Market cap
$629.3m
End-of-day close multiplied by current shares on issue.
Result releasedAnnolyse analysis published
Tax normalising from 24.4% to 29.0% understates the operating gain in NPAT, while operating cash flow fell 13.9% on working-capital build.
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
$629.3m
End-of-day close multiplied by current shares on issue.
How the market price compares with recent earnings and cash-flow inputs.
P/E
13.59x
Recent market cap compared with trailing earnings.
EPS
0.78
Recent filing-derived earnings per share.
PEG
0.42x
P/E compared with recent earnings growth.
EV/EBITDA
Not available
Not available for this company right now.
P/FCF
7.86x
Market cap compared with recent free cash flow.
P/B
5.18x
Market value compared with latest reported equity.
Yield and fund-style valuation where the company shape supports it.
Dividend yield
5.6%
Trailing dividends compared with the latest close.
Total return
Not available
Available once dividend and adjustment data are verified.
Key metrics
FY21 vs FY20
Revenue
$350.8m
Caveat: metric quality flags apply; use this value with basis context.
Net profit after tax
$33.3m
Caveat: metric quality flags apply; use this value with basis context.
Net cash inflow from operating activities
$61.4m
Caveat: metric quality flags apply; use this value with basis context.
Operating profit
$49.3m
Caveat: metric quality flags apply; use this value with basis context.
Profit before tax
$47m
Caveat: metric quality flags apply; use this value with basis context.
Cash and cash equivalents
$39.2m
-21.0% ↓ vs $49.6m
Total assets
$199.5m
Caveat: metric quality flags apply; use this value with basis context.
Analysis ofHLG FY21Result releasedAnnolyse analysis published
What changed
Both the revenue growth rate and the implied PBT margin of 13.4% sit above Annolyse's historical baseline, where revenue growth has averaged 7.8% (range 0.1%–16.7%) and PBT margin has averaged 11.4% (range 10.0%–12.4%).
PBT growth ran 8.3 percentage points ahead of NPAT growth because the effective tax rate normalised from 24.4% in FY20 to 29.0% in FY21, so PBT is the cleaner read on operating performance.
Operating cash flow fell 13.9% to NZ$61.4m even as PBT rose 28.1%, and closing cash declined NZ$10.4m to NZ$39.2m. The Directors deferred declaring a final dividend pending clarity on the Auckland and Australian lockdowns.
What matters
The Australian segment grew revenue 38.2% to NZ$133.6m and segment profit 75.3% to NZ$23.5m, lifting its share of group revenue to 38.1% from 33.6%. Glassons New Zealand revenue grew 16.9% but its segment result was flat (NZ$16.1m vs NZ$16.3m), and Hallensteins delivered only modest profit growth on 9.9% revenue gain. The group's earnings step-up is concentrated in a single brand-country combination, which means the durability question sits squarely with Australian Glassons trading.
Tax normalisation, not weaker operations, explains the NPAT/PBT gap. The 8.3pp gap between PBT growth (28.1%) and NPAT growth (19.8%) reflects the effective tax rate moving from an unusually low 24.4% back to 29.0% — within the historical range of 27.0%–33.8%. Readers anchoring on the headline 20.0% NPAT lift are understating the underlying operating improvement.
Cash conversion deteriorated against a stronger P&L. Operating cash flow fell NZ$9.9m while PBT rose NZ$10.2m, driven by an inventory build (+NZ$3.2m) and other working-capital absorption. Pre-lease free cash flow of NZ$53.5m remains within Annolyse's historical range of NZ$44.2m–NZ$72.8m but sits NZ$6.4m below the four-period mean of NZ$59.9m, meaning earnings quality on a cash basis stepped back even as accounting margins expanded.
Expectations
The release confirms the Directors deferred declaring a final dividend specifically because of the Auckland and Australian lockdowns that began after the balance date, which means the FY21 result reflects a trading period that has already changed shape post-year-end.
Half-year context shows HY21 delivered 51.9% of full-year revenue and 59.5% of full-year NPAT, so the second half was modestly softer on profit despite Australian momentum. With FY22 trading already disrupted by lockdowns at announcement, the FY21 numbers do not support a clean run-rate read into the new year.
Quality of result
Tax normalisation works against, not for, the headline NPAT number.
The cash story is weaker. Operating cash flow fell 13.9% as inventory and working capital absorbed cash, and capex fell 33.3% to NZ$7.9m (2.3% of revenue), so the FCF/NPAT conversion of 160.7% is flattered by lower investment rather than stronger cash generation. Net cash declined NZ$10.4m despite record earnings, which means dividend capacity in FY22 depends partly on whether the inventory build unwinds without further working-capital pressure.
Unresolved
This briefing cannot assess current trading momentum under the post-balance-date Auckland and Australian lockdowns referenced in the release.
Chat
Ask follow-up questions about Hallenstein Glasson's FY21 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.
Audited Financial Statements and Independent Auditors Report for the year ended 1 August 2021
FY21 / financial reportMedia Announcement 1 August 2021
FY21 / results releaseResults Announcement 1 August 2021
FY21 / results announcementHLG Annual Report for the year ended 1 August 2020
FY20 / financial reportHLG Interim Report for the 6 months ended 1 February 2021
HY21 / financial reportRelated insights
Cross-company views selected from the metrics in this briefing.
Earnings quality and statutory distortions
PBT and NPAT growth diverged by 8.3pp, with a distortion flag in the result.
Revenue growth context
Revenue growth was 21.9% for this reporting period.
ROE and capital efficiency
ROE was 37.4%, +5.5pp versus the prior comparable period.
Working-capital pressure
Inventory days were 29 days, -2 days versus the prior comparable period.
Get the next Hallenstein Glasson briefing and related NZX reporting-season updates by email.