Skip to main content

Result releasedAnnolyse analysis published

Mercury's 228.5% NPAT surge hid a 17.7% EBITDAF slide and rising leverage

A record-low 5.1% tax rate flattered profit while EBITDAF fell 17.7% and net debt reached 6.68x EBITDAF.

MCY revenue trajectory

Revenue context before the current result.

Loading chart...
FY21 revenue trajectory was $2b.

MCY EBITDAF margin

EBITDAF margin across covered periods.

Loading chart...
FY21 ebitdaf margin was 22.6%.

MCY operating cash flow

Operating cash flow across covered periods.

Loading chart...
FY21 operating cash flow was $338m.

MCY NPAT trajectory

Statutory profit after tax across covered periods.

Loading chart...
FY21 npat trajectory was $141m.

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

$9.6b

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

29.88x

i

Recent market cap compared with trailing earnings.

EPS

0.23

i

Recent filing-derived earnings per share.

PEG

2.79x

i

P/E compared with recent earnings growth.

EV/EBITDA

11.22x

i

Enterprise value compared with recent EBITDA.

P/FCF

15.67x

i

Market cap compared with recent free cash flow.

P/B

1.82x

i

Market value compared with latest reported equity.

Income and investment-company measures

Yield and investment-company valuation where supported.

Dividend yield

4.0%

i

Trailing dividends compared with the latest close.

Total return

Not available

i

Available once dividend and adjustment data are verified.

Release date
22 February 2022
Published
22 April 2026

Key metrics

Numbers worth scanning first

HY22 vs HY21

Revenue

$873m

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

Net profit after tax

$427m

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

Net cash inflow from operating activities

$132m

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

Interim dividend per share

8.0c

+17.6% ↑ vs 6.8c

EBITDAF

$242m

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

Profit before tax

$450m

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

Cash and cash equivalents

$48m

-47.3% ↓ vs $91m

Total assets

$8.5b

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

Analysis ofMCY HY22Result releasedAnnolyse analysis published

What changed

Mercury's headline profit growth diverges sharply from its operating performance

Revenue fell 7.5% to $873.0m and EBITDAF fell 17.7% to $242.0m from $294.0m, reflecting weaker hydro generation, consistent with the FY22 EBITDAF guidance cut from $590m to $570m on an expected 150 GWh drop in hydro output from dry weather. Yet PBT rose 171.1% to $450.0m and NPAT rose 228.5% to $427.0m, driven by an effective tax rate that fell to 5.1% from 21.7% prior period, an unprecedented low against a 24.8%-30.2% four-period range.

Net debt/EBITDA rose to 6.68x, unprecedented high versus a 4.41x historical mean, with gross borrowings of $1.7b. Operating cash flow fell to $132.0m from $163.0m, and cash conversion softened to 54.5% from 55.4%, sitting at the lower edge of Mercury's historical range.

What matters

Tax distortion masks underlying weakness

PBT growth of 171.1% is the cleaner read than NPAT's 228.5% because tax swings do not reflect operating economics, but even PBT surged while EBITDAF, the sector's primary operating measure, fell 17.7%. This matters because anyone reading the NPAT or PBT headline alone would conclude operations improved, when generation and margin actually weakened.

Leverage is now historically elevated. Net debt/EBITDA of 6.68x is unprecedented high against a 4.41x historical mean, and because EBITDAF itself shrank, the leverage increase compounds rather than offsets the earnings decline. This reduces financial flexibility for funding growth or maintaining the dividend from operating cash rather than the balance sheet.

Cash conversion and dividend cover diverge from reported profit. Operating cash flow fell to $132.0m from $163.0m and cash conversion sits at the lower edge of the historical range at 54.5%. The interim dividend rose to 8.0 cents from 6.8 cents, but the payout ratio against NPAT fell to 25.5% from 70.8%, a shift that is largely an artefact of the tax-inflated NPAT denominator rather than materially stronger cash cover.

Expectations

No stated full-year profit target is disclosed, only the revised FY22 EBITDAF guidance of $570m, down from $590m

With first-half EBITDAF at $242.0m, down 17.7%, the guided figure implies roughly $328m of second-half EBITDAF is needed, a recovery from dry-weather-driven hydro softness that management has not yet fully evidenced. Without segment or hydrology detail on the release, it is not possible to judge how much of that gap closes from generation recovery versus retail or trading contributions.

Quality of result

The result's durability is weak

The bulk of the profit growth traces to a historically unprecedented low tax rate (5.1% versus 21.7% prior) rather than to stronger underlying generation or retail economics, which the 17.7% EBITDAF decline and 7.5% revenue decline actually show weakening. Operating cash flow fell to $132.0m and cash conversion sits at the lower edge of Mercury's historical range, while net debt/EBITDA of 6.68x is unprecedented high, meaning the period's earnings expansion was not accompanied by comparable cash generation or balance-sheet strengthening. Together this points to a result flattered by tax and non-operating effects rather than one built on repeatable operating improvement.

Unresolved

Open questions

What specifically drove the effective tax rate down to 5.1% from 21.7%, and is any part of that repeatable in future periods?
Why did net debt/EBITDA rise to 6.68x against a 4.41x historical average, and what is management's plan to bring leverage back toward that range?
How does management expect to close the gap to $570m FY22 EBITDAF guidance after a 17.7% first-half EBITDAF decline?
Does the softer 54.5% cash conversion reflect timing factors or a more structural change in cash generation?
Is the current capex and free cash flow trajectory sufficient to sustain the higher interim dividend without added leverage?

This briefing cannot assess capex intensity or free cash flow coverage of the dividend because current-period capex figures were suppressed pending source verification.

Ask about MCY HY22

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 HY22 result.

What specifically drove the effective tax rate down to 5.1% from 21.7%, and is any part of that repeatable in future periods?Why does "Tax distortion masks underlying weakness" matter?How strong was the cash and earnings quality in HY22?What should I watch next for MCY after HY22?

Checking account...

Data appendix

Show analytical metrics

Open to load analytical metrics.

Show key metrics table

Open to load key metrics.

Sources

Current period

2022 Interim Report including unaudited financial statements and Auditor's Review Report

HY22 / financial report

Results Announcement HY2022

HY22 / results announcement

Prior comparable period

2021 Interim Report including unaudited financial statements and Auditor's Review Report

HY21 / financial report

Results Announcement HY2021

HY21 / results announcement

Full-year context

Annual report and financial statements FY2021

FY21 / financial report

Results Announcement FY2021

FY21 / results announcement

Release context

FY2022 EBITDAF Guidance revised to $570 million

HY22 / commentary

Interim results webcast and teleconference details

HY22 / commentary

Get notified when MCY publishes next

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