Skip to main content

Result releasedAnnolyse analysis published

OCF fell 76.4% on a 3.0% revenue dip; 13c dividend funded by UK share sale

The 13.1% PBT decline understates the result: operating cash flow dropped to $3.4m and the special dividend was funded from asset disposal, not

LIC revenue trajectory

Revenue context before the current result.

Loading chart...
FY22 was $263.2m, versus $249m in FY20.

LIC operating cash flow

Operating cash flow across covered periods.

Loading chart...
FY22 was $57.1m, versus $40.5m in FY20.

LIC working-capital movement

Operating working-capital absorption or release by reporting period.

Loading chart...
FY22 was $2.6m, versus -$0.9m in FY20.

LIC NPAT trajectory

Statutory profit after tax across covered periods.

Loading chart...
FY22 was $26.7m, versus $22.9m in FY20.

Market context

Valuation

These ratios pair a market close from around the result date with verified filing data. An unavailable metric means the required inputs were missing or unsuitable for comparison.

Prices as at close, 4 September 2026

Price and market cap

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

Market cap

$156.3m

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

7.34x

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

6.15x

i

Market cap compared with recent free cash flow.

P/B

0.51x

i

Market value compared with latest reported equity.

Income and investment-company measures

Yield and investment-company valuation where supported.

Dividend yield

11.1%

i

Trailing dividends compared with the latest close.

Total return

Not available

i

Available once dividend and adjustment data are verified.

Release date
24 January 2024
Published
18 May 2026

Key metrics

Numbers worth scanning first

HY24 vs HY23

Revenue

$171.9m

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

Net profit after tax

$29m

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

Net cash inflow from operating activities

$3.4m

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

Interim dividend per share

13.0c

↑ vs 0.0c

Profit before tax

$40.3m

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

Cash and cash equivalents

$38.3m

-15.5% ↓ vs $45.3m

Total assets

$410.5m

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

Analysis ofLIC HY24Result releasedAnnolyse analysis published

What changed

Operating cash flow fell 76.4% to $3.4m from $14.3m, far in excess of the 3.0% revenue decline to $171.9m and the 13.1% drop in profit before tax to $40.3m

NPAT from continuing operations fell 12.9% to $29.0m, with a flat 28.2% effective tax rate ruling out any tax distortion.

Capex rose 63.7% to $15.7m, lifting capex intensity to 9.1% of revenue from 5.4%. Combined with the weaker operating inflow, free cash flow pre-lease swung to -$12.3m from +$4.7m. Cash on hand fell to $38.3m from $45.3m; the balance sheet remains debt-free.

The board declared a 13c per share special dividend explicitly sourced from proceeds of selling LIC's UK shareholding, not from underlying operations.

What matters

Cash conversion collapsed while reported profit only modestly softened

Operating cash flow of $3.4m represents just 11.6% of NPAT, against 42.9% in the prior comparable. The 76.4% drop in OCF on a 3% revenue decline points to working capital absorption that is not visible in the P&L: trade debtors stand at $86.7m, equivalent to 91.8 receivable days. The read on the result depends heavily on whether this is a milk-cycle timing effect or a durable shift.

Payout ratio versus pre-lease FCF is suppressed because pre-lease FCF is negative.

Segment mix continues to rotate away from core genetics. The NZ market genetics segment, still 57.8% of revenue, contributed $65.0m of segment result, down from $68.5m on lower milk-price-driven volumes. Diagnostics (revenue +14.1%, segment result +39.7%) and Farm Software (revenue +3.4%, result +7.0%) grew on smaller bases. The diversifying segments are gaining share but are not yet large enough to offset genetics softness in absolute terms.

Expectations

Management has reiterated FY24 underlying earnings guidance of $17-22m

Against HY24 NPAT of $29.0m, this implies a material H2 loss of roughly $7-12m. That shape is consistent with the supplied seasonality: HY23 produced 121.8% of FY23 NPAT, so a loss-making second half is the normal pattern for LIC's mating-season-weighted business. The HY24 result is therefore not, on its face, inconsistent with full-year guidance — but it leaves no buffer if dairy-sector pressure widens further into the second half.

The release supplies no forward-work or order-book context, and no segment-level margin disclosure, so the durability of the FY24 guide rests on management commentary alone.

Quality of result

Earnings quality is weaker than the headline NPAT decline suggests

The 0.2pp gap between PBT and NPAT growth confirms tax is not masking anything, so the deterioration is real and is concentrated below the operating profit line in cash terms. With OCF at $3.4m and capex at $15.7m, the cash-flow picture is materially worse than the reported $29.0m profit; the difference is absorbed in working capital and a step-up in software and equipment spend.

Capex up 63.7%, split between $7.6m software development and $8.0m land/buildings/equipment, reflects ongoing R&D and platform investment that should be partially durable, but the timing concentration in H1 amplifies the FCF swing. The balance sheet remains a buffer — net cash of $38.3m, equity of $312.5m, zero borrowings, NTA of $1.92 per share — so distribution capacity is not in immediate question, but it is being drawn down rather than replenished by operations this half.

Unresolved

Open questions

Why did operating cash flow fall 76.4% when NPAT fell only 12.9%, and what portion of the gap is timing of milk-price-credit settlements versus a structural lengthening of the working capital cycle?
What is the expected trajectory of the $86.7m trade debtor balance through H2, and is the 91.8-day receivable position consistent with prior cycles?
Is the 63.7% step-up in capex a one-half phasing effect or a new run-rate for software and infrastructure investment?
Will the FY24 dividend policy continue to rely on non-operating cash sources if underlying earnings finish in the lower half of the $17-22m guidance range?
How are diagnostics and farm software expected to scale relative to the structurally pressured genetics segment over the next 12-24 months?

This briefing cannot assess management's working capital normalisation timeline or the sustainability of the dividend without disclosed H2 cash conversion expectations.

Ask about LIC HY24

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 HY24 result.

Why did operating cash flow fall 76.4% when NPAT fell only 12.9%, and what portion of the gap is timing of milk-price-credit settlements versus a structural lengthening of the working capital cycle?Why does "Cash conversion collapsed while reported profit only modestly softened" matter?How strong was the cash and earnings quality in HY24?What should I watch next for LIC after HY24?

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

Prior comparable period

Full-year context

LIC FY2022-23 Annual Report

FY23 / financial report

Market Statement - LIC full year result 2022-23

FY23 / results release

Release context

LIC Annual Meeting Presentation

HY23 / commentary

LIC 2023 AGM Chief Executive and Chair Address

HY24 / commentary

Get notified when LIC publishes next

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