Skip to main content

Result releasedAnnolyse analysis published

PBT grew 12.1% on 8.1% revenue with cash reserves at $58.3m

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%.

HLG revenue trajectory

Revenue context before the current result.

Loading chart...
FY25 was $470.7m, versus $435.6m in FY24.

HLG Operating profit margin

Operating profit margin across covered periods.

Loading chart...
FY25 was 13%, versus 12.5% in FY24.

HLG operating cash flow

Operating cash flow across covered periods.

Loading chart...
FY25 was $88.6m, versus $85.3m in FY24.

HLG working-capital movement

Operating working-capital absorption or release by reporting period.

Loading chart...
  • 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.
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.

Market context

Valuation

These ratios pair a market close from around the result date with verified filing data. An unavailable metric means the required inputs were missing or unsuitable for comparison.

Prices as at close, 4 September 2026

Price and market cap

The latest close and share count context for the market price.

Market cap

$739.1m

i

End-of-day close multiplied by current shares on issue.

Profitability multiples

How the market price compares with recent earnings and cash-flow inputs.

P/E

15.96x

i

Recent market cap compared with trailing earnings.

EPS

0.78

i

Recent filing-derived earnings per share.

PEG

0.5x

i

P/E compared with recent earnings growth.

EV/EBITDA

Not available

i

Not available for this company right now.

P/FCF

9.23x

i

Market cap compared with recent free cash flow.

P/B

6.08x

i

Market value compared with latest reported equity.

Income and investment-company measures

Yield and investment-company valuation where supported.

Dividend yield

4.8%

i

Trailing dividends compared with the latest close.

Total return

Not available

i

Available once dividend and adjustment data are verified.

Release date
26 September 2025
Published
20 April 2026

Key metrics

Numbers worth scanning first

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

Revenue rose 8.1% to $470.7m and profit before tax rose 12.1% to $58.4m, which means operating leverage worked: earnings outgrew sales

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

Operating leverage delivered, but H2 softened

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

No forward financial targets are supplied

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

Headline NPAT growth is partly assisted by a 140bp drop in the effective tax rate; PBT growth of 12.1% is the cleaner operating read

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

Open questions

What drove the implied H2 NPAT step-down to $18.3m, and did gross margin recover from the H1 compression?
How did Glassons Australia, Glassons New Zealand and Hallensteins each contribute in FY25, and where did operating leverage actually come from?
Is the lift to a full-year 55.0cps dividend a new ongoing payout policy, or a one-off use of the $58.3m cash balance?
Why did inventory grow 13.8% against 8.1% revenue, and how much of that build is forward-season versus carry-over clearance?
What is management's assumption on the USD purchasing cost into FY26, given the H1 margin headwind it flagged?

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.

Ask about HLG FY25

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 FY25 result.

What drove the implied H2 NPAT step-down to $18.3m, and did gross margin recover from the H1 compression?Why does "Operating leverage delivered, but H2 softened" matter?How strong was the cash and earnings quality in FY25?What should I watch next for HLG after FY25?

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 2025

FY25 / financial report

Results Announcement 1 August 2025

FY25 / results announcement

Results Announcement 1 August 2025

FY25 / results release

Prior comparable period

HLG Annual Report for the year ended 1 August 2024

FY24 / financial report

Interim context

Financial Results for 6 months ended 1 February 2025

HY25 / financial report

Group CEO's Report for period ended 1 February 2025

HY25 / results release

Results Announcement 1 February 2025

HY25 / results announcement

Release context

HLG Trading update and profit forecast August 2025

FY25 / commentary

AGM Results from 10 December 2024

HY25 / commentary

HGH LTD Trading Update and Profit Forecast 28.2.25

HY25 / commentary

Get notified when HLG publishes next

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