Market cap
$845.3m
End-of-day close multiplied by current shares on issue.
Logistics expansion drove the top line while China lockdowns crushed apple realisations, with minority-interest growth deepening the gap between PBT
Revenue context before the current result.
EBITDA margin across covered periods.
Operating cash flow across covered periods.
Operating working-capital absorption or release by reporting period.
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
$845.3m
End-of-day close multiplied by current shares on issue.
How the market price compares with recent earnings and cash-flow inputs.
P/E
8.37x
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
5.47x
Enterprise value compared with recent EBITDA.
P/FCF
11.29x
Market cap compared with recent free cash flow.
P/B
1.85x
Market value compared with latest reported equity.
Yield and fund-style valuation where the company shape supports it.
Dividend yield
3.5%
Trailing dividends compared with the latest close.
Total return
Not available
Available once dividend and adjustment data are verified.
Key metrics
FY22 vs FY21
Revenue
$619.2m
+20.3% ↑ vs $514.6m
EBITDA
$68.5m
-4.3% ↓ vs $71.6m
Net profit after tax
$19.4m
-27.9% ↓ vs $26.9m
Net cash inflow from operating activities
$44.9m
+12.6% ↑ vs $39.8m
Final dividend per share
3.5c
-63.2% ↓ vs 9.5c
Cash and cash equivalents
$68.1m
+92.5% ↑ vs $35.4m
Total assets
$580.5m
-0.7% ↓ vs $584.8m
What changed
The top-line growth came almost entirely from Logistics, where segment revenue jumped from NZ$51.7m to NZ$123.3m (a 9.85pp lift in revenue share to 19.9%). Horticulture revenue fell to NZ$228.9m from NZ$243.4m and its segment result dropped to NZ$17.0m from NZ$20.7m on a 7.4% margin, reflecting Chinese lockdowns hitting apple price realisations during critical sales windows.
Operating cash flow lifted 12.6% to NZ$44.9m and the group ended the year in a NZ$27.0m net cash position (versus NZ$2.9m net debt), supported by NZ$68.1m of cash. The final dividend was cut to 3.5cps (the second instalment of the FY22 total) from 9.5cps in the prior year.
What matters
Headline revenue growth masks the fact that the higher-margin Horticulture business shrank while lower-margin Logistics (5.3% segment margin) more than doubled. Group PBT margin compressed to 7.4%, which sits at the lower edge of Annolyse's historical baseline (mean 10.0%, range 5.3%–15.0%). This matters because the top-line story is mix-driven, not operationally broad-based.
The PBT-to-NPAT gap is not a tax story. PBT fell 6.0% but NPAT fell 27.9%, a 21.9pp gap. The effective tax rate on group PBT actually declined to 16.2% from 23.9%, which sits within the historical range (mean 18.0%). The driver is non-controlling interest growth from Fern Ridge, Shelby and Fayman, which absorbed a larger share of profit and is not explained quantitatively in the supplied materials.
Balance sheet strengthened into a cyclical downturn. Net debt/EBITDA at -0.39x sits below the supplied historical range (mean 0.11x, prior 0.04x), giving the group meaningful flexibility to absorb the disclosed Cyclone Gabrielle impact in FY23. This matters because trading earnings are visibly under pressure.
Expectations
The supplied first-half context shows the result was front-loaded: 1H22 carried 82.3% of full-year EBITDA and 134.2% of full-year NPAT, implying a second-half EBITDA of NZ$12.1m and an NPAT loss of NZ$6.6m. The second-half deterioration in apples, combined with cyclone exposure to Hawke's Bay orchards, makes the FY23 starting point materially weaker than the headline FY22 numbers suggest.
Quality of result
Cash conversion of 65.5% improved on the prior 55.6% but remains within Annolyse's recent normal range (mean 85.8%, range 55.6%–120.5%), so the OCF lift is not a structural step-up. A NZ$25.2m operating working-capital build sits within the supplied historical range but is driven by trade debtors +51.1% to NZ$36.2m and inventory +43.9% to NZ$42.6m, which extended debtor days to 21.3 (from 17.0) and inventory days to 25.1 (from 21.0).
Pre-lease FCF of NZ$30.3m comfortably covered the cash dividend (FCF payout 16.4%), but the figure sits at the lower edge of the historical range (mean NZ$47.3m). ROE compressed to 5.0% from 6.9% and is below the historical baseline (mean 9.7%), so the durable read on earnings power is weaker than the cash position implies. The dividend reduction is consistent with managing payout against an under-earning year rather than a defensive cash decision.
Unresolved
This briefing cannot assess the standalone valuation impact of the cyclone or the recoverable amount of any damaged orchard or inventory assets, which are not quantified in the supplied disclosures.
Chat
Ask follow-up questions about Scales Corporation's FY22 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 2022
FY22 / financial reportAnnual Results Announcement - 31 December 2022
FY22 / results announcementAnnual Results Media Release - 31 December 2022
FY22 / media releaseAnnual Results Presentation - 31 December 2022
FY22 / results presentationAnnual Financial Statements - 31 December 2021
FY21 / financial reportAnnual Results Announcement - 31 December 2021
FY21 / results announcementAnnual Results Media Release - 31 December 2021
FY21 / media releaseFinancial Statements - 30 June 2022
HY22 / financial reportInterim Results Announcement - 30 June 2022
HY22 / results announcementInterim Results Media Release - 30 June 2022
HY22 / media releaseMarket Update - Impact of Cyclone Gabrielle
FY22 / commentaryRelated insights
Cross-company views selected from the metrics in this briefing.
Earnings quality and statutory distortions
PBT and NPAT growth diverged by 21.9pp, with a distortion flag in the result.
Cash conversion quality
This result converted 65.5% of EBITDA to operating cash flow, +9.9pp versus the prior comparable period.
Revenue growth context
Revenue growth was 20.3% for this reporting period.
Dividend coverage and payout pressure
Dividend payout versus pre-lease FCF is 88.7%, with NPAT payout at 25.5%.
Get the next Scales Corporation briefing and related NZX reporting-season updates by email.