Market cap
$884.6m
End-of-day close multiplied by current shares on issue.
A working-capital release flattered cash conversion to 120.5% and funded the increase, masking margin pressure from Cyclone Gabrielle.
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
$884.6m
End-of-day close multiplied by current shares on issue.
How the market price compares with recent earnings and cash-flow inputs.
P/E
8.76x
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
5.7x
Enterprise value compared with recent EBITDA.
P/FCF
11.82x
Market cap compared with recent free cash flow.
P/B
1.94x
Market value compared with latest reported equity.
Yield and fund-style valuation where the company shape supports it.
Dividend yield
3.3%
Trailing dividends compared with the latest close.
Total return
Not available
Available once dividend and adjustment data are verified.
Key metrics
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
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
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
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
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
This briefing cannot assess management's quantitative FY24 outlook because no numerical guidance is supplied in the release materials.
Chat
Ask follow-up questions about Scales Corporation's FY23 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 2023
FY23 / financial reportAnnual Results Announcement - 31 December 2023
FY23 / results announcementAnnual Results Media Release - 31 December 2023
FY23 / media releaseAnnual Results Presentation - 31 December 2023
FY23 / results presentationAnnual Financial Statements - 31 December 2022
FY22 / financial reportAnnual Results Announcement - 31 December 2022
FY22 / results announcementAnnual Results Media Release - 31 December 2022
FY22 / media releaseFinancial Statements - 30 June 2023
HY23 / financial reportInterim Results Announcement - 30 June 2023
HY23 / results announcementInterim Results Media Release - 30 June 2023
HY23 / media releaseRelated 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.
Get the next Scales Corporation briefing and related NZX reporting-season updates by email.