Annolyse
BriefingsCompaniesInsightsPrinciplesCompareChatWatchlist

Explore

  • Briefings
  • Companies
  • Insights
  • Compare

Resources

  • Search
  • Methodology

© 2026 Annolyse.

ChartsAnalysisChatData
  1. Charts
  2. Analysis
  3. Chat
  4. Data
  5. Sources
←Back to briefings
Mercury NZ (MCY) / HY24

NZ$539m working-capital build dwarfed NZ$17m EBITDAF decline

An unprecedented year-on-year operating working-capital expansion overwhelmed a modest EBITDAF dip and lifted leverage to 4.5x net debt/EBITDAF.

Energy & Utilities / Integrated gentailer

MCY revenue trajectory

Revenue context before the current result.

↗
Loading chart...
HY26 was $1.7b, versus $3.5b in FY25.

MCY EBITDAF margin

EBITDAF margin across covered periods.

↗
Loading chart...
  • HY23 MCY: 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%.
  • FY23 MCY: Unprecedented high ebitda margin. 30.8%; 4-period range 22.5% to 26.6%. EBITDA margin: 30.8%, unprecedented high; 4-period mean 24.3%, range 22.5%-26.6%.
  • HY25 MCY: 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%.
  • FY25 MCY: Outside range low ebitda margin. 22.5%; 4-period range 22.6% to 30.8%. EBITDA margin: 22.5%, below normal range; 4-period mean 26.4%, range 22.6%-30.8%.
EBITDA margin: 22.5%, below normal range; 4-period mean 26.4%, range 22.6%-30.8%.

MCY operating cash flow

Operating cash flow across covered periods.

↗
Loading chart...
HY26 was $351m, versus $483m in FY25.

MCY working-capital movement

Operating working-capital absorption or release by reporting period.

↗
Loading chart...
  • FY22 MCY: Unprecedented high operating working-capital movement. $258m; 4-period range $-105m to $180m. Operating working-capital movement: NZ$258.0m, unprecedented high; 2/4 prior periods had builds averaging NZ$127.0m, and 2 had releases averaging NZ$-101.0m.
  • HY24 MCY: Unprecedented high operating working-capital movement. $539m; 4-period range $-17m to $0.1m. Operating working-capital movement: NZ$539.0m, unprecedented high; 2/4 prior periods had builds averaging NZ$0.1m, and 2 had releases averaging NZ$-17.0m.
  • FY25 MCY: Outside range low operating working-capital movement. $-105m; 4-period range $-97m to $258m. Operating working-capital movement: NZ$-105.0m, below normal range; 3/4 prior periods had builds averaging NZ$170.7m, and 1 had releases averaging NZ$-97.0m.
Operating working-capital movement: NZ$-105.0m, below normal range; 3/4 prior periods had builds averaging NZ$170.7m, and 1 had releases averaging NZ$-97.0m.
Release date
20 February 2024
Published
25 May 2026
Ask about this result
Sections⌄
  1. Charts
  2. Analysis
  3. Chat
  4. Data
  5. Sources

Key metrics

Numbers worth scanning first

HY24 vs HY23

Revenue

$1.6b

+23.6% ↑ vs $1.3b

Net profit after tax

$174m

-24.3% ↓ vs $230m

Net cash inflow from operating activities

$283m

-18.0% ↓ vs $345m

Interim dividend per share

9.3c

+6.9% ↑ vs 8.7c

Profit before tax

$245m

-19.9% ↓ vs $306m

Cash and cash equivalents

$82m

+54.7% ↑ vs $53m

Total assets

$9.5b

-1.2% ↓ vs $9.6b

What changed

EBITDAF of NZ$434.0m was NZ$17.0m below HY23, but the larger movement sat on the cash and balance-sheet side: operating working capital expanded by NZ$539.0m year-on-year, an unprecedented build against Annolyse's historical baseline of small builds or releases (mean around -NZ$8.4m, range -NZ$17m to NZ$0.1m)

That absorption coincided with operating cash flow falling 18.0% to NZ$283.0m, even though reported revenue rose to NZ$1.6b from NZ$1.3b on a comparable that carries a basis-change caveat.

PBT fell NZ$61.0m to NZ$245.0m and NPAT fell NZ$56.0m to NZ$174.0m, both on a comparable that is not analytically clean. The effective tax rate rose from 24.8% to 29.0%, widening the PBT-to-NPAT growth gap by 4.4pp. Net debt/EBITDAF moved to 4.5x from 3.9x, and the declared interim dividend component was 9.3 cents per share versus 8.7 cents in HY23.

What matters

The cash-quality issue is balance-sheet, not earnings

OCF/EBITDAF cash conversion at 65.2% remains inside the company's historical range (mean 62.7%, range 54.3-76.5%), so on a ratio basis the print is unremarkable. What is remarkable is the NZ$539.0m working-capital expansion behind it, with trade debtors at NZ$505.0m and receivable days drifting to 57.3 from 55.2. This matters because dividend cover and leverage headroom now depend on receivables converting in H2, not on operating earnings doing more work.

Retail turned negative and generation margin compressed. Retail revenue rose to NZ$810.0m but the segment result swung from +NZ$11.0m to -NZ$20.0m (segment margin -2.5% versus 1.5%). Generation/wholesale gross margin fell to 40.5% from 52.7% even as revenue grew to NZ$1.1b. Compression at both ends of the integrated value chain says the wholesale price environment is squeezing the chain, which limits the EBITDAF lift from new generation volume.

Capex stepped up sharply while leverage drifted. Capex of NZ$132.0m was 76% above HY23, lifting capex intensity to 8.2% of revenue from 5.8%. Pre-lease FCF of NZ$151.0m is meaningful, but net debt/EBITDAF at 4.5x is moving against the company even while staying inside the historical range (mean 4.96x).

Expectations

Management raised FY24 EBITDAF guidance to NZ$880m

With HY24 EBITDAF at NZ$434.0m, that implies a NZ$446m second half, broadly consistent with HY23's 53.6% first-half share of FY23 EBITDAF. The guidance lift signals confidence that hydrology, the newly commissioned Kaiwera Downs stage 1, and a full Turitea contribution are running ahead of the original FY24 plan.

What the release does not provide is forward customer hedge-book disclosure or a working-capital trajectory. This matters because investors cannot test whether the H1 receivables build reverses in H2, which is the key input to whether FY24 operating cash flow comfortably supports both the dividend and the higher capex run-rate.

Quality of result

The reported NPAT fall overstates the deterioration in operating performance

PBT, NPAT, and revenue growth all carry basis-discontinuity caveats because of structural changes in the comparable, so the percentage moves are not directly comparable. Within that limit, around a third of the NPAT shortfall is explained by the higher effective tax rate (29.0% versus 24.8%) rather than by operating earnings.

The cash result is lower quality than the EBITDAF print suggests. Pre-lease FCF of NZ$151.0m looks strong against the historical baseline, but it is supported by a NZ$539.0m working-capital expansion that has to unwind in trade debtors to validate the headline. With capex up 76% to NZ$132.0m, the bridge from EBITDAF to dividend cover is materially tighter than in prior halves. The interim dividend uplift to 9.3 cents per share is a current-period component decision and does not, on the data supplied, define the full-year dividend policy.

Unresolved

Open questions

What specifically drove the NZ$539.0m operating working-capital build, and how much of the NZ$505.0m trade debtors balance is expected to convert in H2?
Why did generation/wholesale gross margin compress to 40.5% from 52.7% on higher revenue - is this hydrology, hedge-cost timing, or a structural shift in spread economics?
How will retail return to positive contribution after the HY24 -NZ$20.0m result, and what does management see in customer pricing or churn?
Will the higher capex intensity of 8.2% of revenue persist beyond Kaiwera Downs stage 1, and how is the board sizing FY24 dividend cover against pre-lease FCF rather than NPAT?
What is the expected glide path for net debt/EBITDAF given the move from 3.9x to 4.5x?

This briefing cannot assess Mercury's hedge-book economics, wholesale price exposure, or the customer-level composition of the receivables expansion.

Chat

Ask about MCY HY24

Ask follow-up questions about Mercury NZ's HY24 result.

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

Ask about MCY HY24

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 HY24 result.

What specifically drove the NZ$539.0m operating working-capital build, and how much of the NZ$505.0m trade debtors balance is expected to convert in H2?Why does "The cash-quality issue is balance-sheet, not earnings" matter?How strong was the cash and earnings quality in HY24?What should I watch next for MCY 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

HY2024 Financial Results Announcement

HY24 / results announcement↗

HY2024 Interim Report including unaudited financial statements

HY24 / financial report↗

HY2024 News Release

HY24 / media release↗

HY2024 Results Presentation

HY24 / results presentation↗

Prior comparable period

Financial Results Announcement HY2023

HY23 / results announcement↗

HY2023 Interim Report including unaudited financial statements

HY23 / financial report↗

HY2023 Results Presentation

HY23 / results presentation↗

News Release HY2023 Interim Results

HY23 / media release↗

Full-year context

Full year results presentation FY2023

FY23 / results presentation↗

Integrated report and financial statements FY2023

FY23 / financial report↗

News Release

FY23 / media release↗

Results Announcement FY2023

FY23 / results announcement↗

Release context

Annual results webcast and teleconference details

FY23 / commentary↗

Mercury Investor Day news release

FY23 / commentary↗

FY2023 EBITDAF guidance confirmed

HY23 / commentary↗

Interim results webcast and teleconference

HY23 / commentary↗

Interim results webcast and teleconference

HY24 / commentary↗

Related insights

Cross-company views selected from the metrics in this briefing.

Cash conversion quality

This result converted 65.2% of EBITDA to operating cash flow, -11.3pp versus the prior comparable period.

→

Leverage and balance-sheet risk

Net debt / EBITDA is 4.50x, +0.60x versus the prior comparable period.

→

Earnings quality and statutory distortions

PBT and NPAT growth diverged by 4.4pp, with a distortion flag in the result.

→

Revenue growth context

Revenue growth was 23.6% for this reporting period.

→
This briefing is based on available company filings and standard Annolyse calculations. It is general information only and does not constitute financial advice. The analysis may contain errors. Always read the original company filings and consult a licensed financial adviser before making investment decisions.

Get notified when MCY publishes next

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