Revenue
$322.9m
+11.1% ↑ vs $290.7m
Revenue grew solidly but a surge in impairments, acquisition-related costs, and a portfolio reset crushed statutory earnings, leaving underlying NPAT
Revenue context before the current result.
Operating profit margin across covered periods.
Operating cash flow across covered periods.
Operating working-capital absorption or release by reporting period.
Key metrics
FY25 vs FY24
Revenue
$322.9m
+11.1% ↑ vs $290.7m
Net profit after tax
$38.8m
-47.9% ↓ vs $74.5m
Net cash inflow from operating activities
$673.2m
-27.5% ↓ vs $928.4m
Full-year dividend per share
4.0c
+33.3% ↑ vs 3.0c
Profit before tax
$57.2m
-45.3% ↓ vs $104.5m
Cash and cash equivalents
$356.2m
-43.4% ↓ vs $629.6m
Total assets
$8.6b
-6.9% ↓ vs $9.3b
What changed
Management-disclosed underlying NPAT of $46.9m, which strips out acquisition-related regulatory assurance costs, one-off staff exit costs, and hedge de-designation impacts, represents the more relevant measure of run-rate performance, and this figure met the stated guidance floor of at least $45m.
The statutory collapse was concentrated in the first half: 1H2025 NPAT was just $3.6m, with the implied second half recovering strongly to $35.2m. This skew reflects the deliberate reset of selected New Zealand lending portfolios in 1H2025, which depressed statutory earnings before a second-half recovery.
Total assets contracted 6.9% to $8.6b, with equity marginally lower at $1.2b. The gross borrowings comparison ($825m versus $8b in FY24) reflects a change in classification methodology — FY24 included total deposits and other borrowings — rather than a genuine deleveraging event.
What matters
The $8.1m difference between underlying NPAT ($46.9m) and statutory NPAT ($38.8m) is explained by disclosed one-offs: acquisition costs tied to Heartland Bank Australia, staff exit costs, and hedge-related fair-value items. The effective tax rate rose from 28.7% to 32.2%, adding a modest additional drag on top of the PBT decline, but this is secondary to the operating-level impairment and cost pressures.
The NZ portfolio reset creates an unresolved credit-quality question. The NZ banking segment contributed $21.9m versus Australian banking's $27.2m on NIM of 3.87% and 3.01% respectively, but the prior-period comparatives are unavailable in segment form, making it impossible to assess whether the portfolio reset has fully normalised or whether arrears and provision levels remain elevated. This matters because if credit costs remain structurally higher, the second-half recovery will not sustain.
ROE has more than halved to 3.2%. Against equity of $1.2b, a 3.2% ROE (versus 6.0% in FY24) signals the Australian acquisition has yet to generate a return commensurate with the capital deployed. The payout ratio against statutory NPAT reached 96.6% for FY25 versus 30.5% in FY24, reflecting that the full-year dividend of NZ$0.04 per share consumes nearly all reported earnings at current statutory profit levels — though this is sustainable at the underlying earnings run-rate.
Expectations
The result met that floor at $46.9m underlying NPAT. The strongly second-half-weighted statutory earnings profile — with $35.2m of NPAT implied in 2H2025 against just $3.6m in 1H2025 — suggests the business normalised materially following the portfolio reset, which is modestly supportive of the FY2026 guidance basis.
Whether the second-half run-rate is a reliable base depends on whether NZ credit quality has genuinely stabilised and whether the Australian banking segment can continue contributing at or above its FY2025 level. The absence of stated targets beyond the underlying NPAT floor limits the ability to assess how quickly ROE can recover toward a level that justifies the capital raised for the Australian acquisition.
Quality of result
The 11.1% revenue growth is a genuine positive: net operating income expansion of this magnitude in a challenging NZ credit environment indicates the business is growing its loan book and maintaining spread. However, with no segment-level prior comparatives disclosed, it is not possible to decompose how much of the improvement in 2H2025 came from reduced impairment charges versus volume and margin recovery.
Operating cash flows of $673.2m represent a meaningful step down from FY24's $928.4m, which is consistent with the lower statutory profitability and the portfolio dynamics of a finance company where loan origination and repayment flows directly affect operating cash. Capex fell sharply to $4.4m from $28.1m — the FY24 figure included acquisition-related expenditure — so the reduction is structural rather than a sign of under-investment.
Unresolved
This briefing cannot assess the credit quality trajectory of the NZ portfolio, the sustainability of the Australian segment contribution, or the pace of ROE recovery, as segment-level prior comparatives and arrears data were not available in the supplied materials.
Chat
Ask follow-up questions about Heartland Group Holdings'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.
Heartland FY2025 - Financial Statements
FY25 / financial reportHeartland FY2025 - Investor Presentation
FY25 / results presentationHeartland FY2025 - Results Announcement
FY25 / results releaseHeartland FY2025 - Results Announcement Template
FY25 / results announcementHeartland FY2024 – Financial Statements
FY24 / financial reportHeartland FY2024 – Investor Presentation
FY24 / results presentationHeartland FY2024 – Results Announcement
FY24 / results releaseHeartland FY2024 – Results Announcement Template
FY24 / results announcementHeartland 1H2025 - Interim Financial Statements
HY25 / financial reportHeartland 1H2025 - Investor Presentation
HY25 / results presentationHeartland 1H2025 - Results Announcement
HY25 / results releaseHeartland 1H2025 - Results Announcement Template
HY25 / results announcementMarket update: Increase in Heartland Bank impairment expense
HY25 / commentaryRelated insights
Cross-company views selected from the metrics in this briefing.
Earnings quality and statutory distortions
PBT and NPAT growth diverged by 2.6pp, with a distortion flag in the result.
Dividend coverage and payout pressure
Dividend payout versus NPAT is 96.6%.
Revenue growth context
Revenue growth was 11.1% for this reporting period.
ROE and capital efficiency
ROE was 3.2%, -2.8pp versus the prior comparable period.
Get the next Heartland Group Holdings briefing and related NZX reporting-season updates by email.