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
My Food Bag Group (MFB) / FY25

Result released22 May 2025·Annolyse analysis published22 April 2026

Net debt cut $4.9m on stronger cash but PBT flat at $8.6m

Operating cash flow rose 35% to $13.2m and full-year dividend tripled to 1.5cps, while revenue and PBT were essentially flat.

Consumer / Meal kits

MFB revenue trajectory

Revenue context before the current result.

↗
Loading chart...
FY25 was $162.1m, versus $175.7m in FY24.

MFB EBITDA margin

EBITDA margin across covered periods.

↗
Loading chart...
  • FY22 MFB FY: Outside range high ebitda margin. 17.6%; 3-period range 9.6% to 10.4%. EBITDA margin: 17.6%, above normal range; 3-period mean 10.0%, range 9.6%-10.4%.
  • HY23 MFB HY: Outside range high ebitda margin. 12.2%; 3-period range 8.4% to 9.5%. EBITDA margin: 12.2%, above normal range; 3-period mean 8.9%, range 8.4%-9.5%.
EBITDA margin: 12.2%, above normal range; 3-period mean 8.9%, range 8.4%-9.5%.

MFB operating cash flow

Operating cash flow across covered periods.

↗
Loading chart...
FY25 was $13.2m, versus $9.8m in FY23.

MFB working-capital movement

Operating working-capital absorption or release by reporting period.

↗
Loading chart...
HY25 was -$1.6m, versus -$0.7m in HY24.

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 July 2026

Price and market cap

The latest close and share count context for the market price.

Market cap

$71.3m

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

10.64x

i

Recent market cap compared with trailing earnings.

EPS

0.03

i

Recent filing-derived earnings per share.

PEG

2.26x

i

P/E compared with recent earnings growth.

EV/EBITDA

4.46x

i

Enterprise value compared with recent EBITDA.

P/FCF

8.38x

i

Market cap compared with recent free cash flow.

P/B

0.98x

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

6.8%

i

Trailing dividends compared with the latest close.

Total return

Not available

i

Available once dividend and adjustment data are verified.

Release date
22 May 2025
Published
22 April 2026
Ask about this result
Sections⌄
  1. Charts
  2. Valuation
  3. Analysis
  4. Chat
  5. Data
  6. Sources

Key metrics

Numbers worth scanning first

FY25 vs FY24

Revenue

$162.1m

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

EBITDA

$16.1m

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

Net profit after tax

$6.4m

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

Net cash inflow from operating activities

$13.2m

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

Full-year dividend per share

1.5c

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

Cash and cash equivalents

$1.5m

+922.7% ↑ vs $0.15m

Total assets

$103.5m

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

Analysis ofMFB FY25·Result released22 May 2025·Annolyse analysis published22 April 2026

What changed

Revenue was effectively flat at $162.1m (-0.1%) and profit before tax was unchanged at $8.6m (0.0%), but reported NPAT rose 6.7% to $6.4m because the effective tax rate fell from 29.9% to 26.5%

This means the headline earnings growth is tax-driven; PBT is the cleaner read on the operating result and it did not move.

The cash and balance sheet movements are larger. Operating cash flow rose 35% to $13.2m, free cash flow was $7.6m, and gross borrowings fell from $11.9m to $8.5m. Net debt declined from $11.8m to $6.9m, a $4.9m reduction. The full-year dividend stepped up to 1.5cps (final 0.85cps plus interim) from 0.5cps in FY24, with the company-disclosed payout ratio at 58% of NPAT.

What matters

Tax masks a flat operating result

Capital raise adds balance-sheet context, with NZ$20m capital raised, but borrowings and gearing are the direct leverage evidence.

PBT was unchanged year-on-year, and the 340bp drop in the effective tax rate explains essentially all of the +6.7% NPAT growth. For an investor, this means the underlying earnings engine did not grow in FY25; the cleaner operating read is flat, not up mid-single-digit.

Cash generation outran reported earnings. OCF/EBITDA of 82.2% and FCF/NPAT of 119.7% indicate cash conversion is materially better than the income statement suggests, helped by lower capex ($3.2m vs $3.8m) and a small working-capital release. This is what funded the $4.9m debt paydown and the higher distribution, and it is the most economically material change in the period.

Capital allocation shift, on a still-weak ROE. The full-year dividend tripled and the NPAT payout ratio doubled from 25.0% to 50.0%, yet ROE of 9.3% sits at the lower edge of Annolyse's historical range (mean 11.9%). Higher distributions on a softer return profile narrow the margin for reinvestment if H2 normalised revenue growth does not extend.

Expectations

No forward targets or earnings guidance were supplied with the release

The interim split shows HY25 was 50.7% of full-year revenue, 48.4% of EBITDA and 46.5% of NPAT, so the business is modestly second-half weighted on profit but close to even on the top line. Management commentary points to 5% normalised H2 revenue growth, implying the FY25 flat headline is a function of comparability rather than full-year run-rate weakness.

What the release does not support is any extrapolation of NPAT growth: the comparable run-rate is flat-to-slightly-positive at the PBT line, and the tax tailwind is unlikely to repeat at the same magnitude.

Quality of result

Cash quality is the strong part of this result

Free cash flow of $7.6m exceeded NPAT, capex intensity fell to 2.0% of revenue, and the working-capital movement was -$0.1m (a small release). Inventory days at 0.9 sit below Annolyse's historical baseline range (3-period mean 3.6 days), and debtor days at 0.7 are at the lower edge of the historical range — both favourable, but the inventory position is unusually low and a partial reversion would absorb cash next period.

Earnings quality is more mixed. PBT growth of 0.0% is at the upper edge of the company's recent historical range (3-period mean -41.3%), which says FY25 has stabilised relative to a poor run, not that it is expanding. The NPAT margin of 3.9% sits at the lower edge of the historical range despite the tax tailwind. Read together, the durable element of this result is the deleveraging and cash conversion; the NPAT growth line itself is not a durable earnings signal.

Unresolved

Open questions

Why did the effective tax rate fall from 29.9% to 26.5%, and how much of that reduction is structural versus one-off?
Can the H2 normalised revenue growth of 5% extend into FY26, or does the flat full-year PBT signal the underlying run-rate?
How sustainable is inventory at 0.9 days against a historical mean of 3.6 days, and what working-capital absorption would a more normal level imply?
What is the path back to the historical ROE range of 11.9% mean while the payout ratio has doubled to 50% of NPAT?
Whether the higher full-year dividend reflects a new policy or a one-period catch-up after FY24's lower distribution.

This briefing cannot assess customer-cohort retention, gross margin progression, or category-level mix because gross margin movement, segment data and active-customer disclosures were not provided in the supplied materials.

Chat

Ask about MFB FY25

Ask follow-up questions about My Food Bag Group's FY25 result.

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

Ask about MFB FY25

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

Sign in to chat

Sign in to ask questions about My Food Bag Group's FY25 result.

Why did the effective tax rate fall from 29.9% to 26.5%, and how much of that reduction is structural versus one-off?Why does "Tax masks a flat operating result" matter?How strong was the cash and earnings quality in FY25?What should I watch next for MFB after FY25?

Checking account...

Data appendix

Show analytical metrics

Open to load analytical metrics.

Show key metrics table

Open to load key metrics.

Sources

Current period

Annual Report FY25

FY25 / financial report↗

company filing

FY25 / results announcement↗

Media Release - MFB FY25 Results

FY25 / media release↗

Results Presentation

FY25 / results presentation↗

Prior comparable period

Annual Report

FY24 / financial report↗

company filing

FY24 / results announcement↗

Media Release - MFB FY24 Results

FY24 / media release↗

Results Presentation

FY24 / results presentation↗

Interim context

company filing

HY25 / results announcement↗

Interim Report

HY25 / financial report↗

Interim Results Presentation

HY25 / results presentation↗

Release context

FY24 Results Announcement Date and Briefing Details

FY24 / commentary↗

FY25 Results Announcement Date and Briefing Details

FY25 / commentary↗

Results of 2023 Annual Meeting

HY25 / commentary↗

Related insights

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

Earnings quality and statutory distortions

PBT and NPAT growth diverged by 6.7pp, with a distortion flag in the result.

→

Cash conversion quality

This result converted 82.2% of EBITDA to operating cash flow.

→

Dividend coverage and payout pressure

Company-disclosed payout ratio is 58.0% on a NPAT basis, with NPAT payout at 50.0%.

→

Leverage and balance-sheet risk

Net debt / EBITDA is 0.43x for this result.

→
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 MFB publishes next

Get the next My Food Bag Group briefing and related NZX reporting-season updates by email.