Market cap
$728.5m
End-of-day close multiplied by current shares on issue.
Reported NPAT fell 18.8%, but the disclosed underlying figure dropped from NZ$18.6m to NZ$10.7m while a capex pause flattered free cash flow.
Revenue context before the current result.
Operating profit 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
$728.5m
End-of-day close multiplied by current shares on issue.
How the market price compares with recent earnings and cash-flow inputs.
P/E
25.38x
Recent market cap compared with trailing earnings.
EPS
0.14
Recent filing-derived earnings per share.
PEG
Not available
Not meaningful without positive comparable earnings growth.
EV/EBITDA
14.68x
Enterprise value compared with recent EBITDA.
P/FCF
56.2x
Market cap compared with recent free cash flow.
P/B
1.69x
Market value compared with latest reported equity.
Yield and fund-style valuation where the company shape supports it.
Dividend yield
4.0%
Trailing dividends compared with the latest close.
Total return
Not available
Available once dividend and adjustment data are verified.
Key metrics
FY23 vs FY22
Revenue
$118.4m
+3.4% ↑ vs $114.5m
Net profit after tax
$16.6m
-18.6% ↓ vs $20.4m
Net cash inflow from operating activities
$37.2m
+12.7% ↑ vs $33m
Final dividend per share
3.5c
-24.5% ↓ vs 4.7c
Profit before tax
$22.1m
-20.2% ↓ vs $27.7m
Cash and cash equivalents
$1.1m
-43.2% ↓ vs $1.9m
Total assets
$564.8m
+0.4% ↑ vs $562.7m
What changed
NPAT declined 18.6% to NZ$16.6m and ROE fell to 4.2%, also outside the historical 5.2%-7.2% range. Management attributed the second-half weakness to Cyclone Gabrielle disruption.
Revenue rose 3.4% to NZ$118.4m, well below the 11.1% historical mean, with cruise revenue returning (NZ$5.3m versus NZ$0.0m) partly offsetting a NZ$2.7m decline in container services. Operating cash flow improved 12.7% to NZ$37.2m, and capex collapsed to NZ$13.8m from NZ$72.1m as the Te Whiti wharf programme rolled off, swinging pre-lease free cash flow from -NZ$39.0m to +NZ$23.5m. The final dividend was cut 24.5% to 3.55 cents per share.
What matters
Management's disclosed underlying NPAT was NZ$10.7m versus NZ$18.6m a year earlier, a roughly 42% fall against the reported -18.8% headline. With PBT margin at 18.7% (an unprecedented low against the 24.2%-29.1% historical band) and ROE at 4.2% (versus the 5.2%-7.2% historical range), the read on operating earnings is materially weaker than the headline conveys. This matters because the gap signals that non-operating items have softened a year in which the core port operation actually went backwards.
Working capital tightened the screws on a soft P&L. Trade debtors rose 15.1% to NZ$11.4m, pushing receivable days to 35.3, an unprecedented high against the 28.9-31.7 historical range. The NZ$1.5m operating working-capital build is above the historical mean of NZ$0.6m and the largest absorption in the three-period baseline. The implication is that customer collection lengthened just as earnings weakened.
FCF recovery is a capex-cycle artefact, not an operating signal. Capex intensity fell from 62.9% of revenue to 11.6%, almost entirely explaining the NZ$62.5m swing in pre-lease FCF. The current NZ$23.5m print sits within the historical NZ$-68.9m to NZ$40.8m range and should not be read as a step-change in cash generation power.
Expectations
The implied second-half revenue is NZ$56.1m versus NZ$62.3m in H1, and second-half NPAT of NZ$7.9m versus NZ$8.7m in H1, meaning the operating activities outcome of NZ$37.2m landed below the prior-year guidance bracket that began at NZ$42m (per the FY22 release excerpt).
Management expressed confidence in a volume bounce-back but flagged a more challenging outlook, and no quantified FY24 target is supplied in the materials. The gap between H1 momentum and H2 disruption is the central uncertainty heading into FY24.
Quality of result
The reported figure benefits from items that do not flow through underlying NPAT, and three durability-sensitive metrics (PBT margin, NPAT margin, ROE) are all at unprecedented lows on the supplied historical baseline. Working capital absorbed NZ$1.5m against a historical mean build of NZ$0.6m, and debtor days at 35.3 sit outside historical norms, which means part of the operating cash flow improvement is being offset by slower collections.
The cash story looks stronger than the earnings story only because the Te Whiti capex cycle ended; FCF/NPAT of 141.6% is mechanical rather than structural. Net debt was essentially flat at NZ$128.9m, and the dividend at 54.5% of pre-lease FCF is covered, but the 24.5% per-share cut signals the board is rebuilding headroom rather than declaring confidence in the run-rate.
Unresolved
This briefing cannot assess the cyclone insurance recovery economics, the FY24 volume trajectory, or the composition of the reported-versus-underlying NPAT bridge.
Chat
Ask follow-up questions about Napier Port Holdings's FY23 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.
NPH - 2023 Annual Report
FY23 / financial reportNPH - 2023 Annual Results Investor Presentation
FY23 / results presentationNPH - 2023 NZX Results Announcement
FY23 / results announcementNPH - NZX and Media Release - 2023 Full Year Results
FY23 / media releaseNPH - 2022 Annual Report
FY22 / financial reportNPH - 2022 NZX Results Announcement
FY22 / results announcementNPH - NZX and Media Release - 2022 Full Year Results
FY22 / media releaseNPH - 2023 Half Year NZX Results Announcement
HY23 / results announcementNPH - 2023 Half Year Report
HY23 / financial reportNPH - NZX and Media Release - 2023 Half Year Results
HY23 / media releaseNPH - Napier Port Reinstates FY23 Earnings Guidance
FY23 / commentaryRelated insights
Cross-company views selected from the metrics in this briefing.
Dividend coverage and payout pressure
Dividend payout versus pre-lease FCF is 54.5%, with NPAT payout at n/a.
Earnings quality and statutory distortions
PBT and NPAT growth diverged by 1.6pp.
Revenue growth context
Revenue growth was 3.4% for this reporting period.
ROE and capital efficiency
ROE was 4.2%, -1.0pp versus the prior comparable period.
Get the next Napier Port Holdings briefing and related NZX reporting-season updates by email.