Market cap
$123.8m
End-of-day close multiplied by current shares on issue.
Result releasedAnnolyse analysis published
Recovery from the FY23 mortality event delivered a $36.4m EBITDA swing, but reported EBITDA of $18.5m sits well above pro-forma EBITDA of $10.7m.
Comparable chart history for this briefing.
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
$123.8m
End-of-day close multiplied by current shares on issue.
How the market price compares with recent earnings and cash-flow inputs.
P/E
5.84x
Recent market cap compared with trailing earnings.
EPS
0.04
Recent filing-derived earnings per share.
PEG
Not available
Not available for this company right now.
EV/EBITDA
2.26x
Enterprise value compared with recent EBITDA.
P/FCF
10.56x
Market cap compared with recent free cash flow.
P/B
0.59x
Market value compared with latest reported equity.
Yield and fund-style valuation where the company shape supports it.
Dividend yield
0.0%
Trailing dividends compared with the latest close.
Total return
Not available
Available once dividend and adjustment data are verified.
Key metrics
HY24 vs HY23
Revenue
$91.6m
+14.4% ↑ vs $80m
EBITDA
$18.5m
+202.6% ↑ vs −$18m
Net profit after tax
$10.6m
Suppressed: metric quality flags mark this value as unsuitable for normal comparison.
Net cash inflow from operating activities
$11.8m
+26.8% ↑ vs $9.3m
Declared dividend per share
0.0c
flat vs 0.0c
Profit before tax
$14.9m
Suppressed: metric quality flags mark this value as unsuitable for normal comparison.
Cash and cash equivalents
$28.7m
+44.8% ↑ vs $19.8m
Total assets
$209m
+13.1% ↑ vs $184.8m
Analysis ofNZK HY24Result releasedAnnolyse analysis published
What changed
Revenue rose 14.4% to $91.6m on a 4.8% lift in sales volumes (2,885MT to 3,024MT), with the balance reflecting price and mix.
PBT grew 163.3% to $14.9m and NPAT grew 143.4% to $10.6m, with the gap explained by an effective tax rate that normalised to 28.6% from the prior period's –4.2% (when losses produced limited tax benefit). Management also lifted pro-forma EBITDA guidance to $23.5m–$27.5m, from the $21m–$25m range issued in March.
The balance sheet strengthened materially: cash rose to $28.7m, gross borrowings fell to $3.5m, and net cash sits at $25.2m. Equity climbed 23.4% to $174.2m.
What matters
Reported EBITDA of $18.5m compares with pro-forma EBITDA of $10.7m disclosed by management, and the company also notes a rolling 12-month pro-forma EBITDA of $21m. Reported earnings are running roughly $7.8m above the measure management uses to guide the market, which means the headline NPAT of $10.6m overstates the underlying half-on-half run-rate. The pro-forma adjustments (described in the appendix) sit between reported earnings and guidance.
Guidance revision is a real upgrade, but only partial. The new $23.5m–$27.5m pro-forma range implies a second-half pro-forma EBITDA of roughly $13m–$17m on the disclosed $10.7m first-half base. This is consistent with the historical second-half-weighted pattern (HY23 contributed –153.8% of FY23 EBITDA because of the mortality event), so the upgrade is best read as confirmation that the new farming model is performing, not as evidence of a structural step-change.
Capital position has moved from constrained to optionality. Net cash of $25.2m, gross borrowings down 31.9%, and capex cut to $1.6m (1.7% of revenue, versus 5.7% prior) leave the company funded but signalling restraint. No interim dividend was declared, which is consistent with retaining capital while the recovery is bedded in.
Expectations
The first-half pro-forma EBITDA of $10.7m sits at roughly 39%–46% of the new guidance range, which is plausible given the disclosed second-half harvest weighting.
The result does not give a clean read on what a normalised full-year baseline looks like beyond FY24, because both prior-period comparisons are distorted (HY23 by the mortality event, FY23 by the response to it). The rolling 12-month pro-forma EBITDA of $21m is the most useful run-rate marker disclosed.
Quality of result
Operating cash flow of $11.8m converted at 63.7% of reported EBITDA, well below the typical full-conversion benchmark, but free cash flow pre-lease of $10.2m covered 95.9% of NPAT once capex (cut sharply) is accounted for. Inventory days fell from 66.5 to 53.3, releasing biological-asset working capital and supporting cash even as the business grew; receivable days were essentially flat at 26.9. The capex cut from $4.6m to $1.6m flatters near-term FCF and is unlikely to be sustainable indefinitely for a farming operation.
The bigger durability question is the reported-versus-pro-forma EBITDA wedge. With $7.8m of items management chooses to exclude from the figure it guides on, the underlying earnings power of the half is closer to the $10.7m pro-forma base than the $18.5m reported figure. ROE of 6.1% (computed on reported earnings) likewise overstates underlying returns relative to the pro-forma view.
Unresolved
This briefing cannot assess the appendix-level pro-forma adjustments, biomass health, or pricing trajectory beyond the disclosures provided.
Chat
Ask follow-up questions about New Zealand King Salmon Investments's HY24 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 analytical metrics.
Open to load key metrics.
NZK - 1HY24 Interim Financial Statements
HY24 / financial reportNZK - 1HY24 Investor Presentation
HY24 / results presentationNZK Half Year Results Announcement FY24
HY24 / results releaseNZK NZX Results Template
HY24 / results announcementNZK 1HY23 Interim Financial Statements
HY23 / financial reportNZK 1HY23 Media Release
HY23 / media releaseNZK 1HY23 NZX Financial Results Announcement
HY23 / results announcementNZK FY23 Annual Report
FY23 / financial reportNZK FY23 Results Announcement
FY23 / results announcementNZK FY23 Results Announcement
FY23 / results releaseRelated insights
Cross-company views selected from the metrics in this briefing.
Earnings quality and statutory distortions
PBT and NPAT growth diverged by 19.9pp, with a distortion flag in the result.
Cash conversion quality
This result converted 63.7% of EBITDA to operating cash flow, +115.3pp versus the prior comparable period.
ROE and capital efficiency
ROE was 6.1%, +23.4pp versus the prior comparable period.
Dividend coverage and payout pressure
Dividend payout versus NPAT is 0.0%.
Get the next New Zealand King Salmon Investments briefing and related NZX reporting-season updates by email.