Market cap
$974.8m
End-of-day close multiplied by current shares on issue.
Result releasedAnnolyse analysis published
Strong revenue and earnings growth contrasts with operating cash flow down 25.1%, leaving pre-lease FCF below the historical range.
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
$974.8m
End-of-day close multiplied by current shares on issue.
How the market price compares with recent earnings and cash-flow inputs.
P/E
9.65x
Recent market cap compared with trailing earnings.
EPS
0.69
Recent filing-derived earnings per share.
PEG
0.04x
P/E compared with recent earnings growth.
EV/EBITDA
6.23x
Enterprise value compared with recent EBITDA.
P/FCF
13.02x
Market cap compared with recent free cash flow.
P/B
2.14x
Market value compared with latest reported equity.
Yield and fund-style valuation where the company shape supports it.
Dividend yield
3.8%
Trailing dividends compared with the latest close.
Total return
Not available
Available once dividend and adjustment data are verified.
Key metrics
FY21 vs FY20
Revenue
$514.6m
Caveat: metric quality flags apply; use this value with basis context.
EBITDA
$71.6m
Caveat: metric quality flags apply; use this value with basis context.
Net profit after tax
$26.9m
Caveat: metric quality flags apply; use this value with basis context.
Net cash inflow from operating activities
$39.8m
Caveat: metric quality flags apply; use this value with basis context.
Interim dividend per share
9.5c
flat vs 9.5c
Operating profit
$52.1m
Caveat: metric quality flags apply; use this value with basis context.
Profit before tax
$48.5m
Caveat: metric quality flags apply; use this value with basis context.
Cash and cash equivalents
$35.4m
-25.3% ↓ vs $47.4m
Analysis ofSCL FY21Result releasedAnnolyse analysis published
What changed
Revenue rose 9.3% to NZ$514.6m and EBITDA climbed 26.2% to NZ$71.6m, lifting PBT 37.8% to NZ$48.5m and NPAT 28.1% to NZ$26.9m on a continuing-operations basis. Yet net operating cash flow fell 25.1% to NZ$39.8m, dragging OCF/EBITDA from 93.8% to 55.6% — at the floor of the four-year baseline range of 56.4%–120.5% and 32.7 percentage points below the historical mean of 88.3%.
The like-for-like comparison strips out FY20's NZ$73.0m discontinued-operation gain, so the growth shown here is the cleaner continuing read.
Mix shifted toward Food Ingredients, which grew to NZ$218.9m (42.5% of revenue, from 36.9%) with segment gross margin lifting to 16.0% from 13.3%. Horticulture revenue was broadly flat at NZ$243.4m, but segment result rose sharply to NZ$39.1m from NZ$16.0m. Logistics expanded to NZ$81.9m (15.9% share).
What matters
Operating working-capital movement of NZ$8.3m sits within normal range, and debtor days at 17.0 are at the lower edge of the historical range (16.5–25.8 days). So the cash gap is not driven by a stretched receivables cycle. The question is what specifically eroded conversion when the visible working-capital build looks modest.
Earnings growth is real but segment quality is shifting. Food Ingredients delivered the dominant dollar uplift and exceeded its divisional EBITDA target, while Horticulture revenue stagnated even as its segment result improved on in-market pricing. The diversification narrative is now carrying more weight than the historical apples-led story.
Balance sheet capacity remains very strong. Net debt is effectively nil at NZ$2.9m (0.04x EBITDA, from 0.12x), gross borrowings fell 29.7% to NZ$38.3m, and equity rose 3.1% to NZ$390.3m. ROE improved to 6.9% from 5.6%. There is ample capacity to absorb cash-flow volatility without strategic constraint.
Expectations
The half-year shape is unusual: HY21 captured 76.1% of full-year EBITDA and 105.2% of full-year NPAT, implying second-half EBITDA of only NZ$17.1m against NZ$54.5m in HY21 and an implied 2H NPAT slightly negative. A first-half-weighted shape is normal for an apples-led horticulture business, but the magnitude of the 2H softening matters as a baseline for FY22 expectations. The release does not quantify what was 2H weakness versus shipping-related timing.
Quality of result
The durability questions sit on the cash side. Pre-lease FCF of NZ$23.3m is below the historical range of NZ$30.3m–NZ$74.9m and NZ$25.6m below the four-year mean of NZ$48.9m. This came despite capex falling 31.8% to NZ$16.5m, or 3.2% of revenue — that drop flatters FCF rather than reflecting structurally lower investment intensity, and it warrants scrutiny on sustainability.
The 49.7% NPAT payout ratio looks comfortable on earnings, but at 114.8% of pre-lease FCF the payout sits well above the three-year historical mean of 16.3%. Dividend coverage by FCF is intact, but the cushion has thinned materially. The effective tax rate of 23.9% is essentially flat against the prior 24.6%, so tax is not distorting the operating read in either direction even though it sits above the longer-run historical norm.
Unresolved
This briefing cannot assess management's detailed outlook commentary, segment-level cash conversion, or the orchard yield and pricing variables that determine Horticulture's seasonality.
Chat
Ask follow-up questions about Scales Corporation's FY21 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.
Annual Financial Statements - 31 December 2021
FY21 / financial reportAnnual Results Announcement - 31 December 2021
FY21 / results announcementAnnual Results Media Release - 31 December 2021
FY21 / media releaseAnnual Results Presentation - 31 December 2021
FY21 / results presentation2020 Annual Report
FY20 / financial reportFinancial Statements - 30 June 2021
HY21 / financial reportInterim Results Announcement - 30 June 2021
HY21 / results announcementInterim Results Media Release - 30 June 2021
HY21 / media releaseRelated insights
Cross-company views selected from the metrics in this briefing.
Cash conversion quality
This result converted 55.6% of EBITDA to operating cash flow, -38.2pp versus the prior comparable period.
Dividend coverage and payout pressure
Dividend payout versus pre-lease FCF is 114.8%, with NPAT payout at 49.7%.
Earnings quality and statutory distortions
PBT and NPAT growth diverged by 9.7pp.
Leverage and balance-sheet risk
Net debt / EBITDA is 0.04x, -0.08x versus the prior comparable period.
Get the next Scales Corporation briefing and related NZX reporting-season updates by email.