Annolyse
BriefingsCompaniesScreenerInsightsPrinciplesCompareChatWatchlist

Explore

  • Briefings
  • Companies
  • Screener
  • Insights
  • Compare

Resources

  • Search
  • Methodology
  • API Reference

© 2026 Annolyse.

ChartsAnalysisChatData
  1. Charts
  2. Valuation
  3. Analysis
  4. Chat
  5. Data
  6. Sources
←Back to briefings
Kiwi Property Group (KPG) / HY25

Result released25 November 2024·Annolyse analysis published22 April 2026

Operating profit fell 25.2% as pre-lease FCF dropped to -$27.3m

The 218.3% NPAT rebound is a valuation-driven swing from prior-year losses; operating profit, cash conversion, and the dividend all weakened.

Property / Property investment

KPG revenue trajectory

Revenue context before the current result.

↗
Loading chart...
HY25 was $128.4m, versus $117.7m in HY24.

KPG Operating profit margin

Operating profit margin across covered periods.

↗
Loading chart...
HY25 was 43.9%, versus 44.5% in HY24.

KPG operating cash flow

Operating cash flow across covered periods.

↗
Loading chart...
HY25 was $37m, versus $47.8m in HY24.

KPG working-capital movement

Operating working-capital absorption or release by reporting period.

↗
Loading chart...
  • HY23 KPG: Outside range low operating working-capital movement. $-5m; 4-period range $0m to $82.4m. Operating working-capital movement: NZ$-5.0m, below normal range; 3/4 prior periods had builds averaging NZ$38.5m, and none had a working-capital release.
  • HY25 KPG: Unprecedented high operating working-capital movement. $82.4m; 4-period range $-5m to $17.8m. Operating working-capital movement: NZ$82.4m, unprecedented high; 2/4 prior periods had builds averaging NZ$16.5m, and 1 had releases averaging NZ$-5.0m.
Operating working-capital movement: NZ$82.4m, unprecedented high; 2/4 prior periods had builds averaging NZ$16.5m, and 1 had releases averaging NZ$-5.0m.

Market context

Valuation

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.

Prices as at close, 21 July 2026

Price and market cap

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

Market cap

$1.6b

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

32.09x

i

Recent market cap compared with trailing earnings.

EPS

0.03

i

Recent filing-derived earnings per share.

PEG

Not available

i

Not meaningful without positive comparable earnings growth.

EV/EBITDA

Not available

i

Not available for this company right now.

P/FCF

63.52x

i

Market cap compared with recent free cash flow.

P/B

0.88x

i

Market value compared with latest reported equity.

Income and fund shape

Yield and fund-style valuation where the company shape supports it.

Dividend yield

5.7%

i

Trailing dividends compared with the latest close.

Total return

Not available

i

Available once dividend and adjustment data are verified.

Release date
25 November 2024
Published
22 April 2026
Ask about this result
Sections⌄
  1. Charts
  2. Valuation
  3. Analysis
  4. Chat
  5. Data
  6. Sources

Key metrics

Numbers worth scanning first

HY25 vs HY24

Revenue

$128.4m

Caveat: metric quality flags apply; use this value with basis context.

Net profit after tax

$43.2m

Caveat: metric quality flags apply; use this value with basis context.

Net cash inflow from operating activities

$37m

Caveat: metric quality flags apply; use this value with basis context.

Interim dividend per share

1.4c

-5.3% ↓ vs 1.4c

Operating profit

$56.4m

Caveat: metric quality flags apply; use this value with basis context.

Profit before tax

$54.7m

Caveat: metric quality flags apply; use this value with basis context.

Cash and cash equivalents

$13.8m

-13.4% ↓ vs $15.9m

Total assets

$3.3b

Caveat: metric quality flags apply; use this value with basis context.

Analysis ofKPG HY25·Result released25 November 2024·Annolyse analysis published22 April 2026

What changed

Operating profit fell 25.2% to $56.4m and pre-lease free cash flow dropped to -$27.3m, sitting at the lower edge of Annolyse's five-period historical baseline (mean $3.3m, range -$40.0m to $56.1m)

That underlying weakening is the most economically material movement in the result, even though the statutory P&L looks transformative.

PBT swung from -$24.9m to $54.7m (+319.4%, classified as an unprecedented high in the historical baseline) and NPAT moved from -$36.5m to $43.2m (+218.3%). Revenue grew 9.0% to $128.4m, the upper edge of the recent range.

Cash and balance-sheet movement told a different story: operating cash flow fell 22.6% to $37.0m, gross borrowings rose 13.6% to $1.3b, net debt climbed roughly $152m to $1.2b, and the interim dividend was cut 5.3% to 1.35 cents per share.

What matters

The headline turnaround is base-effect, not operating improvement

PBT growth of 319.4% reflects the prior comparable's revaluation-driven loss reversing. Operating profit — which strips out fair-value movements — fell 25.2% on revenue growth of 9.0%, implying meaningful margin compression at the rental-and-expense level. For a property issuer, that gap between operating profit and statutory PBT is exactly where investors should look first.

Cash conversion deteriorated against rising capital intensity. Operating cash flow fell 22.6% while capex still ran at 50.1% of revenue ($64.3m), producing pre-lease FCF of -$27.3m versus a historical mean of $3.3m. This matters because it is the cash engine that supports both the dividend and the development pipeline; with FCF deeply negative, both are being funded by debt.

Leverage and the dividend are moving in the wrong direction together. Gross borrowings rose $150.2m, equity is essentially flat at $1.9b, and the dividend was cut 5.3% even though the payout against reported NPAT is only 49.6% (within the historical range). The cut signals that distributable earnings have not followed statutory NPAT higher.

Expectations

No stated FY25 targets are supplied in this release, so any forward read must come from shape context

HY24 represented only 48.1% of FY24 revenue, indicating a second-half-weighted pattern; annualising HY25 revenue gives roughly $256.7m, modestly above FY24's $244.7m. That is consistent with the +9.0% top-line print but does not address the harder question of whether the second half can deliver operating-profit recovery while capex remains elevated and rates flow through interest cost.

The release does not provide cap-rate, occupancy, or weighted-average lease-term context in the supplied excerpts, so the quality of the second-half setup cannot be judged from this filing alone.

Quality of result

Most of the headline improvement is balance-sheet-assisted rather than operating

The PBT swing comes from below-operating-profit items (almost certainly investment-property fair-value movements and/or financial-instrument revaluations, given a property issuer's structure), and the prior comparable's effective tax rate of -46.6% versus the current 21.0% further widens the optical NPAT step-up. PBT growth (319.4%) is the cleaner read, and even that overstates underlying performance because the comparison base was a loss.

The durable parts of the result are narrower: 9.0% revenue growth, mixed-use segment revenue up to $80.2m (62.5% of group revenue, share rising 2.7pp), and ROE moving from -2.0% to 2.3%. Working against durability are the 25.2% operating-profit decline, the 22.6% drop in operating cash, the -$27.3m pre-lease FCF, the $150.2m increase in gross borrowings, and the dividend cut. On balance, the operating signal is softer than the year-ago period, with the statutory recovery doing most of the headline work.

Unresolved

Open questions

What drove operating profit down 25.2% on 9.0% revenue growth — was it cost growth, occupancy, incentives, or interest pass-through into the expense line?
What were the investment-property and derivative fair-value movements that produced the swing from PBT loss to PBT profit, and how exposed is FY25 to a reversal?
How does management plan to fund continued development capex when pre-lease FCF is -$27.3m and gross borrowings have already risen 13.6%?
Why was the interim dividend cut 5.3% if NPAT-based payout is only 49.6%, and is this a rebase to underlying distributable earnings rather than a one-period adjustment?
What are the current portfolio cap rates, occupancy, and weighted-average lease term, and how do they compare to the prior comparable?

This briefing cannot assess valuation-cycle direction, refinancing terms, or development project economics, because the supplied excerpts do not include cap-rate movement, debt maturity profile, or project-level returns.

Chat

Ask about KPG HY25

Ask follow-up questions about Kiwi Property Group's HY25 result.

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

Ask about KPG HY25

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

Sign in to chat

Sign in to ask questions about Kiwi Property Group's HY25 result.

What drove operating profit down 25.2% on 9.0% revenue growth — was it cost growth, occupancy, incentives, or interest pass-through into the expense line?Why does "The headline turnaround is base-effect, not operating improvement" matter?How strong was the cash and earnings quality in HY25?What should I watch next for KPG after HY25?

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

Kiwi Property Interim Report 1H25

HY25 / financial report↗

Kiwi Property Interim Results Presentation 1H25

HY25 / results presentation↗

Kiwi Property NZX Results Announcement Notice 1H25

HY25 / results announcement↗

Prior comparable period

Kiwi Property Interim Report 1H24

HY24 / financial report↗

Kiwi Property NZX Results Announcement Notice 1H24

HY24 / results announcement↗

Kiwi Property NZX Results Announcement Notice 1H24

HY24 / results release↗

Full-year context

Kiwi Property Annual Report 2024

FY24 / financial report↗

Kiwi Property Results Announcement Notice 2024

FY24 / results announcement↗

Kiwi Property Results Announcement Notice 2024

FY24 / results release↗

Release context

Results of Kiwi Property Annual Meeting 2024

HY25 / commentary↗

Related insights

Cross-company views selected from the metrics in this briefing.

Earnings quality and statutory distortions

PBT and NPAT growth diverged by 101.1pp, with a distortion flag in the result.

→

Dividend coverage and payout pressure

Dividend payout versus NPAT is 49.6%.

→

Revenue growth context

Revenue growth was 9.0% for this reporting period.

→

ROE and capital efficiency

ROE was 2.3%, +4.3pp 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 KPG publishes next

Get the next Kiwi Property Group briefing and related NZX reporting-season updates by email.