Skip to main content

Result releasedAnnolyse analysis published

Capital raise puts New Zealand Rural Land Company's debt headroom in focus

The NZ$38.5m capital raised is relevant to debt headroom, while borrowings and gearing remain the direct evidence.

Property / Rural land

NZL revenue trajectory

Revenue context before the current result.

Loading chart...
HY23 was $7.3m, versus $4.3m in HY22.

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...
HY23 was $2.5m, versus $2.9m in HY22.

NZL working-capital movement

Operating working-capital absorption or release by reporting period.

Loading chart...
HY23 was -$0.3m, versus $1m in FY22.

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
1 March 2023
Published
21 August 2026

Key metrics

Numbers worth scanning first

HY23 vs HY22

Revenue

$7.3m

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

Net profit after tax

$5.3m

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

Net cash inflow from operating activities

$2.5m

-11.7% ↓ vs $2.9m

Interim dividend per share

2.0c

+1.0% ↑ vs 2.0c

Operating profit

$4.2m

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

Profit before tax

$5.4m

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

Cash and cash equivalents

$1.9m

-20.0% ↓ vs $2.4m

Total assets

$298.8m

+35.0% ↑ vs $221.4m

Analysis ofNZL HY23Result releasedAnnolyse analysis published

What changed

Reported net profit after tax rose 65.6% to $5.3m for the half, outpacing profit before tax growth of 54.3% to $5.4m

The gap is explained by a lower effective tax rate, which fell to 3.2% from 10.0% in the prior comparable half, so the headline net-profit growth rate overstates the underlying pre-tax improvement and PBT is the cleaner operating read this period.

Revenue rose 93.1% to $7.3m. Operating cash flow moved the other way, falling 11.7% to $2.5m even as profit expanded strongly, and period-end cash fell 20.0% to $1.9m. Gross borrowings rose 20.9% to $107.0m, total assets rose 35.0% to $298.8m, and total equity rose 44.9% to $190.9m, alongside a 20.2% rise in net tangible assets per share to $1.6221.

What matters

Capital raise adds balance-sheet context, with NZ$38.5m capital raised, but borrowings and gearing are the direct leverage evidence

The tax-driven gap between PBT growth (54.3%) and NPAT growth (65.6%) means investors should anchor on PBT rather than the net-profit headline when judging operating momentum, because the effective tax rate move from 10.0% to 3.2% is unlikely to repeat mechanically each period.

Operating cash flow declining 11.7% while profit rose sharply is a earnings-quality flag worth tracking, particularly for a landlord where cash rental receipts should track accrued income closely over time; a widening gap between accrual profit and cash receipts would eventually pressure distribution funding.

The balance sheet grew materially across assets, equity and borrowings, with net tangible assets per share up 20.2% to $1.6221. This expands the asset base against which future rental income and dividends are measured, but it also lifts absolute borrowings, so gearing and debt headroom need monitoring even though a leverage ratio classification is not disclosed here.

Expectations

Acquisition changes the revenue-base context, with NZ$63m acquisition price, but reported revenue still needs source-backed operating support

No forward revenue, earnings or dividend target was supplied in this release for direct comparison, so the result can only be judged against its own trend rather than a stated goal. The company discloses a payout ratio against AFFO of approximately 95%, distinct from the payout ratio against statutory NPAT, which fell to 44.2% from 56.6% in the prior half; this distinction matters because AFFO, not statutory profit, is the basis management uses for distribution policy.

The full-year dividend basis moved from 3.61 cents per share to 3.63 cents per share. Without a stated forward AFFO or earnings target in this dataset, it is not possible to assess whether the current pace of profit and cash generation supports a step-change in distributions.

Quality of result

Part of the reported improvement reflects a very large swing in capital expenditure, down 99.8% to $0.1m from $61.5m in the prior half, which is a scale change large enough that period-on-period capex and free-cash-flow comparisons should be treated as not directly comparable rather than as a clean trend

Free cash flow relative to NPAT was 45.6% in the current half; the prior-half figure is not usable as a comparator given the scale distortion in capex.

Working capital moved favourably, with trade debtors down from $0.3m to $0.0m and receivable days falling from roughly 15.3 to about 1, which supported operating cash flow but was not enough to prevent the 11.7% decline against a strongly rising profit base. This combination — profit growth outpacing operating cash flow despite a working-capital tailwind — means part of the current earnings improvement should be treated as timing-related rather than fully cash-backed until a full-year cash trend is visible.

Unresolved

Open questions

What drove operating cash flow lower by 11.7% in a half where profit before tax rose 54.3% and working capital released cash?
Why did the effective tax rate fall to 3.2% from 10.0%, and is this rate structurally repeatable in future periods?
How does management expect gearing to evolve given borrowings rose 20.9% against a 35.0% increase in total assets?
Will the payout ratio against AFFO of approximately 95% remain the primary distribution reference given the statutory NPAT payout ratio fell to 44.2%?
Does the current capex level of $0.1m reflect a genuine change in spending needs or a timing gap between periods?

This briefing cannot assess portfolio-level metrics such as occupancy, weighted average lease term, or cap-rate assumptions, as they were not supplied in the underlying data.

Ask about NZL HY23

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 HY23 result.

What drove operating cash flow lower by 11.7% in a half where profit before tax rose 54.3% and working capital released cash?Why does "Capital raise adds balance-sheet context, with NZ$38.5m capital raised, but borrowings and gearing are the direct leverage evidence" matter?How strong was the cash and earnings quality in HY23?What should I watch next for NZL after HY23?

Checking account...

Data appendix

Show analytical metrics

Open to load analytical metrics.

Show key metrics table

Open to load key metrics.

Sources

Current period

Financial Statements

HY23 / financial report

Half Year Results and Capital Raise Announcement

HY23 / results release

NZL FY22 Half Year Results Presentation

HY23 / results presentation

Prior comparable period

Interim Financial Statements

HY22 / financial report

Investor Presentation

HY22 / results presentation

Results Announcement

HY22 / results announcement

Full-year context

FY22 Annual Report

FY22 / financial report

Release context

NZL Market Update

FY22 / commentary

Updated FY22 Investor Presentation

FY22 / commentary

Annual Shareholders Meeting Presentation

HY22 / commentary

NZL - Chair Address to ASM - 8 December 2022

HY23 / commentary

Get notified when NZL publishes next

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