Annolyse
BriefingsCompaniesScreenerInsightsPrinciplesCompareChatWatchlist

Explore

  • Briefings
  • Companies
  • Screener
  • Insights
  • Compare

Resources

  • Search
  • Methodology

© 2026 Annolyse.

ChartsAnalysisChatData
  1. Charts
  2. Valuation
  3. Analysis
  4. Chat
  5. Data
  6. Sources
←Back to briefings
My Food Bag Group (MFB) / HY25

PBT up 17.1% but cash quality leans on capex cut and working capital release

Earnings returned to growth on a -1.9% revenue base, but FCF of NZ$6.1m reflects capex falling 92% and an unusual working capital release.

Consumer / Meal kits

MFB revenue trajectory

Revenue context before the current result.

↗
Loading chart...
FY24 was $175.7m, versus $175.7m in FY23.

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...
FY23 was $9.8m, versus $29.5m in FY22.

MFB working-capital movement

Operating working-capital absorption or release by reporting period.

↗
Loading chart...
  • FY23 MFB: Outside range low operating working-capital movement. $-0.3m; 4-period range $-0.1m to $1.5m. Operating working-capital movement: NZ$-0.3m, below normal range; 3/4 prior periods had builds averaging NZ$1.0m, and 1 had releases averaging NZ$-0.1m.
  • HY25 MFB: Outside range low operating working-capital movement. $-1.6m; 3-period range $-0.7m to $4.4m. Operating working-capital movement: NZ$-1.6m, below normal range; 2/3 prior periods had builds averaging NZ$3.6m, and 1 had releases averaging NZ$-0.7m.
Operating working-capital movement: NZ$-1.6m, below normal range; 2/3 prior periods had builds averaging NZ$3.6m, and 1 had releases averaging NZ$-0.7m.

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, 8 June 2026

Price and market cap

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

Market cap

$71.6m

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

10.69x

i

Recent market cap compared with trailing earnings.

EPS

0.03

i

Recent filing-derived earnings per share.

PEG

2.28x

i

P/E compared with recent earnings growth.

EV/EBITDA

4.48x

i

Enterprise value compared with recent EBITDA.

P/FCF

8.43x

i

Market cap compared with recent free cash flow.

P/B

0.99x

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

6.7%

i

Trailing dividends compared with the latest close.

Total return

Not available

i

Available once dividend and adjustment data are verified.

Release date
21 November 2024
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

HY25 vs HY24

Revenue

$82.2m

-1.9% ↓ vs $83.8m

EBITDA

$7.8m

+5.4% ↑ vs $7.4m

Net profit after tax

$3m

+20.0% ↑ vs $2.5m

Net cash inflow from operating activities

$6.3m

+27.0% ↑ vs $4.9m

Interim dividend per share

0.7c

— vs —

Profit before tax

$4.1m

+17.1% ↑ vs $3.5m

Cash and cash equivalents

$1.8m

n/m ↑ vs $0.15m

Total assets

$105.5m

-2.0% ↓ vs $107.6m

What changed

Operating working capital released NZ$1.6m of cash this period, against a historical pattern of working-capital builds averaging roughly NZ$2.3m in two of the prior three half-years (range NZ$-0.8m to NZ$4.4m)

That swing, combined with capex falling 92.1% to NZ$0.2m from NZ$2.5m, is the dominant reason pre-lease free cash flow stepped up to NZ$6.1m versus a 3-period mean of NZ$2.7m.

Underlying earnings did return to growth from a depressed base. Revenue fell -1.9% to NZ$82.2m, but EBITDA rose 5.4% to NZ$7.8m, PBT grew 17.1% to NZ$4.1m and NPAT grew 20.0% to NZ$3.0m. Operating cash flow rose 27% to NZ$6.3m, net debt fell to NZ$9.7m (1.2x EBITDA, from 1.9x), and the company declared a 0.65cps interim dividend implying a 65.0% payout against current-period NPAT.

What matters

Cash quality is real but flattered

OCF/EBITDA conversion of 80.3% sits at the upper edge of the historical 47.7%–80.6% range, which is genuinely strong. However, both the working-capital release (classified below normal range) and the near-elimination of capex contributed materially. Inventory days fell to 0.7 from 4.2 prior, and inventories declined NZ$1.6m on the balance sheet — investors should expect some of that to reverse in normal trading.

Profit growth is from a low base. The 17.1% PBT and 20.0% NPAT growth rates are above-normal-range only because the prior 3-period mean was -35.2% and -32.8% respectively. PBT margin of 5.0% and EBITDA margin of 9.5% remain within the historical 4.2%–8.7% and 8.4%–12.2% ranges and slightly below the 3-period means, so this is recovery off a depressed prior comparable rather than expansion above trend.

Leverage improved without a tax distortion. Net debt fell NZ$4.4m year-on-year and the effective tax rate of 28.1% is essentially flat versus 28.3%, so the earnings improvement is not a tax-line artefact. Equity rose NZ$5.8m and total liabilities fell NZ$7.9m, leaving the balance sheet measurably stronger.

Expectations

No FY25 guidance, second-half shape commentary or stated targets were supplied with this release, so the result cannot be benchmarked against management expectations

Annualising the half implies a NZ$164.4m run-rate against last year's NZ$175.7m full-year revenue, which would extend the multi-year revenue decline, though the historical pattern shows revenue growth of -1.9% sits within the recent normal range.

The dividend at 65.0% of half-year NPAT is supportable given the FCF print, but durability hinges on whether capex stays near zero — that intensity ratio of 0.2% of revenue is well below FY24 levels and is unlikely to be a steady-state assumption.

Quality of result

The earnings improvement looks operationally credible: revenue declined only -1.9%, EBITDA rose despite that, and the result was achieved without a tax tailwind

Gross margin reference of 47.9% in the prior comparable suggests the cost base was already being managed; the EBITDA dollar gain of NZ$0.4m on lower revenue indicates some genuine cost leverage.

The cash story is more timing-sensitive. Pre-lease FCF of NZ$6.1m converts at 205.4% of NPAT, which is mechanically unsustainable. The drivers were (1) a working-capital release of NZ$1.6m versus a typical build, including inventory falling 83.4%, and (2) capex of NZ$0.2m versus NZ$2.5m prior — a 92.1% reduction. Net debt reduction of NZ$2.1m since March is real, but a normalised capex year combined with any working-capital reversal would compress FCF materially closer to the historical NZ$2.4m–NZ$3.1m range.

Unresolved

Open questions

Why did capex fall 92% to NZ$0.2m, and what is the maintenance and growth capex run-rate management expects from here?
How much of the NZ$1.6m inventory drawdown is structural versus timing, and should investors model a reversal in H2?
What drove EBITDA margin holding at 9.5% on lower revenue — was it gross margin, fixed-cost reduction, or mix?
Is the 65.0% NPAT payout the intended policy, and how is it sized against a normalised FCF rather than this period's print?
Will revenue stabilise from here, or does the -1.9% decline extend the multi-year top-line contraction?

This briefing cannot assess customer cohort behaviour, competitive positioning, or any forward outlook because no segment data, active-customer disclosures or guidance were supplied.

Chat

Ask about MFB HY25

Ask follow-up questions about My Food Bag Group's HY25 result.

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

Ask about MFB HY25

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 HY25 result.

Why did capex fall 92% to NZ$0.2m, and what is the maintenance and growth capex run-rate management expects from here?Why does "Cash quality is real but flattered" matter?How strong was the cash and earnings quality in HY25?What should I watch next for MFB after HY25?

Checking account...

Data appendix

Show analytical metrics

Open to load analytical metrics.

Show key metrics table

Open to load key metrics.

Sources

Current period

company filing

HY25 / results announcement↗

Interim Report

HY25 / financial report↗

Interim Results Presentation

HY25 / results presentation↗

Prior comparable period

company filing

HY24 / results announcement↗

Interim Report

HY24 / financial report↗

Media Release

HY24 / media release↗

Full-year context

company filing

FY24 / results announcement↗

Interim Report

FY24 / financial report↗

Media Release

FY24 / media release↗

Release context

Results of 2023 Annual Meeting

HY25 / commentary↗

Related insights

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

Cash conversion quality

This result converted 80.3% of EBITDA to operating cash flow, +13.7pp versus the prior comparable period.

→

Dividend coverage and payout pressure

Dividend payout versus NPAT is 65.0%.

→

Leverage and balance-sheet risk

Net debt / EBITDA is 1.20x, -0.70x versus the prior comparable period.

→

Earnings quality and statutory distortions

PBT and NPAT growth diverged by 2.9pp.

→
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.