Skip to main content

Result releasedAnnolyse analysis published

Revenue fell 7.8% but EBITDAF margin hit an unprecedented 33.1%

Higher renewable generation lifted EBITDAF to $1,068.0m while a 119.2% NPAT payout ratio raises cash-allocation questions.

Energy & Utilities / Integrated gentailer

MCY revenue trajectory

Revenue context before the current result.

Loading chart...
FY26 was $3.2b, versus $3.5b in FY25.

MCY EBITDAF margin

EBITDAF margin across covered periods.

Loading chart...
  • FY25 MCY FY: Outside range low ebitda margin. 22.5%; 5-period range 22.6% to 33.1%. EBITDA margin: 22.5%, below normal range; 5-period mean 27.7%, range 22.6%-33.1%.
  • FY26 MCY FY: Unprecedented high ebitda margin. 33.1%; 5-period range 22.5% to 30.8%. EBITDA margin: 33.1%, unprecedented high; 5-period mean 25.6%, range 22.5%-30.8%.
  • HY23 MCY HY: Unprecedented high ebitda margin. 34.7%; 4-period range 23.8% to 32.3%. EBITDA margin: 34.7%, unprecedented high; 4-period mean 27.7%, range 23.8%-32.3%.
  • HY25 MCY HY: Unprecedented low ebitda margin. 23.8%; 4-period range 27% to 34.7%. EBITDA margin: 23.8%, unprecedented low; 4-period mean 30.4%, range 27.0%-34.7%.
EBITDA margin: 23.8%, unprecedented low; 4-period mean 30.4%, range 27.0%-34.7%.

MCY operating cash flow

Operating cash flow across covered periods.

Loading chart...
FY26 was $762m, versus $483m in FY25.

MCY working-capital movement

Operating working-capital absorption or release by reporting period.

Loading chart...
FY26 was $1m, versus -$17m in HY26.

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

$9.9b

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

30.85x

i

Recent market cap compared with trailing earnings.

EPS

0.23

i

Recent filing-derived earnings per share.

PEG

2.88x

i

P/E compared with recent earnings growth.

EV/EBITDA

11.52x

i

Enterprise value compared with recent EBITDA.

P/FCF

16.18x

i

Market cap compared with recent free cash flow.

P/B

1.88x

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

3.5%

i

Trailing dividends compared with the latest close.

Total return

Not available

i

Available once dividend and adjustment data are verified.

Release date
18 August 2026
Published
18 August 2026

Key metrics

Numbers worth scanning first

FY26 vs FY25

Revenue

$3.2b

-7.8% ↓ vs $3.5b

Net profit after tax

$321m

+10.7% ↑ vs $290m

Net cash inflow from operating activities

$762m

+57.8% ↑ vs $483m

Full-year dividend per share

27.0c

+12.5% ↑ vs 24.0c

Cash and cash equivalents

$77m

-10.5% ↓ vs $86m

Total assets

$10.5b

+5.1% ↑ vs $10b

Analysis ofMCY FY26Result releasedAnnolyse analysis published

What changed

Revenue fell 7.8% to $3,224.0m, a break from Mercury's own historical growth pattern (5-period mean +15.0%), yet EBITDAF still rose to $1,068.0m from $786.0m, lifting the EBITDAF margin to an unprecedented 33.1% against a 5-period mean of 25.6%

This matters because the revenue decline does not signal weaker demand or earnings; it reflects wholesale/retail revenue movements offset by stronger renewable generation and cost discipline (OPEX held at $370m). PBT rose 7.0% to $444.0m and NPAT rose 10.7% to $321.0m, a gap explained by the effective tax rate falling to 27.7% from 30.1%, not a one-off item. Capex jumped to $710.0m (22.0% of revenue, versus 13.9% prior), funding the disclosed $590m hydro refurbishment FID, and second-half NPAT of $301.0m dwarfed the $20.0m first-half figure — an extreme skew typical of gentailer hedge and fair-value timing rather than a shift in run-rate earnings.

What matters

Tax distortion flatters NPAT

PBT growth of 7.0% is the cleaner operating read than NPAT growth of 10.7%, because the improvement is driven by a lower effective tax rate (27.7% versus 30.1%) rather than stronger pre-tax performance. Investors tracking underlying operating momentum should anchor on PBT, not the headline NPAT increase.

Cash generation looks genuine, not working-capital assisted. OCF/EBITDA conversion improved to 71.3% (upper edge of its historical range, mean 66.7%) and pre-lease free cash flow reached an unprecedented $612.0m against a $368.0m mean, while the underlying working-capital movement was negligible at roughly $1m. This means the cash strength reflects real EBITDAF growth and disciplined opex, not a temporary debtor or inventory swing, which supports the case that current cash generation is durable.

Leverage improved even as borrowings rose. Net debt to EBITDA fell to 2.24x from 2.79x despite gross borrowings increasing to $2.5b to fund the capex step-up, because EBITDAF growth outpaced debt growth. However, the dividend payout ratio against NPAT reached 119.2%, meaning the distribution currently exceeds statutory profit and depends on continued strong free cash flow rather than reported earnings coverage.

Expectations

No numeric FY30 or FY26 target was disclosed in this release, so the result cannot be benchmarked against a stated goal; only the company's own historical range provides context

The extreme first-half-to-second-half skew (first-half NPAT was just 6.2% of the full-year figure) means the interim result is not a reliable guide to full-year shape, and readers should treat the annual cash and earnings figures as the meaningful unit of comparison, not a run-rate off the half.

Quality of result

The bulk of this result appears durable rather than timing-driven: cash conversion sits at the upper edge of the historical range with working capital broadly flat, so the $612.0m free cash flow figure is not a working-capital illusion

The heavier capex intensity (22.0% of revenue, up from 13.9%) reflects genuine reinvestment into renewable and hydro assets rather than deferred maintenance catching up, which is consistent with a multi-year build programme rather than a one-off spike. The main quality caveat is capital allocation: a 119.2% NPAT payout ratio is only sustainable if the current EBITDAF margin, which sits well above its historical average, persists; if generation conditions or wholesale pricing normalise, dividend cover would tighten even though cash flow currently looks comfortable.

Unresolved

Open questions

What specifically drove the 7.8% revenue decline given EBITDAF still expanded to $1,068.0m?
Is the 33.1% EBITDAF margin sustainable, or does it reflect a favourable hydrology and generation-mix period likely to normalise?
Why did the effective tax rate fall to 27.7% from 30.1%, and is this structural or a one-off?
How does management intend to sustain a payout ratio above NPAT (119.2%) if EBITDAF margin reverts toward its historical mean?
Will the $590m hydro refurbishment commitment pressure gearing further given gross borrowings already rose to $2,472.0m?

This briefing cannot assess the underlying hydrology, hedge-position, and generation-mix drivers behind the margin move because that operational detail was not supplied in the extraction data.

Ask about MCY FY26

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

Sign in to chat

Sign in to ask questions about Mercury NZ's FY26 result.

What specifically drove the 7.8% revenue decline given EBITDAF still expanded to $1,068.0m?Why does "Tax distortion flatters NPAT" matter?How strong was the cash and earnings quality in FY26?What should I watch next for MCY after FY26?

Checking account...

Data appendix

Show analytical metrics

Open to load analytical metrics.

Show key metrics table

Open to load key metrics.

Sources

Current period

FY26 Full year results presentation

FY26 / results presentation

FY26 Integrated report and financial statements

FY26 / financial report

FY26 NZX Results announcement

FY26 / results announcement

News Release - Strong performance supports record renewable investment

FY26 / media release

Prior comparable period

FY2025 Full year results presentation

FY25 / results presentation

FY2025 Integrated report and financial statements

FY25 / financial report

News Release - Major renewable build advanced despite 10% earnings dip

FY25 / media release

NZX Results announcement

FY25 / results announcement

Interim context

HY2026 Consolidated Interim Financial Statements

HY26 / financial report

HY2026 Financial Results Announcement

HY26 / results announcement

HY2026 News Release

HY26 / media release

HY2026 Results Presentation

HY26 / results presentation

Release context

FY25 Annual results presentation details

FY25 / commentary

News Release Investor Day

FY25 / commentary

FY26 Annual results presentation details

FY26 / commentary

Get notified when MCY publishes next

Get the next Mercury NZ briefing and related NZX reporting-season updates by email.