Annolyse
BriefingsCompaniesInsightsPrinciplesCompareWatchlist

Explore

  • Briefings
  • Companies
  • Insights
  • Compare

Resources

  • Search
  • Methodology
  • Developers

© 2026 Annolyse. Analytical briefings for NZX company announcements.

Table of contents

  1. What changed
  2. What matters
  3. Expectations
  4. Quality of result
  5. Unresolved
  6. Key metrics
  7. Segment breakdown
  8. Analytical metrics
  9. Metric context
  10. Reference material
←Back to briefings
Livestock Improvement Corporation (LIC) / FY20

LIC PBT up 58.5% on a 2.0% revenue decline, but operating cash fell 22.2%

A stronger headline earnings print alongside a NZD 11.6m drop in operating cash flow and slower debtor collection raises questions about how...

Release date
22 July 2021
Published
22 April 2026
Table of Contents⌄
  1. What changed
  2. What matters
  3. Expectations
  4. Quality of result
  5. Unresolved
  6. Key metrics
  7. Segment breakdown
  8. Analytical metrics
  9. Metric context
  10. Reference material

What changed

Revenue slipped 2.0% to NZD 249.0m from NZD 254.0m, yet profit before tax rose 58.5% to NZD 31.0m and NPAT rose 31.2% to NZD 22.9m. The NPAT gain was held back by a NZD 0.7m after-tax loss from discontinued operations and a higher effective tax rate (23.9% versus 10.6% in FY19), so PBT is the cleaner read on underlying performance. Operating cash flow fell 22.2% to NZD 40.5m, and with capex modestly higher at NZD 7.8m, pre-lease free cash flow dropped to NZD 32.6m from NZD 45.8m. The balance sheet moved the other way: borrowings were cleared (from NZD 1.6m to zero) and cash rose to NZD 18.8m, leaving LIC in a net cash position of NZD 18.8m. Segment mix tilted toward higher-margin lines, with NZ market genetics (39.9% of revenue) and herd testing (14.2%) gaining share while farm automation is no longer separately disclosed.

What matters

  • Earnings quality rests on segment mix, not volume. Revenue contracted, but herd testing segment result jumped from NZD 10.8m to NZD 20.1m and farm software result rose from NZD 31.2m to NZD 36.6m. The PBT lift is disproportionately a margin/mix story inside a flat-to-down top line.
  • Cash conversion deteriorated sharply. OCF fell NZD 11.6m even as PBT rose NZD 11.4m, and debtor days extended to about 63 from 59. Pre-lease FCF still covers NPAT at 142% and the dividend at 1.8x, but the directional gap between accounting earnings and cash is the most important signal in this release.
  • Balance sheet direction is unambiguously positive. Zero gross debt, NZD 18.8m cash, equity of NZD 294.1m, and ROE improving to 7.9% from 6.0% give management capital flexibility that was not as visible a year ago.

Expectations

No stated targets, forward work balance, or quantitative guidance were disclosed, and no interim/anchor shape context was supplied, so seasonality cannot be benchmarked here. Against that blank backdrop, the release supports a read that profitability expanded despite a revenue decline, but it does not support claims about run-rate sustainability, next-period volume recovery, or whether the narrower effective-tax benefit that flattered FY19 will recur. The declared final dividend of 12.51 cents is 1.9% below the prior final of 12.75 cents, which sits at odds with the headline earnings improvement and may itself be a signal about management's own forward view.

Quality of result

Mixed. The durable components are the genuine step-up in herd testing and farm software segment results, the elimination of borrowings, and the improvement in ROE to 7.9%. The timing-assisted components are larger than they first appear: OCF fell NZD 11.6m, debtor days extended by about four days, and the FY19 comparison base was itself depressed by a low effective tax rate, which exaggerates the PBT growth optics somewhat. With payout at 77.6% of NPAT but only 54.6% of pre-lease FCF, the dividend is still covered — but by a thinner margin than the earnings headline implies. An adjusted earnings bridge or non-GAAP KPI reconciliation was not provided, limiting the ability to decompose the margin gain further.

Unresolved

  • What specifically drove the NZD 9.3m jump in herd testing segment result on only NZD 3.3m of additional revenue, and is that margin level repeatable?
  • Why was farm automation folded out of separate disclosure, and what revenue and result were reclassified into the remaining segments?
  • What is behind the NZD 11.6m fall in OCF and the debtor-day extension — customer mix, payment terms, a specific large debtor, or COVID-related timing?
  • What is the discontinued operation, and is the NZD 0.7m after-tax loss the final cost or a partial recognition?
  • Why was the final dividend cut 1.9% when PBT rose 58.5% and the group moved to net cash?

This briefing cannot assess LIC's competitive position, customer retention, product-level pricing, or the strategic rationale behind the segment restructure, as none of that context was included in the extracted data.

Key metrics

← Swipe to view more
Key metrics table for Livestock Improvement Corporation FY20
Metric FY20 FY19 Change
Revenue $249m $254m -2.0% ↓
Net profit after tax $22.9m $17.5m +31.2% ↑
Net cash inflow from operating activities $40.5m $52m -22.2% ↓
Final dividend per share 12.5c 12.7c -1.9% ↓
Profit before tax $31m $19.6m +58.5% ↑
Cash and cash equivalents $18.8m $16.5m +14.1% ↑
Total assets $382m $379.9m +0.5% ↑

Segment breakdown

← Swipe to view more
Segment breakdown table for Livestock Improvement Corporation FY20
Segment Current revenue Prior revenue Current result Mix shift
NZ market genetics $99.3m $97.2m $65.7m +1.6pp
Herd testing $35.4m $32.1m $20.1m +1.5pp
Farm software $50.8m $50m $36.6m +0.7pp
Diagnostics $23.3m — $10.6m n/a
Other $40.2m — $16.5m n/a
Farm automation — $18.4m — n/a

Analytical metrics

← Swipe to view more
Analytical metrics table for Livestock Improvement Corporation FY20
Metric FY20 FY19 Context
PBT growth +58.5% — cleaner earnings measure
Effective tax rate 23.9% 10.6% —
FCF pre-lease $32.6m $45.8m −$13.2m
FCF / NPAT 142.2% 261.7% complementary conversion metric
Capex % revenue 3.1% 2.5% —
Capex −$7.8m −$6.2m −$1.6m
Debtor days 63.0 59.1 +3.9 days
Inventory days 19.9 23.5 -3.6 days
Trade debtors $43m $41.1m +$1.8m
Net debt −$18.8m −$14.9m −$3.9m
Gross borrowings $0m $1.6m −$1.6m
Payout ratio vs NPAT 78.2% — —
Payout ratio vs FCF pre-lease 54.6% — covered
ROE (annualised) 7.9% 6.0% Strengthening
Profit from continuing operations $23.6m $17.5m +$6.1m
Discontinued operation after tax −$0.67m — —

This analysis was generated using Annolyse, an AI-powered tool that analyses NZX company announcements. The analysis is based on available company filings and standard Annolyse calculations. This 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.

Source-backed analysis from the filing set attached to this briefing.

Metric context

Trajectory before this result

A compact view of the company's recent revenue and margin path, derived from the same metrics history that powers the company page.

LIC revenue trajectory

Revenue context before the current result.

← Swipe to view more
LIC revenue trajectory preview table
PeriodLIC
FY20$249m

LIC EBITDA margin

Earnings margin across covered periods.

Not enough chartable history yet. This panel will populate as comparable periods are published.

Appendix

Reference material

Company materials considered in this briefing.

Current period

Annual Report July 2021

FY20 / financial report↗

Prior comparable period

Annual Report

FY19 / financial report↗

Financial Results Announcement

FY19 / results announcement↗

Financial Results Announcement

FY19 / results release↗

Related insight

See how dividend coverage compares across covered companies

→

See how earnings quality compares across covered companies

→

Email updates

Want briefings like this for the next reporting season?

Get the next Annolyse briefing by email when it is published.

LIC revenue trajectory

Revenue context before the current result.