Skip to main content

Result releasedAnnolyse analysis published

LIC revenue rose 6.7% but PBT and NPAT each fell over 30%

Revenue growth of 6.7% did not translate into profit, as PBT fell 30.3% and NPAT fell 30.4% amid a sharp second-half reversal.

Primary Industries / Dairy genetics

LIC revenue trajectory

Revenue context before the current result.

Loading chart...
FY26 was $314.8m, versus $295.1m in FY25.

LIC operating cash flow

Operating cash flow across covered periods.

Loading chart...
FY26 was $50.1m, versus $56.4m in FY25.

LIC working-capital movement

Operating working-capital absorption or release by reporting period.

Loading chart...
  • FY22 LIC: Outside range high operating working-capital movement. $2.6m; 3-period range $-30.1m to $1.4m. Operating working-capital movement: NZ$2.6m, above normal range; 1/3 prior periods had builds averaging NZ$1.4m, and 2 had releases averaging NZ$-15.5m.
  • FY24 LIC: Outside range low operating working-capital movement. $-30.1m; 3-period range $-0.9m to $2.6m. Operating working-capital movement: NZ$-30.1m, below normal range; 2/3 prior periods had builds averaging NZ$2.0m, and 1 had releases averaging NZ$-0.9m.
Operating working-capital movement: NZ$-30.1m, below normal range; 2/3 prior periods had builds averaging NZ$2.0m, and 1 had releases averaging NZ$-0.9m.

LIC NPAT trajectory

Statutory profit after tax across covered periods.

Loading chart...
FY26 was $21.3m, versus $30.6m in FY25.

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 August 2026

Price and market cap

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

Market cap

$149m

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

7x

i

Recent market cap compared with trailing earnings.

EPS

0.15

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

5.87x

i

Market cap compared with recent free cash flow.

P/B

0.49x

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

11.7%

i

Trailing dividends compared with the latest close.

Total return

Not available

i

Available once dividend and adjustment data are verified.

Release date
16 July 2026
Published
20 August 2026

Key metrics

Numbers worth scanning first

FY26 vs FY25

Revenue

$314.8m

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

Net profit after tax

$21.3m

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

Net cash inflow from operating activities

$50.1m

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

Full-year dividend per share

12.3c

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

Profit before tax

$28.1m

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

Total assets

$408.5m

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

Analysis ofLIC FY26Result releasedAnnolyse analysis published

What changed

Revenue grew 6.7% to $314.8m, within LIC's normal historical range, but profit before tax fell 30.3% to $28.1m and net profit after tax fell 30.4% to $21.3m

The divergence is the central story: top-line growth did not flow through to earnings, pointing to cost growth outpacing revenue rather than a one-off distortion, since the effective tax rate (24.2% versus 23.9% prior) explains almost none of the PBT-to-NPAT gap.

Total assets rose to $408.5m, an unprecedented high against a historical range of $358.6m–$392.0m, funded through equity growth with the co-operative remaining debt-free (gross borrowings of $0). Operating cash flow fell 11.1% to $50.1m, and working capital absorbed $1.4m, sitting at the upper edge of LIC's range and well above the historical average pattern of net releases.

What matters

Margin compression beneath flat headline margins

PBT margin held near its historical norm at 8.9% (versus a 9.0% mean), but segment detail shows International margin falling from 18.5% to 14.3% and NZ market genetics easing from 26.0% to 25.1%, while Testing and Farm software margins improved. The net effect is that revenue growth in lower-margin or margin-compressing segments diluted overall profit growth, which means investors should track segment margin trends rather than the consolidated top line alone.

Dividend sustained on a smaller profit base. The full-year dividend was effectively flat at 12.26 cents per share versus 12.22 cents prior, but because NPAT fell 30.4%, the payout ratio against NPAT rose to 81.7% from 55.5%. This matters because a larger share of a smaller profit pool is now funding distributions, reducing the buffer if earnings do not recover.

Elevated working-capital absorption alongside asset growth. The $1.4m working-capital build sits above LIC's typical pattern of net releases, and total assets are at an unprecedented $408.5m. This combination signals more capital tied up in the balance sheet without a commensurate lift in profit, which is relevant to future free cash flow even though no debt was drawn to fund it.

Expectations

LIC has not disclosed forward targets, so this result cannot be assessed against stated guidance

The available shape context is nonetheless notable: half-year NPAT of $33.8m represented 158.6% of the full-year figure, meaning the implied second-half result was a loss of roughly $12.5m, a sharp reversal from the first-half run rate.

Without management commentary specifically addressing what drove this second-half swing, the release supports a read of a strong first half followed by a materially weaker second half, but it does not establish whether the deterioration is structural or timing-related.

Quality of result

Free cash flow relative to NPAT improved to 119.2% from 93.3% prior, but this was driven by lower capital expenditure (7.9% of revenue versus 9.4% prior) rather than by stronger operating cash generation, since operating cash flow itself fell 11.1% to $50.1m

That distinction matters because a cash-conversion metric that looks better on paper can still reflect softer underlying trading if the improvement is capex-driven rather than earnings-driven.

The elevated working-capital build adds a further durability question, absorbing cash that would otherwise support free cash flow or dividend cover. Combined with the sharp implied second-half profit reversal, the result looks more timing-sensitive than the flat headline margins suggest.

Unresolved

Open questions

What specifically drove the implied second-half NPAT swing to a roughly $12.5m loss after a $33.8m first half?
Why did International and NZ market genetics segment margins compress while Testing and Farm software improved, and is this mix shift expected to persist?
Is the current payout ratio of 81.7% against NPAT sustainable if profit does not recover toward prior levels?
What is driving the unprecedented rise in total assets to $408.5m, and how does management expect to deploy this capital?
How much of the $1.4m working-capital build reflects one-off timing versus a structural change in the cash conversion cycle?

This briefing cannot assess the underlying drivers of the second-half profit reversal or the specific cost lines behind margin compression, as neither is disclosed in the supplied extracts.

Ask about LIC FY26

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

Sign in to chat

Sign in to ask questions about Livestock Improvement Corporation's FY26 result.

What specifically drove the implied second-half NPAT swing to a roughly $12.5m loss after a $33.8m first half?Why does "Margin compression beneath flat headline margins" matter?How strong was the cash and earnings quality in FY26?What should I watch next for LIC after FY26?

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

LIC 2025-26 Financial Results Announcement

FY26 / results announcement

LIC 2025-26 Market Statement

FY26 / results release

LIC FY 2025-26 Annual Report

FY26 / financial report

Prior comparable period

LIC Annual Report 2025

FY25 / financial report

LIC Climate Statements 2025

FY25 / results release

Interim context

Release context

LIC 2025 AGM Chief Executive and Chair Address

HY26 / commentary

Get notified when LIC publishes next

Get the next Livestock Improvement Corporation briefing and related NZX reporting-season updates by email.