Market cap
$609.6m
End-of-day close multiplied by current shares on issue.
Result releasedAnnolyse analysis published
Operating leverage and a lower tax rate lifted NPAT 14.5%, but implied H2 NPAT eased to $18.3m and the payout ratio jumped to 83.1%.
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.
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
$609.6m
End-of-day close multiplied by current shares on issue.
How the market price compares with recent earnings and cash-flow inputs.
P/E
13.17x
Recent market cap compared with trailing earnings.
EPS
0.78
Recent filing-derived earnings per share.
PEG
0.41x
P/E compared with recent earnings growth.
EV/EBITDA
Not available
Not available for this company right now.
P/FCF
7.61x
Market cap compared with recent free cash flow.
P/B
5.02x
Market value compared with latest reported equity.
Yield and fund-style valuation where the company shape supports it.
Dividend yield
5.8%
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
$470.7m
Caveat: metric quality flags apply; use this value with basis context.
Net profit after tax
$39.5m
Caveat: metric quality flags apply; use this value with basis context.
Net cash inflow from operating activities
$88.6m
Caveat: metric quality flags apply; use this value with basis context.
Full-year dividend per share
55.0c
Caveat: metric quality flags apply; use this value with basis context.
Operating profit
$61m
Caveat: metric quality flags apply; use this value with basis context.
Profit before tax
$58.4m
Caveat: metric quality flags apply; use this value with basis context.
Cash and cash equivalents
$58.3m
+27.0% ↑ vs $45.9m
Total assets
$231.2m
Caveat: metric quality flags apply; use this value with basis context.
Analysis ofHLG FY25Result releasedAnnolyse analysis published
What changed
NPAT climbed 14.5% to $39.5m, helped by an effective tax rate of 32.4% versus 33.8% prior. Operating cash flow rose only 3.9% to $88.6m, lagging earnings growth, while cash reserves built 27% to $58.3m as capex held near $15.8m (3.4% of revenue).
Inventory rose 13.8% to $31.3m, faster than the 8.1% revenue increase. The board declared a 30.5cps final dividend, taking full-year distributions to 55.0cps, which lifts the payout ratio versus NPAT to 83.1% from 45.8% a year earlier.
What matters
PBT growth of 12.1% on 8.1% revenue points to margin expansion across the year. However, H1 NPAT of $21.2m means implied H2 NPAT was only $18.3m, a step down half-on-half. The HY25 release flagged a 50bp gross margin decline (58.4% versus 58.9%) tied to the New Zealand trading environment and a stronger USD on purchasing costs, so the H2 read needs scrutiny.
Payout ratio nearly doubled. Full-year dividends at 55.0cps now consume 83.1% of NPAT versus 45.8% prior. Because pre-lease free cash flow of $72.8m is still 184.4% of NPAT, the dividend remains covered at 41.8% of FCF pre-lease. The step-up is a real change in distribution intensity rather than a stretch on cash, but it leaves less retained earnings cushion.
Cash conversion lagged earnings. Operating cash flow rose 3.9% while NPAT rose 14.5%, with a $3.7m increase in operating working capital absorbing cash as inventory built ahead of sales. The absolute conversion level remains strong, but the gap means reported earnings growth is not fully matched in cash.
Expectations
Against the company's own near-term commentary, the result lands at the top of the $57.5m–$58.5m PBT range flagged at the September pre-close. The HY25 NPAT guidance of $21.0m–$21.3m was also met at $21.2m.
The shape data implies H1 carried 53.7% of NPAT and 51% of revenue, so the H2 contribution was weaker on a sales-to-profit basis than H1. With no FY26 guidance or stated target, the briefing cannot anchor expectations beyond the trading shape this release establishes.
Quality of result
The result is still cash-backed: FCF pre-lease of $72.8m at 184.4% of NPAT is strong in absolute terms, and ROE strengthened to 35.3% from 33.4%. The cash balance built $12.4m even after funding higher dividends.
The softer parts are the cash conversion gap and a 13.8% inventory increase that outpaced sales, lifting inventory days about 1.2 days. For an apparel retailer this is within normal seasonal range but worth watching for clearance risk if H2 trading momentum did not recover. FX exposure on USD-denominated purchasing remains a flagged sensitivity. Segment-level disclosure for the current year is not in the supplied extraction, so the durability of Glassons Australia's contribution (50.1% of prior-year revenue) cannot be confirmed.
Unresolved
This briefing cannot assess current-year segment economics, gross margin direction, or store-network and online channel mix because those disclosures are not in the supplied extraction.
Chat
Ask follow-up questions about Hallenstein Glasson'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.
Audited Financial Statements and Independent Auditors Report for the year ended 1 August 2025
FY25 / financial reportResults Announcement 1 August 2025
FY25 / results announcementResults Announcement 1 August 2025
FY25 / results releaseHLG Annual Report for the year ended 1 August 2024
FY24 / financial reportFinancial Results for 6 months ended 1 February 2025
HY25 / financial reportGroup CEO's Report for period ended 1 February 2025
HY25 / results releaseResults Announcement 1 February 2025
HY25 / results announcementHLG Trading update and profit forecast August 2025
FY25 / commentaryAGM Results from 10 December 2024
HY25 / commentaryHGH LTD Trading Update and Profit Forecast 28.2.25
HY25 / commentaryRelated insights
Cross-company views selected from the metrics in this briefing.
Dividend coverage and payout pressure
Dividend payout versus pre-lease FCF is 41.8%, with NPAT payout at 83.1%.
Earnings quality and statutory distortions
PBT and NPAT growth diverged by 2.4pp.
Revenue growth context
Revenue growth was 8.1% for this reporting period.
ROE and capital efficiency
ROE was 35.3%, +1.9pp versus the prior comparable period.
Get the next Hallenstein Glasson briefing and related NZX reporting-season updates by email.