Annolyse
BriefingsCompaniesInsightsPrinciplesCompareChatWatchlist

Explore

  • Briefings
  • Companies
  • Insights
  • Compare

Resources

  • Search
  • Methodology

© 2026 Annolyse.

ChartsAnalysisChatData
  1. Charts
  2. Analysis
  3. Chat
  4. Data
  5. Sources
←Back to briefings
Napier Port Holdings (NPH) / FY21

Revenue up 9.0% but FCF turned to -NZ$68.9m as 6 Wharf capex doubled

Record reported earnings sit against capex of 94.7% of revenue and a step from net cash to NZ$75.7m net debt, defining the build phase.

Transport & Infrastructure / Ports

NPH revenue trajectory

Revenue context before the current result.

↗
Loading chart...
HY26 was $84.9m, versus $157.7m in FY25.

NPH Operating profit margin

Operating profit margin across covered periods.

↗
Loading chart...
HY26 was 32.3%, versus 40.7% in FY25.

NPH operating cash flow

Operating cash flow across covered periods.

↗
Loading chart...
HY26 was $23.8m, versus $63.6m in FY25.

NPH working-capital movement

Operating working-capital absorption or release by reporting period.

↗
Loading chart...
  • HY21 NPH: Outside range high operating working-capital movement. $6.8m; 3-period range $-1.9m to $4.5m. Operating working-capital movement: NZ$6.8m, above normal range; 2/3 prior periods had builds averaging NZ$3.3m, and 1 had releases averaging NZ$-1.9m.
  • HY22 NPH: Outside range low operating working-capital movement. $-1.9m; 3-period range $2.1m to $6.8m. Operating working-capital movement: NZ$-1.9m, below normal range; 3/3 prior periods had builds averaging NZ$4.5m, and none had a working-capital release.
  • FY23 NPH: Unprecedented high operating working-capital movement. $1.5m; 4-period range $0.2m to $0.9m. Operating working-capital movement: NZ$1.5m, unprecedented high; 4/4 prior periods had builds averaging NZ$0.6m, and none had a working-capital release.
  • FY24 NPH: Outside range low operating working-capital movement. $0.2m; 4-period range $0.4m to $1.5m. Operating working-capital movement: NZ$0.2m, below normal range; 4/4 prior periods had builds averaging NZ$0.9m, and none had a working-capital release.
Operating working-capital movement: NZ$0.2m, below normal range; 4/4 prior periods had builds averaging NZ$0.9m, and none had a working-capital release.
Release date
16 November 2021
Published
22 April 2026
Ask about this result
Sections⌄
  1. Charts
  2. Analysis
  3. Chat
  4. Data
  5. Sources

Key metrics

Numbers worth scanning first

FY21 vs FY20

Revenue

$109.5m

+9.0% ↑ vs $100.4m

Net profit after tax

$23.2m

+5.5% ↑ vs $22m

Net cash inflow from operating activities

$34.8m

+18.6% ↑ vs $29.3m

Final dividend per share

4.7c

-6.0% ↓ vs 5.0c

Cash and cash equivalents

$1.4m

-82.3% ↓ vs $7.9m

Total assets

$480m

+24.6% ↑ vs $385.4m

What changed

Pre-lease free cash flow swung to -NZ$68.9m from -NZ$16.7m as capex more than doubled to NZ$103.7m (94.7% of revenue) on 6 Wharf construction

This is Annolyse's historical baseline lowest pre-lease FCF reading on a four-period window with a mean near NZ$15.9m. The cash gap was funded by stepping gross borrowings from zero to NZ$77.1m, taking the group from a net cash position to net debt of NZ$75.7m.

The reported P&L itself was strong. Revenue rose 9.0% to NZ$109.5m, PBT rose 8.5% to NZ$31.8m and NPAT rose 5.5% to NZ$23.2m. Operating cash flow grew 18.6% to NZ$34.8m, ahead of earnings, and trade-debtor days were 31.6, within the company's historical range. The final dividend declared was 4.7c per share, down from 5.0c.

What matters

The balance sheet has moved into the heavy-capex phase

Capex of NZ$103.7m against operating cash of NZ$34.8m left a near-NZ$69m funding gap that debt absorbed in one step. This matters because the equity story changes: returns from FY21 onwards depend on 6 Wharf generating incremental volumes and pricing sufficient to service NZ$77.1m of debt while sustaining distributions.

Margins ran well above the historical baseline. PBT margin of 29.1% sits above Annolyse's historical baseline range of 18.7%–27.3% (mean 24.1%), and NPAT margin of 21.2% sits above the historical 14.0%–19.6% range. The implication is that bottom-line growth has been carried by margin expansion as much as the 9.0% revenue line, so durability of mix and pricing — not just throughput — matters for the forward read.

Tax explains why NPAT growth lagged PBT growth. The effective tax rate rose to 27.2% from 24.9%, which means PBT growth of 8.5% is the cleaner read on operating performance versus the 5.5% NPAT print. The current rate remains within the company's historical range, so this is normalisation rather than a one-off charge, but it removes any tax tailwind from the headline.

Expectations

No FY21 targets or forward-work figures were supplied with the release, so this briefing cannot benchmark the result against a stated plan

HY21 delivered 48% of FY21 revenue and 45.6% of FY21 NPAT, indicating a modestly second-half-weighted shape that the full-year print is consistent with.

The release describes the result as ahead of forecast and guidance, but the relevant gap is forward: the company has committed to a multi-year wharf build and the FY21 release does not, in the supplied excerpts, quantify residual capex, expected commissioning timing, or volume uplift assumptions. Without those, the path from current earnings to debt-serviceable, dividend-covering free cash flow is the central uncertainty.

Quality of result

Operating earnings quality looks reasonable

Operating cash flow grew faster than NPAT, the working-capital movement of NZ$0.7m is within Annolyse's historical baseline, and debtor days of 31.6 are essentially unchanged. The margin uplift is genuine at the reporting line rather than tax-driven — the effective tax rate moved against the result, not for it.

Cash quality at the group level, however, has weakened materially because of investment intensity. Capex at 94.7% of revenue and pre-lease FCF of -NZ$68.9m mean current earnings are not being converted into distributable cash; the dividend is no longer covered by pre-lease free cash flow, and the cash balance fell to NZ$1.4m from NZ$7.9m. Whether this is timing-driven or structural depends on the 6 Wharf build profile that the release does not fully detail. The reduction in declared final dividend from 5.0c to 4.7c is consistent with management acknowledging that funding constraint.

Unresolved

Open questions

What is the remaining committed capex on 6 Wharf and the expected commissioning date?
How does management expect debt to peak, and what coverage ratios are being targeted?
What container and bulk volume assumptions underpin the elevated PBT margin of 29.1%?
Why did the effective tax rate rise to 27.2% from 24.9%, and is 27% the right run-rate?
When does management expect pre-lease free cash flow to return to covering the dividend?

This briefing cannot assess the economic return profile of the 6 Wharf investment because the release excerpts do not disclose project total cost, expected incremental capacity, or required pricing.

Chat

Ask about NPH FY21

Ask follow-up questions about Napier Port Holdings's FY21 result.

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

Ask about NPH FY21

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

Sign in to chat

Sign in to ask questions about Napier Port Holdings's FY21 result.

What is the remaining committed capex on 6 Wharf and the expected commissioning date?Why does "The balance sheet has moved into the heavy-capex phase" matter?How strong was the cash and earnings quality in FY21?What should I watch next for NPH after FY21?

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

NPH - 2021 Annual Report

FY21 / financial report↗

NPH - 2021 Annual Results Investor Presentation

FY21 / results presentation↗

NPH - 2021 NZX Results Announcement

FY21 / results announcement↗

NPH - NZX and Media Release - 2021 Full Year Results

FY21 / media release↗

Prior comparable period

NPH - 2020 Annual Report

FY20 / financial report↗

NPH - 2020 NZX Results Announcement

FY20 / results announcement↗

NPH - NZX and Media Release - 2020 Full Year Results

FY20 / media release↗

Interim context

NPH - 2021 Half Year Report

HY21 / financial report↗

NPH - 2021 NZX Half Year company filing

HY21 / results announcement↗

NPH - NZX and Media Release - 2021 Half Year Results

HY21 / media release↗

Release context

Napier Port - Investor Day Presentation

FY21 / commentary↗

Related insights

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

Earnings quality and statutory distortions

PBT and NPAT growth diverged by 3.0pp, with a distortion flag in the result.

→

Revenue growth context

Revenue growth was 9.0% for this reporting period.

→

ROE and capital efficiency

ROE was 6.5%, +0.2pp versus the prior comparable period.

→

Working-capital pressure

Debtor days were 32 days for this result.

→
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 NPH publishes next

Get the next Napier Port Holdings briefing and related NZX reporting-season updates by email.