a forward winter or a structural working-capital re-set, which is the central forward question this result leaves open.
Quality of result
The reported EBITDAF gain is real but partially supported by a 20.2% revenue uplift against a 170-basis-point gross-margin contraction, indicating the growth is volume-led rather than margin-led. NPAT is additionally flattered by the lower effective tax rate, and roughly $123.7m of the EBITDAF was retained on the balance sheet as working capital rather than converting to cash. FCF / NPAT of 86.9% sounds reasonable in isolation but follows a prior year where OCF exceeded EBITDAF — the underlying conversion direction is unfavourable.
Payout ratio versus pre-lease FCF is suppressed because the source-backed cash-dividend bridge is unavailable.
Unresolved
This briefing cannot assess hydrology, hedge-book positioning, or forward fuel-cost assumptions because none of those drivers are disclosed in the supplied release context.
Chat
Ask follow-up questions about Genesis Energy'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.
company filing FY25
FY25 / results announcementGenesis FY25 Integrated Report
FY25 / financial reportGenesis FY25 Market Release
FY25 / results releaseGenesis FY25 Results Presentation
FY25 / results presentationcompany filing
FY24 / results announcementGenesis FY24 Integrated Report
FY24 / financial reportGenesis FY24 Market Release
FY24 / results releaseGenesis FY24 Results Presentation
FY24 / results presentation2025 Interim Report
HY25 / financial reportH1 FY25 - NZX Results Announcement
HY25 / results announcementH1 FY25 Market Statement
HY25 / results releaseH1 FY25 Results Presentation
HY25 / results presentationGenesis Energy - FY25 Guidance Update
FY24 / commentaryGenesis Energy FY24 Conference Call Details
FY24 / commentaryConference Call Details - Full Year
FY25 / commentaryGenesis Energy H1 FY25 Conference Call Details
HY25 / commentaryRelated insights
Cross-company views selected from the metrics in this briefing.
Cash conversion quality
This result converted 68.6% of EBITDA to operating cash flow, -39.4pp versus the prior comparable period.
Earnings quality and statutory distortions
PBT and NPAT growth diverged by 9.7pp, with a distortion flag in the result.
Dividend coverage and payout pressure
Dividend payout versus NPAT is 92.3%.
Leverage and balance-sheet risk
Net debt / EBITDA is 3.10x, 0.00x versus the prior comparable period.
Get the next Genesis Energy briefing and related NZX reporting-season updates by email.