Annolyse
BriefingsCompaniesScreenerInsightsPrinciplesCompareChatWatchlist

Explore

  • Briefings
  • Companies
  • Screener
  • Insights
  • Compare

Resources

  • Search
  • Methodology

© 2026 Annolyse.

ChartsAnalysisChatData
  1. Charts
  2. Valuation
  3. Analysis
  4. Chat
  5. Data
  6. Sources
←Back to briefings
Scales Corporation (SCL) / FY23

NPAT fell 73% but dividend rose 71%, lifting payout to 162% of profit

A working-capital release flattered cash conversion to 120.5% and funded the increase, masking margin pressure from Cyclone Gabrielle.

Primary Industries / Horticulture and food

SCL revenue trajectory

Revenue context before the current result.

↗
Loading chart...
FY23 was $565.4m, versus $619.2m in FY22.

SCL EBITDA margin

EBITDA margin across covered periods.

↗
Loading chart...
  • FY23 SCL FY: Outside range low ebitda margin. 9.5%; 4-period range 11.1% to 18.9%. EBITDA margin: 9.5%, below normal range; 4-period mean 14.7%, range 11.1%-18.9%.
  • HY23 SCL HY: Outside range low ebitda margin. 9.8%; 3-period range 18.2% to 23.6%. EBITDA margin: 9.8%, below normal range; 3-period mean 20.4%, range 18.2%-23.6%.
EBITDA margin: 9.8%, below normal range; 3-period mean 20.4%, range 18.2%-23.6%.

SCL operating cash flow

Operating cash flow across covered periods.

↗
Loading chart...
FY23 was $64.7m, versus $44.9m in FY22.

SCL working-capital movement

Operating working-capital absorption or release by reporting period.

↗
Loading chart...
  • HY23 SCL: Outside range high operating working-capital movement. $104.7m; 3-period range $-9.1m to $6.3m. Operating working-capital movement: NZ$104.7m, above normal range; 1/3 prior periods had builds averaging NZ$6.3m, and 2 had releases averaging NZ$-7.0m.
  • FY23 SCL: Outside range low operating working-capital movement. $-23.7m; 4-period range $7.9m to $120.1m. Operating working-capital movement: NZ$-23.7m, below normal range; 4/4 prior periods had builds averaging NZ$40.4m, and none had a working-capital release.
Operating working-capital movement: NZ$-23.7m, below normal range; 4/4 prior periods had builds averaging NZ$40.4m, and none had a working-capital release.

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, 9 June 2026

Price and market cap

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

Market cap

$884.6m

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

8.76x

i

Recent market cap compared with trailing earnings.

EPS

0.69

i

Recent filing-derived earnings per share.

PEG

0.04x

i

P/E compared with recent earnings growth.

EV/EBITDA

5.7x

i

Enterprise value compared with recent EBITDA.

P/FCF

11.82x

i

Market cap compared with recent free cash flow.

P/B

1.94x

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

3.3%

i

Trailing dividends compared with the latest close.

Total return

Not available

i

Available once dividend and adjustment data are verified.

Release date
22 February 2024
Published
22 April 2026
Ask about this result
Sections⌄
  1. Charts
  2. Valuation
  3. Analysis
  4. Chat
  5. Data
  6. Sources

Key metrics

Numbers worth scanning first

FY23 vs FY22

Revenue

$565.4m

-8.7% ↓ vs $619.2m

EBITDA

$53.7m

-21.7% ↓ vs $68.5m

Net profit after tax

$5.2m

-73.2% ↓ vs $19.4m

Net cash inflow from operating activities

$64.7m

+44.2% ↑ vs $44.9m

Interim dividend per share

6.0c

+71.4% ↑ vs 3.5c

Operating profit

$34.2m

-29.9% ↓ vs $48.8m

Profit before tax

$29.8m

-34.6% ↓ vs $45.6m

Cash and cash equivalents

$77.6m

+18.0% ↑ vs $65.8m

What changed

Earnings deteriorated sharply while cash flow optically strengthened

NPAT fell 73.2% to NZ$5.2m and PBT fell 34.6% to NZ$29.8m on revenue down 8.7% to NZ$565.4m, with EBITDA off 21.7% to NZ$53.7m. The gap between PBT and NPAT growth (38.6pp) is not explained by the effective tax rate, which moved only from 16.2% to 17.2%.

Operating cash flow rose 44.2% to NZ$64.7m, lifting OCF/EBITDA conversion to 120.5%, an unprecedented high against Annolyse's 4-period historical mean of 72.1% (range 55.6%–110.8%). The interim dividend per share was raised 71.4% to 6.0c, taking the payout-to-NPAT ratio to 162.2% versus a historical mean of 26.3%. Gross borrowings rose 59.7% to NZ$65.6m even as cash climbed to NZ$77.6m.

What matters

Cash conversion is mechanically driven, not earned

  • The 120.5% conversion rate reflects a NZ$23.7m working-capital release: trade debtors fell 29.3% and inventories fell 30.7%, with debtor days at 16.5 (below the 17.0–25.8 historical range) and inventory days at 19.1 (lower edge of the historical range). This release is the mirror image of lower volumes attributed to Cyclone Gabrielle, not a step-change in collections discipline. When volumes normalise, working capital will need to be rebuilt, reversing the tailwind.

  • Dividend lift sits awkwardly against earnings. Raising the per-share dividend 71.4% while NPAT fell 73.2% pushed payout to 162.2% of NPAT — unprecedented in the supplied history. FCF pre-lease of NZ$47.9m (within the historical range) still covers the cash outlay at 17.7% of FCF, but the optics signal management is willing to look through the operating downturn rather than rebase distributions.

  • Operating profitability has reset lower. EBITDA margin of 9.5% sits below the 11.1%–18.9% historical range, PBT margin of 5.3% is half the 10.6% mean, and ROE collapsed to 1.4% from 5.0%. Logistics revenue fell roughly 25%, shifting mix toward Global Proteins (52.8% of group revenue, up 1.1pp). The cleaner operating read is PBT down 34.6%, not the headline NPAT decline.

Expectations

No quantitative FY24 targets are supplied

The release notes underlying EBITDA of NZ$67.5m (down 13%) was at the top end of FY23 guidance, and that Cyclone Gabrielle effects are expected to be largely confined to the 2023 season. Higher in-market prices partly offset volume losses.

The HY23 disclosure shows first-half NPAT of NZ$3.9m and a NZ$23.9m operating cash outflow, meaning the second half delivered NZ$1.3m NPAT but NZ$88.6m of operating inflow — a heavily back-half-skewed cash profile that confirms the conversion tailwind sits in the working-capital cycle rather than in second-half earnings momentum.

Quality of result

The reported result is lower quality than the cash flow suggests

Pre-lease FCF of NZ$47.9m sits 11.6% above the 4-period mean of NZ$42.9m despite EBITDA falling 21.7%, which is only possible because the working-capital release contributed NZ$23.7m. Underlying capex of NZ$16.8m (3.0% of revenue, up 15.2%) suggests reinvestment is continuing through the cyclical trough, but FCF/NPAT of 914.9% is a ratio that will not repeat once trade debtors and inventories rebuild.

The balance sheet softened despite the cash beat. Net cash narrowed to NZ$12.0m from NZ$24.7m as gross borrowings rose NZ$24.5m, partly funding the higher dividend and the capex step-up. Total equity fell 1.8% to NZ$384.9m. None of this is alarming in isolation, but it means the durable read is weaker margins, a more leveraged capital structure, and a payout policy that is now disconnected from current-year earnings.

Unresolved

Open questions

Why did the PBT-to-NPAT gap widen 38.6pp when the effective tax rate moved only 1.0pp, and what drove the swing in profit attributable to non-controlling interests?
Is the 6.0c per share an instalment or the full FY23 dividend, given the prior year's 3.5c was disclosed as a second instalment?
How much of the working-capital release is structural versus volume-driven, and what scale of rebuild is expected if Cyclone Gabrielle effects fade in 2024?
Why were gross borrowings raised 59.7% to NZ$65.6m alongside a NZ$11.9m cash build, and what does the gross-up imply about funding the lifted dividend?
What underlying EBITDA range does management see for FY24 once cyclone-related pricing tailwinds in Global Proteins normalise?

This briefing cannot assess management's quantitative FY24 outlook because no numerical guidance is supplied in the release materials.

Chat

Ask about SCL FY23

Ask follow-up questions about Scales Corporation's FY23 result.

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

Ask about SCL FY23

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

Sign in to chat

Sign in to ask questions about Scales Corporation's FY23 result.

Why did the PBT-to-NPAT gap widen 38.6pp when the effective tax rate moved only 1.0pp, and what drove the swing in profit attributable to non-controlling interests?Why does "Cash conversion is mechanically driven, not earned" matter?How strong was the cash and earnings quality in FY23?What should I watch next for SCL after FY23?

Checking account...

Data appendix

Show segment detail

Open to load segment breakdown.

Show analytical metrics

Open to load analytical metrics.

Show key metrics table

Open to load key metrics.

Sources

Current period

Annual Financial Statements - 31 December 2023

FY23 / financial report↗

Annual Results Announcement - 31 December 2023

FY23 / results announcement↗

Annual Results Media Release - 31 December 2023

FY23 / media release↗

Annual Results Presentation - 31 December 2023

FY23 / results presentation↗

Prior comparable period

Annual Financial Statements - 31 December 2022

FY22 / financial report↗

Annual Results Announcement - 31 December 2022

FY22 / results announcement↗

Annual Results Media Release - 31 December 2022

FY22 / media release↗

Interim context

Financial Statements - 30 June 2023

HY23 / financial report↗

Interim Results Announcement - 30 June 2023

HY23 / results announcement↗

Interim Results Media Release - 30 June 2023

HY23 / media release↗

Related insights

Cross-company views selected from the metrics in this briefing.

Earnings quality and statutory distortions

PBT and NPAT growth diverged by 38.6pp.

→

Dividend coverage and payout pressure

Dividend payout versus pre-lease FCF is 56.3%, with NPAT payout at 162.2%.

→

Cash conversion quality

This result converted 120.5% of EBITDA to operating cash flow, +55.0pp versus the prior comparable period.

→

Leverage and balance-sheet risk

Net debt / EBITDA is -0.22x, +0.14x versus the prior comparable period.

→
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 SCL publishes next

Get the next Scales Corporation briefing and related NZX reporting-season updates by email.