Market cap
$9.6b
End-of-day close multiplied by current shares on issue.
Result releasedAnnolyse analysis published
A record-low 5.1% tax rate flattered profit while EBITDAF fell 17.7% and net debt reached 6.68x EBITDAF.
Revenue context before the current result.
EBITDAF margin across covered periods.
Operating cash flow across covered periods.
Statutory profit after tax across covered periods.
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
$9.6b
End-of-day close multiplied by current shares on issue.
How the market price compares with recent earnings and cash-flow inputs.
P/E
109.63x
Recent market cap compared with trailing earnings.
EPS
0.06
Recent filing-derived earnings per share.
PEG
Not available
Not available for this company right now.
EV/EBITDA
13.17x
Enterprise value compared with recent EBITDA.
P/FCF
Not available
Not available for this company right now.
P/B
2.01x
Market value compared with latest reported equity.
Yield and fund-style valuation where the company shape supports it.
Dividend yield
3.6%
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
$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
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
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
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 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
This briefing cannot assess capex intensity or free cash flow coverage of the dividend because current-period capex figures were suppressed pending source verification.
Chat
Ask follow-up questions about Mercury NZ'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 analytical metrics.
Open to load key metrics.
2022 Interim Report including unaudited financial statements and Auditor's Review Report
HY22 / financial reportNews Release
HY22 / media releaseResults Announcement HY2022
HY22 / results announcement2021 Interim Report including unaudited financial statements and Auditor's Review Report
HY21 / financial reportNews Release
HY21 / media releaseResults Announcement HY2021
HY21 / results announcementAnnual report and financial statements FY2021
FY21 / financial reportNews Release
FY21 / media releaseResults Announcement FY2021
FY21 / results announcementFY2022 EBITDAF Guidance revised to $570 million
HY22 / commentaryInterim results webcast and teleconference details
HY22 / commentaryRelated insights
Cross-company views selected from the metrics in this briefing.
Earnings quality and statutory distortions
PBT and NPAT growth diverged by 57.4pp, with a distortion flag in the result.
Cash conversion quality
This result converted 54.5% of EBITDA to operating cash flow, -0.9pp versus the prior comparable period.
Leverage and balance-sheet risk
Net debt / EBITDA is 6.68x for this result.
Dividend coverage and payout pressure
Dividend payout versus NPAT is 25.5%.
Get the next Mercury NZ briefing and related NZX reporting-season updates by email.