Annolyse
BriefingsCompaniesInsightsPrinciplesCompareChatWatchlist

Explore

  • Briefings
  • Companies
  • Insights
  • Compare

Resources

  • Search
  • Methodology

© 2026 Annolyse.

ChartsAnalysisChatData
  1. Charts
  2. Analysis
  3. Chat
  4. Data
  5. Sources
←Back to briefings
Hallenstein Glasson (HLG) / FY21

PBT up 28.1% as Glassons Australia drives unprecedented margin expansion

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.

Consumer / Retail apparel

HLG revenue trajectory

Revenue context before the current result.

↗
Loading chart...
HY26 was $275.2m, versus $470.7m in FY25.

HLG Operating profit margin

Operating profit margin across covered periods.

↗
Loading chart...
HY26 was 15%, versus 13% in FY25.

HLG operating cash flow

Operating cash flow across covered periods.

↗
Loading chart...
HY26 was $53.5m, versus $88.6m in FY25.

HLG working-capital movement

Operating working-capital absorption or release by reporting period.

↗
Loading chart...
  • FY22 HLG: Unprecedented high operating working-capital movement. $5.9m; 4-period range $-3.4m to $3.7m. Operating working-capital movement: NZ$5.9m, unprecedented high; 2/4 prior periods had builds averaging NZ$2.4m, and 2 had releases averaging NZ$-3.0m.
  • HY23 HLG: Outside range high operating working-capital movement. $5.9m; 4-period range $-5.4m to $5.1m. Operating working-capital movement: NZ$5.9m, above normal range; 2/4 prior periods had builds averaging NZ$3.6m, and 2 had releases averaging NZ$-3.5m.
  • HY24 HLG: Unprecedented low operating working-capital movement. $-5.4m; 4-period range $-1.7m to $5.9m. Operating working-capital movement: NZ$-5.4m, unprecedented low; 3/4 prior periods had builds averaging NZ$4.3m, and 1 had releases averaging NZ$-1.7m.
  • FY24 HLG: Outside range low operating working-capital movement. $-3.4m; 4-period range $-2.6m to $5.9m. Operating working-capital movement: NZ$-3.4m, below normal range; 3/4 prior periods had builds averaging NZ$3.5m, and 1 had releases averaging NZ$-2.6m.
Operating working-capital movement: NZ$-3.4m, below normal range; 3/4 prior periods had builds averaging NZ$3.5m, and 1 had releases averaging NZ$-2.6m.
Release date
30 September 2021
Published
22 April 2026
Ask about this result
Sections⌄
  1. Charts
  2. Analysis
  3. Chat
  4. Data
  5. Sources

Key metrics

Numbers worth scanning first

FY21 vs FY20

Revenue

$350.8m

+21.9% ↑ vs $287.8m

Net profit after tax

$33.3m

+19.8% ↑ vs $27.8m

Net cash inflow from operating activities

$61.4m

-13.9% ↓ vs $71.3m

Operating profit

$49.3m

+25.8% ↑ vs $39.2m

Profit before tax

$47m

+28.1% ↑ vs $36.7m

Cash and cash equivalents

$39.2m

-21.0% ↓ vs $49.6m

Total assets

$199.5m

-5.7% ↓ vs $211.4m

What changed

Revenue rose 21.9% to NZ$350.8m, profit before tax rose 28.1% to NZ$47.0m, and NPAT rose 19.8% to NZ$33.3m

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

Glassons Australia carried the result

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

No forward targets were disclosed

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

The operating result looks genuinely stronger rather than timing-assisted: the PBT margin of 13.4% is above the historical range of 10.0%–12.4%, ROE of 37.4% is above the normal range of 28.3%–35.3%, and the Australian segment result roughly doubled on a 38% revenue gain — consistent with operating leverage rather than one-offs

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

Open questions

Why was the final dividend deferred rather than declared at a reduced level, and what conditions would restart distributions?
How much of Glassons Australia's 75% segment profit jump reflects sustainable share gains versus stimulus-supported demand?
Why did capex fall 33% to 2.3% of revenue, and is this a deferral that will reverse in FY22?
What is the post-lease free cash flow position, and how does it compare with the pre-lease NZ$53.5m disclosed in operating cash flow?
Will the working-capital and inventory build of FY21 unwind into operating cash flow as lockdowns clear?

This briefing cannot assess current trading momentum under the post-balance-date Auckland and Australian lockdowns referenced in the release.

Chat

Ask about HLG FY21

Ask follow-up questions about Hallenstein Glasson's FY21 result.

Informational only. No buy, sell, hold, price-target, or personal financial advice.

Ask about HLG FY21

Informational only. No buy, sell, hold, price-target, or personal financial advice.

Sign in to chat

Sign in to ask questions about Hallenstein Glasson's FY21 result.

Why was the final dividend deferred rather than declared at a reduced level, and what conditions would restart distributions?Why does "Glassons Australia carried the result" matter?How strong was the cash and earnings quality in FY21?What should I watch next for HLG after FY21?

Checking account...

Data appendix

Show segment detail

Open to load segment breakdown.

Show analytical metrics

Open to load analytical metrics.

Show key metrics table

Open to load key metrics.

Sources

Current period

Audited Financial Statements and Independent Auditors Report for the year ended 1 August 2021

FY21 / financial report↗

Media Announcement 1 August 2021

FY21 / results release↗

Results Announcement 1 August 2021

FY21 / results announcement↗

Prior comparable period

HLG Annual Report for the year ended 1 August 2020

FY20 / financial report↗

Interim context

HLG Interim Report for the 6 months ended 1 February 2021

HY21 / financial report↗

Related 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.

→
This briefing is based on available company filings and standard Annolyse calculations. It is general information only and does not constitute financial advice. The analysis may contain errors. Always read the original company filings and consult a licensed financial adviser before making investment decisions.

Get notified when HLG publishes next

Get the next Hallenstein Glasson briefing and related NZX reporting-season updates by email.