Skip to main content

Result releasedAnnolyse analysis published

PBT up 57.4% on CDL and property sales while hotels yielded $33k

Pre-lease FCF hit an unprecedented $53.9m and net debt swung to net cash, but hotel operations remain near zero and reported NPAT fell 25.8%.

MCK revenue trajectory

Revenue context before the current result.

Loading chart...
FY20 revenue trajectory was $172m.

MCK EBITDA margin

EBITDA margin across covered periods.

Loading chart...
FY20 ebitda margin was 35.1%.

MCK operating cash flow

Operating cash flow across covered periods.

Loading chart...
FY20 operating cash flow was $86.1m.

MCK NPAT trajectory

Statutory profit after tax across covered periods.

Loading chart...
FY20 npat trajectory was $46m.

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, 2 September 2026

Price and market cap

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

Market cap

$327m

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

13.03x

i

Recent market cap compared with trailing earnings.

EPS

0.24

i

Recent filing-derived earnings per share.

PEG

0.18x

i

P/E compared with recent earnings growth.

EV/EBITDA

9.21x

i

Enterprise value compared with recent EBITDA.

P/FCF

13.48x

i

Market cap compared with recent free cash flow.

P/B

0.47x

i

Market value compared with latest reported equity.

Income and investment-company measures

Yield and investment-company valuation where supported.

Dividend yield

1.0%

i

Trailing dividends compared with the latest close.

Total return

Not available

i

Available once dividend and adjustment data are verified.

Release date
2 August 2021
Published
22 April 2026

Key metrics

Numbers worth scanning first

HY21 vs HY20

Revenue

$98.4m

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

Net profit after tax

$25.3m

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

Net cash inflow from operating activities

$55.1m

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

Interim dividend per share

400.0c

↑ vs 0.0c

Operating profit

$41.2m

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

Profit before tax

$41.4m

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

Cash and cash equivalents

$94.4m

+258.9% ↑ vs $26.3m

Total assets

$984.3m

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

Analysis ofMCK HY21Result releasedAnnolyse analysis published

What changed

PBT rose 57.4% to $41.4m on revenue growth of 16.1% to $98.4m, but the composition matters: New Zealand Hotel Operations contributed only $33k of segment result, while CDL Investments contributed $20.8m and the balance came from four Zenith apartment sales and the May 2021 disposal of the Copthorne Hotel Christchurch Central land

Reported NPAT fell 25.8% to $25.3m, with the divergence driven by prior-period presentational effects (HY20 NPAT of $34.1m exceeded HY20 PBT of $26.3m on favourable non-controlling-interest and tax mechanics) rather than weaker operating performance.

Cash generation was the standout. Operating cash flow climbed 59% to $55.1m and pre-lease FCF reached $53.9m, an unprecedented level against the Annolyse historical baseline mean of -$3.1m. Gross borrowings were cut 95.5% from $67.3m to $3.0m, moving the group from $41.0m net debt to $91.4m net cash. A 4.0c interim dividend was declared (HY20: nil).

What matters

Hotels remain flat; CDL and one-off property gains drove the result

Despite the 57.4% PBT lift, the underlying hotel business is essentially breakeven. PBT margin of 42.1% sits above the supplied historical range (baseline mean 24.2%, range 14.3%–38.4%) precisely because development and transactional earnings are doing the work — and the disclosed drivers (Zenith apartments, Copthorne Christchurch land) are finite by nature.

Balance-sheet transformation creates real optionality. Cutting gross borrowings to $3.0m and holding $94.4m of cash gives MCK substantial firepower against an uncertain hotel recovery. Total assets of $984.3m are unprecedented against the Annolyse baseline mean of $734.7m, reflecting cash retention rather than asset growth. This matters because it widens the range of credible capital actions if hotel demand stays weak.

The NPAT decline is presentational, not operational. The 83.2pp gap between PBT growth (+57.4%) and NPAT growth (-25.8%) reflects HY20's unusually favourable NCI and tax outcome, not a deterioration in HY21. PBT growth is the cleaner read; the supplied baseline still classifies HY21 NPAT growth as within normal range despite the headline negative figure.

Expectations

Management stated the second half is being targeted at an "overall result" matching the first half, and flagged CDL as "well on track to better its 2020 performance." No quantified group guidance was provided

Seasonal context is unreliable here: HY20 carried 74.2% of FY20 NPAT and 49.3% of FY20 revenue, but those ratios were distorted by the COVID border-closure timing. With HY21 already underpinned by finite property transactions, the question for H2 is what replaces them. The release does not support a confident extrapolation of hotel earnings — commentary explicitly notes 2021 occupancy in key tourist destinations is "significantly less than what we saw twelve months ago." CDL is therefore the only forward indicator carrying weight.

Quality of result

Cash quality looks exceptional on the surface — FCF/NPAT conversion of 212.7% and pre-lease FCF of $53.9m is unprecedented against the supplied historical baseline

A material portion, however, reflects property disposal proceeds and apartment-sale proceeds, both transactional rather than recurring. Capex was light at 1.2% of revenue ($1.2m versus $3.2m), which means the cash result is not being depressed by maintenance reinvestment — but nor is it being supported by recurring hotel operating cash.

Operating working-capital movement of -$0.1m is within the supplied historical range, so balance-sheet release is not explaining the cash uplift. The 95.5% reduction in gross borrowings is durable in the sense it has actually been repaid. ROE of 3.0% (above the Annolyse baseline mean of 0.6%) remains low in absolute terms because the $873.7m equity base is largely land and hotel assets earning thin returns. The result is durable in cash and balance-sheet terms but heavily dependent on CDL and property transactions, not on a hotel-operations recovery.

Unresolved

Open questions

Why did reported NPAT fall 25.8% when PBT rose 57.4% — specifically, what drove the prior-period NCI and tax position that inflated HY20 NPAT above HY20 PBT?
How many Zenith apartments remain available for sale, and is the Copthorne Christchurch land disposal a one-off or part of a wider property-recycling programme?
What is the underlying run-rate of hotel operations excluding any government support, given the disclosed HY21 segment result was only $33k?
With $94.4m of cash and effectively no debt, how is management prioritising capital — buybacks, hotel reinvestment, acquisitions, or maintained reserve?
Can CDL's expected outperformance of FY20 carry the H2 result if hotel demand remains weak?

This briefing cannot assess the durability of CDL's earnings contribution or the size of the remaining property and apartment inventory available to recognise in future periods.

Ask about MCK HY21

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

Sign in to chat

Sign in to ask questions about Millennium & Copthorne Hotels New Zealand's HY21 result.

Why did reported NPAT fall 25.8% when PBT rose 57.4% — specifically, what drove the prior-period NCI and tax position that inflated HY20 NPAT above HY20 PBT?Why does "Hotels remain flat; CDL and one-off property gains drove the result" matter?How strong was the cash and earnings quality in HY21?What should I watch next for MCK after HY21?

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

MCK 2021 H1 Media Release

HY21 / media release

MCK 2021 H1 Unaudited Financial Statements

HY21 / financial report

MCK H1 2021 Shareholder Update

HY21 / results presentation

MCK NZX Results Announcement H1 2021

HY21 / results announcement

Prior comparable period

MCK 2020 Interim Report

HY20 / financial report

Full-year context

MCK FY2020 Audited Financial Statements

FY20 / financial report

MCK FY2020 Media Release

FY20 / media release

MCK FY2020 Results Announcement

FY20 / results announcement

Release context

MCK 2021 ASM Presentation Slides

HY21 / commentary

Get notified when MCK publishes next

Get the next Millennium & Copthorne Hotels New Zealand briefing and related NZX reporting-season updates by email.