Skip to main content

Result releasedAnnolyse analysis published

PBT collapsed 90.8% as H2 NPAT loss erased H1 profit

Implied H2 NPAT loss of $14.8m wiped out the H1 result and net debt swung from a $2.3m surplus to $41.9m.

MHJ revenue trajectory

Revenue context before the current result.

Loading chart...
HY25 was $360.2m, versus $362.7m in HY24.

MHJ EBITDA margin

EBITDA margin across covered periods.

Loading chart...
HY25 was 9%, versus 16.8% in HY24.

MHJ operating cash flow

Operating cash flow across covered periods.

Loading chart...
HY25 was $57.7m, versus $22m in HY24.

MHJ working-capital movement

Operating working-capital absorption or release by reporting period.

Loading chart...
  • HY25 MHJ: Outside range low operating working-capital movement. $-79.5m; 3-period range $-61.8m to $-5.8m. Operating working-capital movement: NZ$-79.5m, below normal range; 0/3 prior periods had builds, and 3 had releases averaging NZ$-41.9m.
Operating working-capital movement: NZ$-79.5m, below normal range; 0/3 prior periods had builds, and 3 had releases averaging NZ$-41.9m.

Market context

Valuation

These ratios pair a market close from around the result date with verified filing data. An unavailable metric means the required inputs were missing or unsuitable for comparison.

Prices as at close, 4 September 2026

Price and market cap

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

Market cap

$179m

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

23.86x

i

Recent market cap compared with trailing earnings.

EPS

0.02

i

Recent filing-derived earnings per share.

PEG

0.75x

i

P/E compared with recent earnings growth.

EV/EBITDA

Not available

i

Not available for this company right now.

P/FCF

2.23x

i

Market cap compared with recent free cash flow.

P/B

0.94x

i

Market value compared with latest reported equity.

Income and investment-company measures

Yield and investment-company valuation where supported.

Dividend yield

0.0%

i

Trailing dividends compared with the latest close.

Total return

Not available

i

Available once dividend and adjustment data are verified.

Release date
25 August 2025
Published
22 April 2026

Key metrics

Numbers worth scanning first

FY25 vs FY24

Revenue

$643.7m

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

Net profit after tax

$2.1m

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

Net cash inflow from operating activities

$55.1m

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

Declared dividend per share

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

Profit before tax

$2.2m

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

Cash and cash equivalents

$10.2m

-68.3% ↓ vs $32.3m

Total assets

$518.4m

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

Analysis ofMHJ FY25Result releasedAnnolyse analysis published

What changed

Revenue grew 2.5% to $643.7m, but profit collapsed: PBT fell 90.8% to $2.2m and NPAT fell 86.6% to $2.1m

Because HY25 NPAT was $16.9m, the implied second-half NPAT was a $14.8m loss, meaning the entire deterioration sat in H2.

The balance sheet weakened in parallel. Cash fell 68.3% to $10.2m, gross borrowings rose 73.7% to $52.1m, and net debt swung from a $2.3m surplus to $41.9m. Total equity fell 8.9% to $170.6m.

Operating cash flow fell 11.2% to $55.1m; HY25 already delivered $57.7m, so H2 produced a $2.6m operating cash outflow despite a $67.4m favourable swing in operating working capital.

What matters

The damage is concentrated in H2, not the year

Same-store sales recovered (management cites Group SSS +2.4% in H2), yet H2 produced both a NPAT loss and an operating cash outflow. This matters because the FY25 headline P&L blends a respectable H1 with an H2 that lost money on rising sales — pointing to gross margin or cost pressure that the release attributes to "aggressive promotional trading conditions and record high gold prices," only partially offset by mix.

The cleaner operating read is PBT, not NPAT. The effective tax rate collapsed from 34.7% to 4.3%, so NPAT (-86.6%) flatters the result relative to PBT (-90.8%). Reported NPAT of $2.1m would have been roughly $1.4m at a normalised rate — a near-breakeven outcome on $643.7m of revenue.

Funding has shifted from cash to debt. The $44.1m swing into net debt, alongside the disappearance of last year's 3.0c dividend, suggests the business consumed liquidity even as reported OCF held up. Working-capital release of $67.4m masked the underlying earnings weakness in the cash statement; without it, OCF would have been markedly worse.

Expectations

No quantitative FY25 targets were carried in

The release notes "targeted cost reduction initiatives" delivered in H2 and a same-store sales recovery, but neither flowed through to H2 earnings or H2 cash. Management commentary on gross margin is qualitative — promotional pressure and gold input costs were "largely offset" by higher-margin product mix — and the document does not quantify the FY25 gross margin against the prior 60.6%.

The release also does not provide forward guidance, FY26 trading commentary, or a stated dividend policy reset. So the read is constrained to what FY25 itself shows: a top-line that recovered modestly while H2 profitability and the balance sheet deteriorated.

Quality of result

Reported free cash flow pre-lease of $46.3m exceeds the prior $43.9m, but the composition is weak

Capex was almost halved to $8.8m (1.4% of revenue, versus 2.9% prior), and a $67.4m working-capital release — driven largely by inventory and contract liability movements — propped up OCF. FCF/NPAT of n/m reflects the NPAT collapse rather than cash strength.

This matters because the cash inflow does not look repeatable. Inventory cannot be released indefinitely, capex at 1.4% of sales is unusually low for a specialty retailer with a fitout-intensive store network, and the absence of a declared dividend in this announcement removes the prior $0.03 distribution from the cash bridge. Cash conversion is flagged as deteriorated on an underlying basis even though headline OCF only fell 11.2%, because the underlying earnings dropped far more sharply.

Unresolved

Open questions

What specifically drove the H2 NPAT loss given Group same-store sales rose 2.4% in the half?
Why was the effective tax rate 4.3% versus 34.7% prior, and is this representative going forward?
Is the absence of a declared dividend in this announcement a policy change, and what is the new framework given $41.9m net debt?
How sustainable is capex at 1.4% of revenue, and what is the required reinvestment rate to maintain the store network?
What is the FY25 gross margin outcome versus the prior 60.6%, and how much of any decline reflects gold prices versus promotional intensity?

This briefing cannot assess segment-level FY25 profitability, FY26 trading conditions, or the durability of the H2 same-store sales recovery, because the supplied disclosures do not include current-period segment results or forward commentary.

Ask about MHJ FY25

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

Sign in to chat

Sign in to ask questions about Michael Hill International's FY25 result.

What specifically drove the H2 NPAT loss given Group same-store sales rose 2.4% in the half?Why does "The damage is concentrated in H2, not the year" matter?How strong was the cash and earnings quality in FY25?What should I watch next for MHJ 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

FY25 Preliminary Final Report

FY25 / financial report

Prior comparable period

FY24 Full Year Results

FY24 / financial report

Interim context

Half Yearly Report and Accounts

HY25 / financial report

Release context

FY25 Trading Update and Results Release Date

FY25 / commentary

FY25H1 Results Presentation

FY25 / commentary

Get notified when MHJ publishes next

Get the next Michael Hill International briefing and related NZX reporting-season updates by email.