Market cap
$71.3m
End-of-day close multiplied by current shares on issue.
Result releasedAnnolyse analysis published
Operating cash flow rose 35% to $13.2m and full-year dividend tripled to 1.5cps, while revenue and PBT were essentially flat.
Revenue context before the current result.
EBITDA margin across covered periods.
Operating cash flow across covered periods.
Operating working-capital absorption or release by reporting period.
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
$71.3m
End-of-day close multiplied by current shares on issue.
How the market price compares with recent earnings and cash-flow inputs.
P/E
10.64x
Recent market cap compared with trailing earnings.
EPS
0.03
Recent filing-derived earnings per share.
PEG
2.26x
P/E compared with recent earnings growth.
EV/EBITDA
4.46x
Enterprise value compared with recent EBITDA.
P/FCF
8.38x
Market cap compared with recent free cash flow.
P/B
0.98x
Market value compared with latest reported equity.
Yield and fund-style valuation where the company shape supports it.
Dividend yield
6.8%
Trailing dividends compared with the latest close.
Total return
Not available
Available once dividend and adjustment data are verified.
Key metrics
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 FY25Result releasedAnnolyse analysis published
What changed
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
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
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
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
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 follow-up questions about My Food Bag Group's FY25 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.
Annual Report FY25
FY25 / financial reportcompany filing
FY25 / results announcementMedia Release - MFB FY25 Results
FY25 / media releaseResults Presentation
FY25 / results presentationAnnual Report
FY24 / financial reportcompany filing
FY24 / results announcementMedia Release - MFB FY24 Results
FY24 / media releaseResults Presentation
FY24 / results presentationcompany filing
HY25 / results announcementInterim Report
HY25 / financial reportInterim Results Presentation
HY25 / results presentationFY24 Results Announcement Date and Briefing Details
FY24 / commentaryFY25 Results Announcement Date and Briefing Details
FY25 / commentaryResults of 2023 Annual Meeting
HY25 / commentaryRelated 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.
Get the next My Food Bag Group briefing and related NZX reporting-season updates by email.