Market cap
$960.1m
End-of-day close multiplied by current shares on issue.
Result releasedAnnolyse analysis published
The reported rebound was front-loaded into the first half while capex tripled to NZ$54.9m and the announced dividend fell to 4.25c.
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
$960.1m
End-of-day close multiplied by current shares on issue.
How the market price compares with recent earnings and cash-flow inputs.
P/E
9.51x
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
6.15x
Enterprise value compared with recent EBITDA.
P/FCF
12.82x
Market cap compared with recent free cash flow.
P/B
2.1x
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
FY24 vs FY23
Revenue
$584.6m
Caveat: metric quality flags apply; use this value with basis context.
EBITDA
$88.1m
Caveat: metric quality flags apply; use this value with basis context.
Net profit after tax
$30.7m
Caveat: metric quality flags apply; use this value with basis context.
Net cash inflow from operating activities
$97.6m
Caveat: metric quality flags apply; use this value with basis context.
Interim dividend per share
4.3c
-29.2% ↓ vs 6.0c
Operating profit
$66.1m
Caveat: metric quality flags apply; use this value with basis context.
Profit before tax
$60.9m
Caveat: metric quality flags apply; use this value with basis context.
Cash and cash equivalents
$53.8m
-30.8% ↓ vs $77.6m
Analysis ofSCL FY24Result releasedAnnolyse analysis published
What changed
The cleaner operating read is PBT growth of 104.4% to NZ$60.9m and EBITDA growth of 64.1% to NZ$88.1m, both delivered on revenue growth of only 3.4% to NZ$584.6m.
Capex tripled to NZ$54.9m (9.4% of revenue versus 3.0% prior), and cash on the balance sheet fell NZ$23.9m to NZ$53.8m. Mix shifted toward Horticulture, which lifted to 42.6% of revenue from 37.1%, while Global Proteins fell to 45.6% from 52.8%.
What matters
H1 NPAT of NZ$28.1m represented 91.6% of the full-year figure, with H1 EBITDA also taking 69.8% of FY24 EBITDA. This matters because the supplied historical baseline classifies the 490.4% NPAT print as unprecedented, yet the implied second-half profit run-rate suggests FY25 starts from a softer base than the headline NPAT supports.
Capex stepped up sharply. Capex grew 226.9% to NZ$54.9m, lifting intensity to 9.4% of revenue from 3.0%. This matters because pre-lease FCF of NZ$42.6m sits NZ$1.7m below the four-period historical mean of NZ$44.3m despite a much stronger earnings line — only the 50.8% lift in OCF to NZ$97.6m kept FCF inside the historical range. If cash conversion normalises while capex stays elevated, FCF will compress.
Working capital sent a mixed signal. Trade debtors rose 48.6% to NZ$38.0m, lifting debtor days to 23.7, the upper edge of the historical range (mean 20.2). Inventory days fell to 15.6, below the historical range (mean 28.4). On net, operating working capital absorbed NZ$7.9m of cash and contributed to the NZ$23.9m drawdown in cash on the balance sheet.
Expectations
Management commentary cites underlying EBITDA of NZ$91.7m as "towards the top end" of the FY24 guidance range, supporting the result against the expectations set going in.
The forward read is harder. With second-half NPAT at NZ$2.6m, the FY24 figure is substantially shaped by H1 economics — apple campaign timing and Horticulture pricing in particular. Without restated FY25 guidance, this briefing cannot anchor an exit-rate view of FY25 to the reported FY24 NPAT.
Quality of result
The decline reflects working-capital absorption (debtors up 48.6%) partly offset by inventory release (-15.5%), so the conversion strength is partly balance-sheet assisted rather than purely earnings quality.
Pre-lease FCF of NZ$42.6m equated to 138.7% of NPAT, but that ratio is flattered by the low NPAT base. In absolute terms FCF sat NZ$1.7m below the four-period historical mean of NZ$44.3m despite the earnings rebound, because capex tripled.
The dividend signal also tempers durability. Despite NPAT rising fivefold, the announced dividend per share fell to 4.25c from 6.0c, taking the payout ratio from 162.2% to 19.7% — the lower edge of the historical range. ROE recovered to 8.5% from 1.4% but sits just below the four-period mean of 8.8%, meaning the rebound restored normality rather than exceeded it.
Unresolved
This briefing cannot assess the durability of the FY24 earnings rebound without prior-year segment results, FY25 guidance, or a clean reconciliation of underlying versus reported NPAT.
Chat
Ask follow-up questions about Scales Corporation's FY24 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 2024
FY24 / financial reportAnnual Results Announcement - 31 December 2024
FY24 / results announcementAnnual Results Media Release - 31 December 2024
FY24 / media releaseAnnual Results Presentation - 31 December 2024
FY24 / results presentationAnnual Financial Statements - 31 December 2023
FY23 / financial reportAnnual Results Announcement - 31 December 2023
FY23 / results announcementAnnual Results Media Release - 31 December 2023
FY23 / media releaseFinancial Statements - 30 June 2024
HY24 / financial reportInterim Results Announcement - 30 June 2024
HY24 / results announcementInterim Results Media Release - 30 June 2024
HY24 / media releaseRelated insights
Cross-company views selected from the metrics in this briefing.
Cash conversion quality
This result converted 110.8% of EBITDA to operating cash flow, -9.8pp versus the prior comparable period.
Earnings quality and statutory distortions
PBT and NPAT growth diverged by 386.0pp.
Dividend coverage and payout pressure
Dividend payout versus NPAT is 19.7%.
ROE and capital efficiency
ROE was 8.5%, +7.1pp versus the prior comparable period.
Get the next Scales Corporation briefing and related NZX reporting-season updates by email.