Skip to main content

Result releasedAnnolyse analysis published

NZL's NPAT fell 65.8% as AFFO cash earnings rose 9.9%

PBT fell 64.7% and NPAT fell 65.8% even as AFFO grew, and the release does not reconcile the divergence.

Property / Rural land

NZL revenue trajectory

Revenue context before the current result.

Loading chart...
HY25 was $10.9m, versus $9.1m in HY24.

NZL EBITDA margin

EBITDA margin across covered periods.

Loading chart...
HY23 ebitda margin was 57.8%.

NZL operating cash flow

Operating cash flow across covered periods.

Loading chart...
HY25 was $4.2m, versus $4.9m in HY24.

NZL working-capital movement

Operating working-capital absorption or release by reporting period.

Loading chart...
HY25 was $0.8m, versus $1.1m in FY24.

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, 21 August 2026

Price and market cap

The latest close and share count context for the market price.

Market cap

$137m

i

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

Profitability multiples

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

P/E

17.34x

i

Recent market cap compared with trailing earnings.

EPS

0.05

i

Recent filing-derived earnings per share.

PEG

Not available

i

Not meaningful without positive comparable earnings growth.

EV/EBITDA

Not available

i

Not available for this company right now.

P/FCF

37.19x

i

Market cap compared with recent free cash flow.

P/B

0.58x

i

Market value compared with latest reported equity.

Income and fund shape

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

Dividend yield

6.7%

i

Trailing dividends compared with the latest close.

Total return

Not available

i

Available once dividend and adjustment data are verified.

Release date
27 February 2026
Published
21 August 2026

Key metrics

Numbers worth scanning first

FY25 vs FY24

Revenue

$22.3m

+12.1% ↑ vs $19.9m

Net profit after tax

$7.9m

-65.8% ↓ vs $23.1m

Net cash inflow from operating activities

$9.5m

+5.5% ↑ vs $9m

Full-year dividend per share

4.9c

Caveat: metric quality flags apply; use this value with basis context.

Profit before tax

$8.5m

-64.7% ↓ vs $24.1m

Total assets

$452.1m

+2.3% ↑ vs $441.9m

Analysis ofNZL FY25Result releasedAnnolyse analysis published

What changed

- PBT fell 64.7% to $8.5m and NPAT fell 65.8% to $7.9m, even though revenue (rental income) grew 12.1% to $22.3m from $19.9m; no disclosed item reconciles the gap between revenue growth and the profit decline

  • That 12.1% revenue growth sits below the company's historical baseline (three-year average 555.3%, range n/m), though that baseline reflects an early rapid-growth phase rather than a stable comparator.
  • PBT margin fell to 38.2% and NPAT margin to 35.5%, both below the historical range (averages of 221.7% and 223.5%), showing a far smaller gap between rental income and bottom-line profit than in recent years.
  • Operating cash flow rose 5.5% to $9.5m while capex fell to $5.8m from $38.7m, lifting free cash flow before lease effects to $3.7m from -$29.7m.

What matters

The statutory profit collapse is the key earnings-quality issue: it dragged ROE down to 3.3% from 10.1%, below the historical range of 4.9%-21.3% whose average was 12.1%, and no release excerpt names or reconciles what drove the PBT and NPAT declines

Because the disconnect between 12.1% revenue growth and a 65.8% NPAT decline is unexplained, statutory profit is not currently a reliable trajectory read.

The dividend framework has shifted: NZL now targets distributions of 90%-100% of AFFO, paid quarterly, with a disclosed payout ratio of 90.5% on that AFFO basis. Measured against NPAT the payout ratio jumped to 90.4% from 24.3% (above the historical average of 10.9%), but that rise is mechanical, reflecting both the new AFFO-based policy and the shrunken NPAT denominator. AFFO itself grew 9.9% to 5.43cps, and the final dividend rose to 2.75cps from 2.54cps, so distributable cash earnings, not statutory profit, is the more relevant coverage test.

Cash generation improved materially: operating cash flow rose 5.5% to $9.5m while capex fell to $5.8m from $38.7m, cutting capex intensity to 26.2% of revenue from 194.9% and moving free cash flow before lease effects to a positive $3.7m from -$29.7m. This matters because it eases near-term funding pressure even as gross borrowings edged up 1.2% to $132.7m.

Expectations

No stated FY25 profit target exists, but management has guided FY26 AFFO of $8.25m-$8.75m, implying AFFO-per-share growth of about 7.1% at the midpoint

That guidance is expressed in AFFO, not statutory NPAT, so it does not resolve whether the FY25 profit decline is a one-off or a more structural shift. HY25 NPAT of $3.5m was 44.3% of full-year NPAT, implying second-half NPAT of about $4.4m, a second-half-weighted pattern; without a comparable prior-year split disclosed, it is unclear whether that weighting itself is typical for NZL.

Quality of result

The cash metrics look more durable than the statutory profit line: operating cash flow improved, capex intensity fell sharply, and free cash flow before lease effects turned positive, none of which appear to be working-capital timing effects given debtor days stayed low at 1.9 days

But the PBT and NPAT declines, and the margin compression to 38.2% and 35.5%, remain unreconciled by any disclosed driver, so the durability of underlying earnings power implied by revenue growth is unclear. The new dividend policy anchors payouts to AFFO rather than NPAT, insulating distributions from profit volatility, but ROE falling to 3.3% from 10.1% signals the asset base is generating materially lower statutory returns than in recent years.

Unresolved

Open questions

What specifically drove the 64.7% fall in PBT and 65.8% fall in NPAT when revenue grew 12.1%?
Why did PBT margin fall to 38.2% and NPAT margin to 35.5% against historical averages above 220%?
Will the 90%-100% AFFO payout policy hold if AFFO growth slows below the 7.1% guided for FY26?
How does management view ROE at 3.3%, down from 10.1%, relative to its cost of capital?

This briefing cannot assess whether the profit decline reflects a genuine change in operating economics or a valuation-related swing, because no release excerpt reconciles the driver.

Ask about NZL FY25

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

Sign in to chat

Sign in to ask questions about New Zealand Rural Land Company's FY25 result.

What specifically drove the 64.7% fall in PBT and 65.8% fall in NPAT when revenue grew 12.1%?Why does "The statutory profit collapse is the key earnings-quality issue: it dragged ROE down to 3.3% from 10.1%, below the historical range of 4.9%-21.3% whose average was 12.1%, and no release excerpt names or reconciles what drove the PBT and NPAT declines" matter?How strong was the cash and earnings quality in FY25?What should I watch next for NZL after FY25?

Checking account...

Data appendix

Show analytical metrics

Open to load analytical metrics.

Show key metrics table

Open to load key metrics.

Sources

Current period

NZL FY25 Results Presentation

FY25 / results presentation

NZ FY25 Results Commentary

FY25 / results release

NZL FY25 Annual Report

FY25 / financial report

NZL NZX Results Announcement FY25

FY25 / results announcement

Prior comparable period

NZL FY24 Annual Report

FY24 / financial report

Interim context

HY25 Results Announcement Commentary

HY25 / results release

NZL Consolidated HY June 2025 Financial Statements

HY25 / financial report

NZL HY25 Results Presentation

HY25 / results presentation

NZL Template NZX Results Announcement HY25

HY25 / results announcement

Release context

Investor Day Presentation

FY25 / commentary

2025 Annual Meeting Chair Address

HY25 / commentary

NZL HY25 Results Presentation

HY25 / commentary

Get notified when NZL publishes next

Get the next New Zealand Rural Land Company briefing and related NZX reporting-season updates by email.