Market cap
$170.3m
End-of-day close multiplied by current shares on issue.
Continuing-operations revenue grew 3.4% after the farm automation exit, while cash conversion weakened as capex more than doubled to $15.5m.
Comparable chart history for this briefing.
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
$170.3m
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 available for this company right now.
EPS
Not available
Not available for this company right now.
PEG
Not available
Not meaningful without positive comparable earnings growth.
EV/EBITDA
Not available
Not available for this company right now.
P/FCF
Not available
Not available for this company right now.
P/B
0.54x
Market value compared with latest reported equity.
Yield and fund-style valuation where the company shape supports it.
Dividend yield
10.2%
Trailing dividends compared with the latest close.
Total return
Not available
Available once dividend and adjustment data are verified.
Key metrics
FY20 vs FY19
Revenue
$249m
-2.0% ↓ vs $254m
Net profit after tax
$22.9m
+30.9% ↑ vs $17.5m
Net cash inflow from operating activities
$40.5m
-22.2% ↓ vs $52m
Final dividend per share
12.5c
-1.9% ↓ vs 12.7c
Profit before tax
$31m
+58.2% ↑ vs $19.6m
Cash and cash equivalents
$18.8m
+14.1% ↑ vs $16.5m
Total assets
$382m
+0.5% ↑ vs $379.9m
What changed
That changes the read on the headline comparison: reported revenue of $249.0m is continuing-operations only and is 2.0% below the $254.0m prior total, but on a like-for-like continuing basis (excluding $18.4m of prior-year automation revenue) the underlying business grew 3.4% from $240.9m.
Profit before tax from continuing operations rose 58.2% to $31.0m, but NPAT grew only 30.9% to $22.9m because the effective tax rate normalised from 10.6% to 23.9%. Operating cash flow fell 22.2% to $40.5m while capex rose 148.9% to $15.5m, taking cash conversion sharply lower even as the balance sheet finished with no debt (vs $1.6m prior) and $18.8m of cash.
What matters
Expectations
The relevant questions are durability rather than pacing: whether the herd testing and farm software margin step-ups are sustainable, whether the elevated capex run-rate (split roughly evenly between software development and physical assets) becomes recurring, and whether the tax rate stays near 23.9%. The 78.2% NPAT payout looks more sustainable than the 103.5% prior payout, but the lower dividend per share (12.51c vs 12.75c) signals the board is calibrating to a more normalised earnings and cash base rather than the prior year's tax-assisted print.
Quality of result
PBT growth comes from the core continuing segments, with herd testing and farm software both expanding margin meaningfully and NZ market genetics holding share at 39.9% of revenue. The disposal of farm automation removes a low-margin business (27.4% gross margin last year on $18.4m revenue) and should be earnings-accretive on mix.
The cash quality is the weaker side of the print. OCF fell 22.2% against rising profit, which means working capital and timing absorbed cash even before the capex step-up. Receivable days extended to 63.0 from 59.2, partly offsetting an inventory release. The 148.9% capex increase ($7.7m software development plus $7.8m of land, buildings and equipment) is investment rather than deterioration, but it materially lowered FCF-to-NPAT to 108.8% from an unusually high 333% prior. Investors should treat the prior-year FCF and payout ratios as the anomaly, not the current year.
Unresolved
This briefing cannot assess management's forward outlook, segment guidance, or capital-return policy beyond what is disclosed in the supplied release.
Chat
Ask follow-up questions about Livestock Improvement Corporation's FY20 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 Report July 2021
FY20 / financial reportMarket Statement July 2021
FY20 / results announcementMarket Statement July 2021
FY20 / results releaseAnnual Report
FY19 / financial reportFinancial Results Announcement
FY19 / results announcementFinancial Results Announcement
FY19 / results releaseRelated insights
Cross-company views selected from the metrics in this briefing.
Earnings quality and statutory distortions
PBT and NPAT growth diverged by 27.3pp, with a distortion flag in the result.
Dividend coverage and payout pressure
Dividend payout versus pre-lease FCF is 61.7%, with NPAT payout at 78.2%.
Revenue growth context
Revenue growth was -2.0% for this reporting period.
Working-capital pressure
Inventory days were 20 days, -4 days versus the prior comparable period.
Get the next Livestock Improvement Corporation briefing and related NZX reporting-season updates by email.