Market cap
$170.3m
End-of-day close multiplied by current shares on issue.
A $15.2m discontinued-operations gain drove the headline jump, while underlying cash generation strengthened independently with OCF up 102.6%.
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
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
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
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.
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.
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
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
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
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 follow-up questions about Livestock Improvement Corporation's HY22 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.
2021 Interim Accounts
HY22 / financial reportMarket Statement
HY22 / results releaseNZX Results Announcement
HY22 / results announcementLIC 2020 Interim Accounts
HY21 / financial reportLIC Market Statement
HY21 / results releaseNZX Results Announcement
HY21 / results announcementAnnual Report July 2021
FY21 / financial reportMarket Statement July 2021
FY21 / results releaseLIC Annual Meeting Presentation
HY22 / commentaryRelated 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.
Get the next Livestock Improvement Corporation briefing and related NZX reporting-season updates by email.