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
Marlin Global (MLN) / FY22

NTA per share fell 30.5% on an unprecedented NZ$58.5m portfolio loss

An unprecedented portfolio markdown left FY22 distributions covered only 5.7% by investment income, with NTA falling from $1.28 to $0.89 per share.

Investment Companies / Listed investment company

NTA/NAV per share

Net tangible asset or net asset value per share, shown in per-share cents for chart readability.

↗
Loading chart...
  • HY22 MLN: Unprecedented high nta/nav per share. 1.26x; 4-period range 0.8x to 1.02x. NTA/NAV per share: 1.26x, unprecedented high; 4-period mean 0.93x, range 0.80x-1.02x.
  • FY22 MLN: Outside range low nta/nav per share. 0.89x; 4-period range 0.93x to 30x. NTA/NAV per share: 0.89x, below normal range; 4-period mean 8.31x, range 0.93x-30.00x.
NTA/NAV per share: 0.89x, below normal range; 4-period mean 8.31x, range 0.93x-30.00x.

Investment income

Recurring investment-income or revenue-return proxy, excluding fair-value movement where disclosed.

↗
Loading chart...
  • FY21 MLN: Outside range low investment income. $0.6m; 4-period range $0.7m to $1.2m. Investment income: NZ$0.6m, below normal range; 4-period mean NZ$1.0m, range NZ$0.7m-NZ$1.2m.
  • HY22 MLN: Outside range low investment income. $0.2m; 4-period range $0.3m to $0.9m. Investment income: NZ$0.2m, below normal range; 4-period mean NZ$0.5m, range NZ$0.3m-NZ$0.9m.
Investment income: NZ$0.2m, below normal range; 4-period mean NZ$0.5m, range NZ$0.3m-NZ$0.9m.

Investment total return

Total income or return including fair-value or capital movement where disclosed.

↗
Loading chart...
  • FY21 MLN: Outside range high investment total return. $78.1m; 4-period range $-58.5m to $42.9m. Investment total return: NZ$78.1m, above normal range; 4-period mean NZ$4.5m, range NZ$-58.5m-NZ$42.9m.
  • FY22 MLN: Unprecedented low investment total return. $-58.5m; 4-period range $5.9m to $78.1m. Investment total return: NZ$-58.5m, unprecedented low; 4-period mean NZ$38.6m, range NZ$5.9m-NZ$78.1m.
Investment total return: NZ$-58.5m, unprecedented low; 4-period mean NZ$38.6m, range NZ$5.9m-NZ$78.1m.

Net assets attributable

Net asset base attributable to shareholders or unitholders.

↗
Loading chart...
  • FY21 MLN: Unprecedented high net assets attributable. $244.4m; 4-period range $178.1m to $222.9m. Net assets attributable: NZ$244.4m, unprecedented high; 4-period mean NZ$201.5m, range NZ$178.1m-NZ$222.9m.
  • HY22 MLN: Outside range high net assets attributable. $242.1m; 4-period range $161.9m to $224.7m. Net assets attributable: NZ$242.1m, above normal range; 4-period mean NZ$200.4m, range NZ$161.9m-NZ$224.7m.
  • FY22 MLN: Unprecedented low net assets attributable. $178.1m; 4-period range $192.8m to $244.4m. Net assets attributable: NZ$178.1m, unprecedented low; 4-period mean NZ$218.0m, range NZ$192.8m-NZ$244.4m.
Net assets attributable: NZ$178.1m, unprecedented low; 4-period mean NZ$218.0m, range NZ$192.8m-NZ$244.4m.

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

$181.2m

i

End-of-day close multiplied by current shares on issue.

Income and fund shape

Yield and fund-style valuation where the company shape supports it.

Dividend yield

9.3%

i

Trailing dividends compared with the latest close.

Premium / discount

-15.8%

i

For investment companies, price compared with reported NTA.

Total return

Not available

i

Available once dividend and adjustment data are verified.

Profitability multiples

How the market price compares with recent earnings and cash-flow inputs.

P/E

Not available

i

Not meaningful when recent earnings are negative.

EPS

-0.01

i

Recent filing-derived earnings per share.

PEG

Not available

i

Not meaningful without positive comparable earnings growth.

EV/EBITDA

Not available

i

Not useful for this reporting shape.

P/FCF

Not available

i

Not available for this company right now.

Release date
22 August 2022
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

FY22 vs FY21

Net profit after tax

−$60.4m

Suppressed: metric quality flags mark this value as unsuitable for normal comparison.

Net cash inflow from operating activities

$3.4m

+120.3% ↑ vs −$16.6m

Final dividend per share

1.9c

-26.6% ↓ vs 2.5c

Investment income

$0.66m

Suppressed: metric quality flags mark this value as unsuitable for normal comparison.

Operating profit

−$61.2m

Suppressed: metric quality flags mark this value as unsuitable for normal comparison.

Profit before tax

−$61.2m

Suppressed: metric quality flags mark this value as unsuitable for normal comparison.

Cash and cash equivalents

$2.6m

-48.9% ↓ vs $5.1m

Total assets

$180.3m

-28.5% ↓ vs $252.1m

What changed

The portfolio swung from a positive return of NZ$78.1m in FY21 to a loss of NZ$58.5m in FY22 — an unprecedented low against Annolyse's four-year historical baseline (range NZ$5.9m to NZ$78.1m, mean NZ$38.6m)

That single line drove the rest of the result. Net assets attributable fell 27.1% to NZ$178.1m and NTA per share dropped 30.5% from $1.28 to $0.89, both unprecedented lows in the supplied historical range. NPAT swung from +NZ$69.2m to a NZ$60.4m loss (-187.3%) and ROE collapsed to -33.9% from +28.3% prior. Investment income (dividends and interest) was broadly flat at NZ$0.7m (+4.8%), so almost the entire profit-and-loss move came from fair-value movement on the portfolio rather than from underlying income.

What matters

The 30.5% fall in NTA per share is the substantive result for shareholders

It reflects real wealth destruction, not an accounting anomaly: the portfolio marked down by NZ$58.5m, taking total equity below NZ$180m for the first time in the supplied historical range. For a listed investment company, NTA is the primary anchor of intrinsic value, so a one-third reduction is the headline economic event.

Distribution sustainability has deteriorated sharply. Investment income of NZ$0.7m covers just 5.7% of the NZ$11.5m of distributions paid during the year, meaning the vast majority of cash returned to shareholders came from the realised capital pool rather than from underlying income. The final dividend was cut to 1.85cps from 2.52cps prior. With NTA already 30.5% lower, continuing to fund distributions from capital compounds the per-share NAV decline.

The benchmark total return of 0.8% (below normal range against a historical mean of 29.6%) shows the macro environment was the dominant driver. But the portfolio still underperformed the benchmark materially, swinging negative while the index held positive — a relative gap that the release attributes to rising rates and rotation away from high-quality growth names.

Expectations

No forward portfolio targets or guidance accompany the result

The interim period (HY22) reported a NZ$3.6m profit, which implies a second-half loss of roughly NZ$64.0m — the FY result was almost entirely a second-half phenomenon, consistent with the supplied commentary citing intensifying equity weakness, rate rises and energy prices later in the year. Whether NTA stabilises or recovers in FY23 will depend on market direction; the underlying investment income line is currently too small to materially close the gap to ongoing distribution requirements.

Quality of result

For an investment company the loss is genuine portfolio markdown rather than a timing or working-capital artefact: fair-value movements on the portfolio are the substantive result, and the NZ$58.5m write-down has flowed through to net assets and NTA per share

Operating cash flow of +NZ$3.4m (versus -NZ$16.6m prior) reflects realised flows on investment activity rather than earnings durability in the operating-company sense, so it should not be read as offsetting evidence of underlying strength.

What is structurally durable is the distribution gap. Investment income of NZ$0.7m sits at the lower edge of the four-year range (NZ$0.6m–NZ$1.2m, mean NZ$1.0m) and would not cover a meaningful dividend at any plausible level. Unless the portfolio is reshaped toward higher-yielding holdings — which would conflict with the stated growth-stock mandate — distributions will continue to draw on capital. NTA per share remains the cleanest read on shareholder value, and at $0.89 it sits below the supplied historical range entirely.

Unresolved

Open questions

What was the portfolio's total return for FY22 versus the +0.8% benchmark, and which holdings drove the underperformance?
How does management plan to fund distributions if investment income remains around NZ$0.7m–NZ$1.0m?
Why did the portfolio swing to a loss while the benchmark stayed positive, given the same stated growth-quality mandate?
Will the distribution policy be revised in light of NTA falling from $1.28 to $0.89 per share?
What proportion of the NZ$58.5m markdown is unrealised versus realised, and how concentrated is it by holding?

This briefing cannot assess how much of the portfolio markdown has reversed since balance date or the manager's track record against benchmark over a longer cycle.

Chat

Ask about MLN FY22

Ask follow-up questions about Marlin Global's FY22 result.

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

Ask about MLN FY22

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

Sign in to chat

Sign in to ask questions about Marlin Global's FY22 result.

What was the portfolio's total return for FY22 versus the +0.8% benchmark, and which holdings drove the underperformance?Why does "The 30.5% fall in NTA per share is the substantive result for shareholders" matter?How strong was the cash and earnings quality in FY22?What should I watch next for MLN after FY22?

Checking account...

Data appendix

Show analytical metrics

Open to load analytical metrics.

Show key metrics table

Open to load key metrics.

Sources

Current period

Marlin Global 2022 Annual Report

FY22 / financial report↗

Prior comparable period

MLN - Commentary for the year end 30 June 2021

FY21 / results release↗

MLN - Financial Statements for the year ended 30 June 2021 incl audit report

FY21 / financial report↗

MLN - Preliminary year end announcement - 30 June 2021

FY21 / results announcement↗

Interim context

MLN - Commentary for the interim period 2022

HY22 / results release↗

MLN - Interim financial statements for period 31 Dec 2021 incl review report

HY22 / financial report↗

MLN - Preliminary half year announcement 31 Dec 2021

HY22 / results announcement↗

Related insights

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

ROE and capital efficiency

ROE was -33.9%, -62.2pp versus the prior comparable period.

→

Earnings quality and statutory distortions

This result includes a statutory earnings-quality distortion flag.

→
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 MLN publishes next

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