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
New Zealand King Salmon Investments (NZK) / HY24

NZK swung to $10.6m profit and lifted EBITDA guidance to $23.5-27.5m

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.

Primary Industries / Aquaculture

NZK revenue trajectory

Revenue context before the current result.

↗
Loading chart...
HY26 was $100.3m, versus $94.5m in HY26.

NZK EBITDA margin

EBITDA margin across covered periods.

↗
Loading chart...
  • HY26 NZK: Outside range low ebitda margin. 6.1%; 3-period range 12.3% to 23.9%. EBITDA margin: 6.1%, below normal range; 3-period mean 18.8%, range 12.3%-23.9%.
EBITDA margin: 6.1%, below normal range; 3-period mean 18.8%, range 12.3%-23.9%.

NZK operating cash flow

Operating cash flow across covered periods.

↗
Loading chart...
HY26 was $7.3m, versus $19.6m in HY26.

NZK working-capital movement

Operating working-capital absorption or release by reporting period.

↗
Loading chart...
  • HY25 NZK: Outside range high operating working-capital movement. $10.9m; 3-period range $-17.8m to $3.9m. Operating working-capital movement: NZ$10.9m, above normal range; 1/3 prior periods had builds averaging NZ$3.9m, and 2 had releases averaging NZ$-9.3m.
  • HY26 NZK: Outside range low operating working-capital movement. $-17.8m; 3-period range $-0.9m to $10.9m. Operating working-capital movement: NZ$-17.8m, below normal range; 2/3 prior periods had builds averaging NZ$7.4m, and 1 had releases averaging NZ$-0.9m.
Operating working-capital movement: NZ$-17.8m, below normal range; 2/3 prior periods had builds averaging NZ$7.4m, and 1 had releases averaging NZ$-0.9m.
Release date
21 September 2023
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

HY24 vs HY23

Revenue

$91.6m

+14.4% ↑ vs $80m

EBITDA

$18.5m

+202.6% ↑ vs −$18m

Net profit after tax

$10.6m

+143.3% ↑ vs −$24.5m

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

+163.4% ↑ vs −$23.5m

Cash and cash equivalents

$28.7m

+44.8% ↑ vs $19.8m

Total assets

$209m

+13.1% ↑ vs $184.8m

What changed

New Zealand King Salmon swung from an HY23 EBITDA loss of $18.0m to an HY24 EBITDA profit of $18.5m, a $36.4m turnaround that reflects recovery from the mortality event that compromised the prior comparable period

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

The reported-versus-pro-forma EBITDA gap is unusually wide

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

Management has explicitly raised pro-forma EBITDA guidance to $23.5m–$27.5m and the result is described as consistent with expectations following the FY23 changes to the farming model (fallowing and seasonal harvest)

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

Cash quality looks reasonable but not exceptional

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

Open questions

What specifically drives the $7.8m gap between reported HY24 EBITDA of $18.5m and pro-forma EBITDA of $10.7m, and how much of it relates to biological asset fair-value movements versus other adjustments?
Why was capex cut to 1.7% of revenue, and what is the sustaining capex level required to maintain the new farming model over a full cycle?
How should investors think about a normalised through-cycle EBITDA margin now that fallowing and seasonal harvesting are embedded?
Will management resume distributions before pro-forma earnings are demonstrably above the rolling $21m run-rate, or is capital being held for further farming-model investment?
What inventory and biomass position is supporting the implied second-half pro-forma EBITDA of $13m–$17m?

This briefing cannot assess the appendix-level pro-forma adjustments, biomass health, or pricing trajectory beyond the disclosures provided.

Chat

Ask about NZK HY24

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.

Ask about NZK HY24

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

Sign in to chat

Sign in to ask questions about New Zealand King Salmon Investments's HY24 result.

What specifically drives the $7.8m gap between reported HY24 EBITDA of $18.5m and pro-forma EBITDA of $10.7m, and how much of it relates to biological asset fair-value movements versus other adjustments?Why does "The reported-versus-pro-forma EBITDA gap is unusually wide" matter?How strong was the cash and earnings quality in HY24?What should I watch next for NZK after HY24?

Checking account...

Data appendix

Show analytical metrics

Open to load analytical metrics.

Show key metrics table

Open to load key metrics.

Sources

Current period

NZK - 1HY24 Interim Financial Statements

HY24 / financial report↗

NZK - 1HY24 Investor Presentation

HY24 / results presentation↗

NZK Half Year Results Announcement FY24

HY24 / results release↗

NZK NZX Results Template

HY24 / results announcement↗

Prior comparable period

NZK 1HY23 Interim Financial Statements

HY23 / financial report↗

NZK 1HY23 Media Release

HY23 / media release↗

NZK 1HY23 NZX Financial Results Announcement

HY23 / results announcement↗

Full-year context

NZK FY23 Annual Report

FY23 / financial report↗

NZK FY23 Results Announcement

FY23 / results announcement↗

NZK FY23 Results Announcement

FY23 / results release↗

Related 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%.

→
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 NZK publishes next

Get the next New Zealand King Salmon Investments briefing and related NZX reporting-season updates by email.