Annolyse
BriefingsCompaniesScreenerInsightsPrinciplesCompareChatWatchlist

Explore

  • Briefings
  • Companies
  • Screener
  • Insights
  • Compare

Resources

  • Search
  • Methodology
  • API Reference

© 2026 Annolyse.

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

Result released20 February 2024·Annolyse analysis published25 May 2026

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...
FY23 was $2.7b, versus $2.2b in FY22.

MCY EBITDAF margin

EBITDAF margin across covered periods.

↗
Loading chart...
  • FY23 MCY FY: 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%.
  • 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%.
EBITDA margin: 34.7%, unprecedented high; 4-period mean 27.7%, range 23.8%-32.3%.

MCY operating cash flow

Operating cash flow across covered periods.

↗
Loading chart...
FY23 was $578m, versus $352m in FY22.

MCY NPAT trajectory

Statutory profit after tax across covered periods.

↗
Loading chart...
FY23 was $103m, versus $469m in FY22.

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, 17 July 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

109.63x

i

Recent market cap compared with trailing earnings.

EPS

0.06

i

Recent filing-derived earnings per share.

PEG

Not available

i

Not available for this company right now.

EV/EBITDA

13.17x

i

Enterprise value compared with recent EBITDA.

P/FCF

Not available

i

Not available for this company right now.

P/B

2.01x

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

3.6%

i

Trailing dividends compared with the latest close.

Total return

Not available

i

Available once dividend and adjustment data are verified.

Release date
20 February 2024
Published
25 May 2026
Ask about this result
Sections⌄
  1. Charts
  2. Valuation
  3. Analysis
  4. Chat
  5. Data
  6. Sources

Key metrics

Numbers worth scanning first

HY24 vs HY23

Revenue

$1.6b

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

Net profit after tax

$174m

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

Net cash inflow from operating activities

$283m

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

Interim dividend per share

9.3c

+6.9% ↑ vs 8.7c

Profit before tax

$245m

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

Cash and cash equivalents

$82m

+54.7% ↑ vs $53m

Total assets

$9.5b

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

Analysis ofMCY HY24·Result released20 February 2024·Annolyse analysis published25 May 2026

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.