Market cap
$122m
End-of-day close multiplied by current shares on issue.
Result releasedAnnolyse analysis published
Operating cash held at $144.7m, but the apparent cash-conversion uplift reflects EBITDA collapse rather than improved working-capital quality.
Revenue context before the current result.
EBITDA margin across covered periods.
Operating cash flow across covered periods.
Statutory profit after tax across covered periods.
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
$122m
End-of-day close multiplied by current shares on issue.
How the market price compares with recent earnings and cash-flow inputs.
P/E
Not available
Not meaningful when recent earnings are negative.
EPS
-1.19
Recent filing-derived earnings per share.
PEG
Not available
Not available for this company right now.
EV/EBITDA
3.53x
Enterprise value compared with recent EBITDA.
P/FCF
1.48x
Market cap compared with recent free cash flow.
P/B
0.18x
Market value compared with latest reported equity.
Yield and fund-style valuation where the company shape supports it.
Dividend yield
0.0%
Trailing dividends compared with the latest close.
Total return
Not available
Available once dividend and adjustment data are verified.
Key metrics
FY24 vs FY23
Revenue
$979.4m
Caveat: metric quality flags apply; use this value with basis context.
EBITDA
$107.2m
Caveat: metric quality flags apply; use this value with basis context.
Net profit after tax
−$49.8m
Caveat: metric quality flags apply; use this value with basis context.
Net cash inflow from operating activities
$144.7m
Caveat: metric quality flags apply; use this value with basis context.
Declared dividend per share
0.0c
Caveat: metric quality flags apply; use this value with basis context.
Operating profit
−$21.1m
Caveat: metric quality flags apply; use this value with basis context.
Profit before tax
−$46.7m
Caveat: metric quality flags apply; use this value with basis context.
Cash and cash equivalents
$33.9m
-31.4% ↓ vs $49.5m
Analysis ofKMD FY24Result releasedAnnolyse analysis published
What changed
The NPAT figure is distorted by tax — the effective rate moved from 30.0% in FY23 to -3.4% in FY24 — so PBT growth of -189.3% is the cleaner operating read.
Gross margin held broadly flat at 58.9% (down 20bps), so the earnings collapse was an operating deleverage outcome rather than a margin-driven one. The board declared no final dividend versus a 3.0c FY23 final, and net debt edged up to $59.7m from $55.7m. Operating cash flow was largely preserved at $144.7m (-2.0%).
What matters
A 11.2% sales fall produced a 46.4% EBITDA decline and a swing to PBT loss with only a 20bp gross-margin slip, which means the cost base did not flex with revenue. This matters because the FY24 P&L now requires a sales recovery rather than self-help margin expansion to return to profit.
The cash-conversion ratio is mechanically flattering. OCF/EBITDA rose to 134.9% from 73.8%, but OCF only fell 2.0% while EBITDA fell 46.4% — the ratio is dominated by a collapsing denominator, not a cash-quality uplift. With capex up 17.6% to $32.5m (3.3% of revenue), FCF pre-lease was $112.1m versus $119.9m, so the underlying free-cash generation softened modestly even as the headline ratio improved.
Segment dependence has narrowed. Rip Curl alone is 55.0% of group revenue and is the only segment carrying a positive segment result ($28.2m); Kathmandu (37%) posted -$3.3m and Oboz (8%) -$1.1m. ROE swung to -6.3% from +4.2%. The read is that group profitability is currently a single-brand outcome.
Expectations
HY24 revenue of $468.6m implies a stronger 2H of $510.8m, but second-half NPAT deteriorated to -$39.3m from -$10.4m at the half. That divergence — better topline cadence, weaker bottom line — needs to be understood against the underlying EBITDA disclosure (HY24 underlying $15.1m versus FY24 underlying $50.0m, implying a 2H underlying recovery).
The gap between reported EBITDA ($107.2m) and stated underlying EBITDA ($50.0m) is roughly $57m and is not reconciled in the supplied excerpts, which is a material gap given the loss position.
Quality of result
The PBT loss is the genuine operating signal because the negative effective tax rate inflates the NPAT decline; pointing at NPAT growth of -241.6% overstates the operating change relative to the -189.3% PBT figure. Inventories fell 8.1% to $266.9m, releasing roughly $23.5m of cash, so part of the steady OCF is a destocking benefit that cannot recur indefinitely. Inventory days nevertheless rose to 99.5 from 96.1, indicating that the destock did not outpace the sales decline.
Capital allocation reinforces the quality concern: the dividend was cut to nil from 3.0c (payout ratio 0.0% versus 61.2% on prior NPAT and 25.1% on prior FCF pre-lease), net debt rose despite working-capital release, and capex stepped up 17.6%. This combination — earnings loss, modest balance-sheet deterioration, paused distributions, higher reinvestment — is consistent with management funding through a downturn rather than harvesting a stable base.
Unresolved
This briefing cannot assess FY25 trading momentum, channel inventory health, or any non-public undertakings to lenders that may sit behind the dividend pause.
Chat
Ask follow-up questions about KMD Brands's FY24 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.
Annual Integrated Report including Financial Statements and Independent Auditor's Report
FY24 / financial reportInvestor Presentation
FY24 / results presentationMedia Announcement
FY24 / results releaseResults Announcement
FY24 / results announcementAnnual Integrated Report including Financial Statements and Independent Auditor's Report
FY23 / financial reportResults Announcement
FY23 / results announcementResults Announcement
FY23 / results releaseInterim Financial Statements for the six months ended 31 January 2024 and the Independent Auditors Review Report
HY24 / financial reportResults Announcement
HY24 / results announcementResults Announcement
HY24 / results releaseKMD Brands Limited - Trading Update
FY24 / commentaryKMD Brands Trading Update
FY24 / commentaryRelated insights
Cross-company views selected from the metrics in this briefing.
Earnings quality and statutory distortions
PBT and NPAT growth diverged by 52.3pp, with a distortion flag in the result.
Cash conversion quality
This result converted 134.9% of EBITDA to operating cash flow, +61.1pp versus the prior comparable period.
Dividend coverage and payout pressure
Dividend payout versus NPAT is 0.0%.
Leverage and balance-sheet risk
Net debt / EBITDA is 0.56x, +0.28x versus the prior comparable period.
Get the next KMD Brands briefing and related NZX reporting-season updates by email.