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
Mainfreight (MFT) / FY25

PBT fell 3.0% on 11.0% revenue growth as tax normalisation lifted NPAT 31.4%

The NPAT headline reflects effective tax falling from 47.2% to 28.5%; an Australian record offset profit declines across New Zealand, Asia

Transport & Infrastructure / Freight and logistics

MFT revenue trajectory

Revenue context before the current result.

↗
Loading chart...
FY25 was $5.2b, versus $4.7b in FY24.

MFT EBITDA margin

EBITDA margin across covered periods.

↗
Loading chart...
  • FY22 MFT FY: Unprecedented low ebitda margin. 13.6%; 4-period range 14.1% to 15.3%. EBITDA margin: 13.6%, unprecedented low; 4-period mean 14.7%, range 14.1%-15.3%.
  • FY24 MFT FY: Outside range high ebitda margin. 15.3%; 4-period range 13.6% to 15%. EBITDA margin: 15.3%, above normal range; 4-period mean 14.3%, range 13.6%-15.0%.
EBITDA margin: 15.3%, above normal range; 4-period mean 14.3%, range 13.6%-15.0%.

MFT operating cash flow

Operating cash flow across covered periods.

↗
Loading chart...
FY25 was $584.4m, versus $504.8m in FY24.

MFT working-capital movement

Operating working-capital absorption or release by reporting period.

↗
Loading chart...
  • FY22 MFT: Unprecedented high operating working-capital movement. $316.4m; 4-period range $-186.1m to $107.5m. Operating working-capital movement: NZ$316.4m, unprecedented high; 2/4 prior periods had builds averaging NZ$66.7m, and 2 had releases averaging NZ$-95.3m.
  • FY23 MFT: Unprecedented low operating working-capital movement. $-186.1m; 4-period range $-4.6m to $316.4m. Operating working-capital movement: NZ$-186.1m, unprecedented low; 3/4 prior periods had builds averaging NZ$149.9m, and 1 had releases averaging NZ$-4.6m.
Operating working-capital movement: NZ$-186.1m, unprecedented low; 3/4 prior periods had builds averaging NZ$149.9m, and 1 had releases averaging NZ$-4.6m.

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, 12 June 2026

Price and market cap

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

Market cap

$6.6b

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

26.24x

i

Recent market cap compared with trailing earnings.

EPS

2.49

i

Recent filing-derived earnings per share.

PEG

Not available

i

Not meaningful without positive comparable earnings growth.

EV/EBITDA

10.29x

i

Enterprise value compared with recent EBITDA.

P/FCF

16.8x

i

Market cap compared with recent free cash flow.

P/B

3.08x

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

2.6%

i

Trailing dividends compared with the latest close.

Total return

Not available

i

Available once dividend and adjustment data are verified.

Release date
29 May 2025
Published
29 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

$5.2b

+11.0% ↑ vs $4.7b

EBITDA

$761.5m

+5.7% ↑ vs $720.6m

Net profit after tax

$274.3m

+31.4% ↑ vs $208.7m

Net cash inflow from operating activities

$584.4m

+15.8% ↑ vs $504.8m

Full-year dividend per share

172.0c

flat vs 172.0c

Cash and cash equivalents

$179.4m

-16.0% ↓ vs $213.6m

Total assets

$4.1b

+7.7% ↑ vs $3.8b

What changed

Revenue rose 11.0% to $5,236.4M, but profit before tax fell 3.0% to $383.6M — operating earnings did not keep pace with the top line

NPAT jumped 31.4% to $274.3M because the effective tax rate dropped from 47.2% to 28.5%, not because underlying performance improved. EBITDA grew 5.7% to $761.5M.

Geographically, Australia delivered what the company described as a record result and is now the largest profit and revenue contributor, while management explicitly cited profit declines in New Zealand, Asia and the Americas. Within activities, Air & Ocean revenue grew 20.9% to $2,108.2M, lifting its share of group revenue to 40.3% from 37.0%, but its segment result fell to $150.2M from $163.3M.

Group Operating Cash Flows rose 15.8% to $584.4M, reflecting improved cash collection and working capital movements per the Mainfreight Full Year Results to 31 March 2025. Current debt facilities total $504M, of which $125M was drawn. The full-year dividend was 172.0c, unchanged from the prior year, with the final component at 87.0c.

What matters

Tax normalisation drives the headline, not operating improvement

The 31.4% NPAT increase is almost entirely a tax effect — PBT fell 3.0% despite 11.0% revenue growth, so on a pre-tax basis the business generated more revenue for slightly less profit. The cleaner operating read this year is PBT, not NPAT, and ROE rising to 13.8% from 11.3% partly reflects the same tax swing.

Air & Ocean margin compression and narrow geographic contribution. Air & Ocean's revenue share rose by 3.3 percentage points to 40.3%, yet its segment result fell roughly $13M, and Transport's result also softened to $169.8M from $172.5M. With management disclosing profit declines in three of four regional businesses, the result depends materially on Australia continuing to carry the group.

Cash generation strengthened on durable inputs. OCF/EBITDA improved to 76.7% from 70.0%, FCF before lease payments lifted to $330.7M from $250.4M, and FCF covered NPAT at 120.6% on capex of just 4.8% of revenue. Receivable days tightened to 44.7 from 47.6, suggesting collection discipline rather than a one-off working-capital release.

Expectations

The release supplies no forward revenue, earnings, capex or distribution targets, so this result cannot be measured against company guidance

On shape, HY25 contributed 48.7% of full-year revenue but only 41.8% of NPAT, so the second half carried disproportionate earnings — reflecting in part the lower full-year tax rate that gets credited across both halves on consolidation.

The full-year 172.0c dividend matches the prior year and is well-supported by FCF, with a payout ratio of 52.4% of pre-lease free cash flow. The release does not signal whether the current effective tax rate is repeatable, which is the single largest variable for any FY26 earnings read built from this result.

Quality of result

Cash quality is the strongest element of the result

Group Operating Cash Flows rose 15.8%, cash conversion to EBITDA improved nearly seven percentage points to 76.7%, and FCF before lease payments of $330.7M covered NPAT at 120.6% on capex equal to just 4.8% of revenue. The improvement in receivable days, rather than payable extension or inventory release, points to operational collections discipline rather than balance-sheet timing.

The earnings read is weaker than the headline. PBT declined 3.0% on 11.0% revenue growth, meaning the group is currently generating more revenue at lower pre-tax margins. The NPAT lift and the ROE improvement to 13.8% are largely the mechanical effect of the effective tax rate falling 18.7 percentage points; absent that swing, the after-tax line would have tracked PBT lower. Australia's record contribution is real, but the disclosed profit declines across the other three regions mean the underlying earnings base is narrower than the consolidated growth rate implies, and durability depends on whether the non-Australian regions recover from here.

Unresolved

Open questions

Why did Air & Ocean's segment result fall to $150.2M from $163.3M while its revenue grew 20.9%?
What drove the effective tax rate from 47.2% to 28.5%, and what level should be assumed on a normalised basis?
What is the timing and shape of any profit recovery in New Zealand, Asia and the Americas?
How much of Australia's record result reflects structural share gain versus contract-specific or cyclical factors?
What is the FY26 capex envelope, given $111.2M was spent on property this year and total net capex was $234.5M?

This briefing cannot assess the durability of the current effective tax rate or the trajectory of recovery in the three regions with declining profit without further disclosure from management.

Chat

Ask about MFT FY25

Ask follow-up questions about Mainfreight's FY25 result.

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

Ask about MFT FY25

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

Sign in to chat

Sign in to ask questions about Mainfreight's FY25 result.

Why did Air & Ocean's segment result fall to $150.2M from $163.3M while its revenue grew 20.9%?Why does "Tax normalisation drives the headline, not operating improvement" matter?How strong was the cash and earnings quality in FY25?What should I watch next for MFT after FY25?

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

Mainfreight Full Year Financial Results to 31 March 2025

FY25 / financial report↗

Mainfreight FY 2025 Commentary

FY25 / results release↗

Mainfreight FY25 Full Year Presentation

FY25 / results presentation↗

Prior comparable period

Mainfreight - Full year 2024 Commentary

FY24 / results release↗

Mainfreight - Full Year 2024 Presentation

FY24 / results presentation↗

Mainfreight Full Year Financial Results to 31 March 2024

FY24 / financial report↗

Interim context

Mainfreight Financial Statements to 30 September 2024

HY25 / financial report↗

Mainfreight Half Year 2025 Presentation

HY25 / results presentation↗

Mainfreight Results Announcement 30 September 2024

HY25 / results announcement↗

Mainfreight Results Announcement 30 September 2024

HY25 / results release↗

Release context

Mainfreight Annual Meeting Results 2024

HY25 / commentary↗

Mainfreight Investor Day Presentation

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 34.4pp, with a distortion flag in the result.

→

Cash conversion quality

This result converted 76.7% of EBITDA to operating cash flow, +6.7pp versus the prior comparable period.

→

Dividend coverage and payout pressure

Dividend payout versus pre-lease FCF is 52.4%, with NPAT payout at n/a.

→

Leverage and balance-sheet risk

Net debt / EBITDA is -0.02x, +0.01x versus the prior comparable 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 MFT publishes next

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