Market cap
$6.6b
End-of-day close multiplied by current shares on issue.
The NPAT headline reflects effective tax falling from 47.2% to 28.5%; an Australian record offset profit declines across New Zealand, Asia
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
$6.6b
End-of-day close multiplied by current shares on issue.
How the market price compares with recent earnings and cash-flow inputs.
P/E
26.24x
Recent market cap compared with trailing earnings.
EPS
2.49
Recent filing-derived earnings per share.
PEG
Not available
Not meaningful without positive comparable earnings growth.
EV/EBITDA
10.29x
Enterprise value compared with recent EBITDA.
P/FCF
16.8x
Market cap compared with recent free cash flow.
P/B
3.08x
Market value compared with latest reported equity.
Yield and fund-style valuation where the company shape supports it.
Dividend yield
2.6%
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
$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
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
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
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
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
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 follow-up questions about Mainfreight'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 segment breakdown.
Open to load analytical metrics.
Open to load key metrics.
Mainfreight Full Year Financial Results to 31 March 2025
FY25 / financial reportMainfreight FY 2025 Commentary
FY25 / results releaseMainfreight FY25 Full Year Presentation
FY25 / results presentationMainfreight - Full year 2024 Commentary
FY24 / results releaseMainfreight - Full Year 2024 Presentation
FY24 / results presentationMainfreight Full Year Financial Results to 31 March 2024
FY24 / financial reportMainfreight Financial Statements to 30 September 2024
HY25 / financial reportMainfreight Half Year 2025 Presentation
HY25 / results presentationMainfreight Results Announcement 30 September 2024
HY25 / results announcementMainfreight Results Announcement 30 September 2024
HY25 / results releaseMainfreight Annual Meeting Results 2024
HY25 / commentaryMainfreight Investor Day Presentation
HY25 / commentaryRelated 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.
Get the next Mainfreight briefing and related NZX reporting-season updates by email.