Annolyse
BriefingsCompaniesScreenerInsightsPrinciplesCompareChatWatchlist

Explore

  • Briefings
  • Companies
  • Screener
  • Insights
  • Compare

Resources

  • Search
  • Methodology

© 2026 Annolyse.

ChartsAnalysisChatData
  1. Charts
  2. Valuation
  3. Analysis
  4. Chat
  5. Data
  6. Sources
←Back to briefings
Livestock Improvement Corporation (LIC) / HY22

NPAT up 52.1% on Automation divestment; continuing operations grew just 6.2%

A $15.2m discontinued-operations gain drove the headline jump, while underlying cash generation strengthened independently with OCF up 102.6%.

Primary Industries / Dairy genetics

LIC metric context

Comparable chart history for this briefing.

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

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, 12 June 2026

Price and market cap

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

Market cap

$170.3m

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

Not available

i

Not available for this company right now.

EPS

Not available

i

Not available for this company right now.

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

Not available

i

Not available for this company right now.

P/B

0.54x

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

10.2%

i

Trailing dividends compared with the latest close.

Total return

Not available

i

Available once dividend and adjustment data are verified.

Release date
26 January 2022
Published
29 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

HY22 vs HY21

Revenue

$169.4m

-0.2% ↓ vs $169.7m

EBITDA

$61.2m

+2.0% ↑ vs $60m

Net profit after tax

$50.8m

+52.1% ↑ vs $33.4m

Net cash inflow from operating activities

$21.9m

+102.6% ↑ vs $10.8m

Total assets

$428.4m

+3.5% ↑ vs $414m

What changed

Headline NPAT of $50.8m was up 52.1% on the prior comparable $33.4m, but $15.2m of that came from the after-tax gain on divesting the Automation business (presented as discontinued operations)

Continuing-operations NPAT of $35.6m was up 6.2% from $33.5m on the restated basis, and continuing PBT was $49.6m at a 28.3% effective rate.

On a continuing-operations basis the release describes revenue of $169.4m as up 5.4% from a restated $160.7m and EBITDA of $61.2m as up 4.7% from $58.4m. Comparing the same $169.4m to the previously reported HY21 total of $169.7m (which still included Automation) gives the canonical -0.2% line.

Operating cash flow doubled to $21.9m from $10.8m, capex eased to $8.2m from $15.5m, and pre-lease FCF turned to $13.7m from -$4.7m. Cash stood at $48.6m.

What matters

1

The Automation divestment dominates the headline. The $15.2m discontinued-operations gain accounts for the entire gap between +52.1% reported NPAT and +6.2% continuing NPAT, so the cooperative's underlying earnings trajectory is the +6.2% line, not the headline.

  1. Cash generation strengthened independently of the divestment. OCF rose 102.6%, cash conversion moved to 35.8% from 18.0%, and capex intensity fell to 4.8% of revenue from 9.1%. Pre-lease FCF turning positive partly reflects a HY21 base that management had previously attributed to tax-payment and receipts timing.

  2. NZ market genetics anchors the continuing portfolio at 57.6% of revenue ($97.5m revenue, $66.1m segment result). Farm software ($26.3m, 15.5%) and diagnostics ($11.7m, 6.9%) are the smaller engines management is now leaning on after exiting Automation. Prior-period segment splits on a restated basis are not supplied, so trend across segments cannot be read here.

Expectations

No forward targets, order-book context, or earnings guidance is supplied in the release excerpts

The full-year shape is distorted by the Automation reclassification, but the supplied HY21 vs FY21 pattern still matters: HY21 NPAT of $33.4m exceeded FY21 NPAT of $22.9m, meaning H2 last year was loss-making at the bottom line. That heavy first-half weighting is consistent with LIC's spring-loaded artificial breeding revenue and should temper any straight-line extrapolation of HY22 continuing earnings into FY22. The release does not quantify the second-half outlook on the new continuing-operations basis.

Quality of result

The continuing-operations earnings look reasonably durable

EBITDA growth of 4.7% on the restated continuing basis broadly tracks continuing revenue growth of 5.4%, and the 28.3% effective tax rate is unremarkable. Equity grew to $327.3m from $294.1m, with a meaningful portion of that uplift attributable to the divestment gain rather than retained operating profit.

Cash conversion improvement is partly real and partly timing. Capex falling 47.4% is a genuine intensity drop, but receivables of $85.9m equate to 92.3 receivable days, reflecting LIC's seasonal billing cycle to dairy farmers around spring mating. Half-year operating cash is therefore inherently working-capital sensitive, and the FCF-to-NPAT ratio of 27.0% confirms that cash earnings still lag accounting earnings at the half. The Automation sale proceeds also sit inside the $48.6m cash balance, which flatters balance-sheet optics relative to operating cash generation alone.

Unresolved

Open questions

What is the continuing-operations NPAT and PBT for HY21 on a fully restated basis, and what was the effective tax rate then?
How much of the doubling in OCF is durable receipts versus the unwind of HY21 timing effects management cited last year?
Will the Automation sale proceeds be returned to shareholders via a special distribution, reinvested in farm software and diagnostics, or held on balance sheet?
What is FY22 underlying earnings guidance given the historically loss-making second half on the continuing-operations basis?
How are segment results trending year-on-year, particularly farm software and diagnostics, on the restated continuing footprint?

This briefing cannot assess the standalone economics of the divested Automation business or whether the sale multiple is favourable relative to its run-rate contribution.

Chat

Ask about LIC HY22

Ask follow-up questions about Livestock Improvement Corporation's HY22 result.

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

Ask about LIC HY22

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 HY22 result.

What is the continuing-operations NPAT and PBT for HY21 on a fully restated basis, and what was the effective tax rate then?Why does "1" matter?How strong was the cash and earnings quality in HY22?What should I watch next for LIC after HY22?

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

2021 Interim Accounts

HY22 / financial report↗

Market Statement

HY22 / results release↗

NZX Results Announcement

HY22 / results announcement↗

Prior comparable period

LIC 2020 Interim Accounts

HY21 / financial report↗

LIC Market Statement

HY21 / results release↗

NZX Results Announcement

HY21 / results announcement↗

Full-year context

Annual Report July 2021

FY21 / financial report↗

Market Statement July 2021

FY21 / results release↗

Release context

LIC Annual Meeting Presentation

HY22 / commentary↗

Related insights

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

Cash conversion quality

This result converted 35.8% of EBITDA to operating cash flow, +17.8pp versus the prior comparable period.

→

Earnings quality and statutory distortions

PBT and NPAT growth diverged by 0.0pp.

→

Revenue growth context

Revenue growth was -0.2% for this reporting period.

→

Working-capital pressure

Debtor days were 92 days for this result.

→
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 LIC publishes next

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