Annolyse
BriefingsCompaniesInsightsPrinciplesCompareChatWatchlist

Explore

  • Briefings
  • Companies
  • Insights
  • Compare

Resources

  • Search
  • Methodology

© 2026 Annolyse.

ChartsAnalysisChatData
  1. Charts
  2. Analysis
  3. Chat
  4. Data
  5. Sources
←Back to briefings
Scales Corporation (SCL) / FY24

FY24 NPAT recovered 490% but H1 delivered NZ$28.1m of the NZ$30.7m

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.

Primary Industries / Horticulture and food

SCL revenue trajectory

Revenue context before the current result.

↗
Loading chart...
FY25 was $899.9m, versus $371.9m in HY25.

SCL EBITDA margin

EBITDA margin across covered periods.

↗
Loading chart...
  • HY23 SCL: 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%.
  • FY23 SCL: 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%.
  • HY25 SCL: Outside range high ebitda margin. 23.6%; 3-period range 9.8% to 19.3%. EBITDA margin: 23.6%, above normal range; 3-period mean 15.8%, range 9.8%-19.3%.
  • FY25 SCL: Unprecedented high ebitda margin. 18.9%; 4-period range 9.5% to 15.1%. EBITDA margin: 18.9%, unprecedented high; 4-period mean 12.4%, range 9.5%-15.1%.
EBITDA margin: 18.9%, unprecedented high; 4-period mean 12.4%, range 9.5%-15.1%.

SCL operating cash flow

Operating cash flow across covered periods.

↗
Loading chart...
FY25 was $95.8m, versus -$9.2m in HY25.

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.
  • HY25 SCL: Outside range low operating working-capital movement. $-9.1m; 3-period range $-4.9m to $104.7m. Operating working-capital movement: NZ$-9.1m, below normal range; 2/3 prior periods had builds averaging NZ$55.5m, and 1 had releases averaging NZ$-4.9m.
  • FY25 SCL: Unprecedented high operating working-capital movement. $120.1m; 4-period range $-23.7m to $25.2m. Operating working-capital movement: NZ$120.1m, unprecedented high; 3/4 prior periods had builds averaging NZ$13.8m, and 1 had releases averaging NZ$-23.7m.
Operating working-capital movement: NZ$120.1m, unprecedented high; 3/4 prior periods had builds averaging NZ$13.8m, and 1 had releases averaging NZ$-23.7m.
Release date
26 February 2025
Published
22 April 2026
Ask about this result
Sections⌄
  1. Charts
  2. Analysis
  3. Chat
  4. Data
  5. Sources

Key metrics

Numbers worth scanning first

FY24 vs FY23

Revenue

$584.6m

+3.4% ↑ vs $565.4m

EBITDA

$88.1m

+64.1% ↑ vs $53.7m

Net profit after tax

$30.7m

+490.4% ↑ vs $5.2m

Net cash inflow from operating activities

$97.6m

+50.8% ↑ vs $64.7m

Interim dividend per share

4.3c

-29.2% ↓ vs 6.0c

Operating profit

$66.1m

+93.0% ↑ vs $34.2m

Profit before tax

$60.9m

+104.4% ↑ vs $29.8m

Cash and cash equivalents

$53.8m

-30.8% ↓ vs $77.6m

What changed

Reported NPAT rose 490.4% to NZ$30.7m — an unprecedented high versus the historical baseline — but H1 NPAT was NZ$28.1m, leaving the second half at just NZ$2.6m, so the run-rate exiting FY24 is materially weaker than the headline implies

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

The result is front-loaded

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

No formal FY25 targets are supplied in the release excerpts, and no forward-work indicator is disclosed

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

Reported OCF of NZ$97.6m exceeded EBITDA, giving cash conversion of 110.8% — strong in absolute terms but down from 120.6% in FY23 and at the upper edge of the supplied historical range (mean 74.5%)

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

Open questions

Why did second-half NPAT fall to NZ$2.6m versus NZ$28.1m in H1, and is the H2 run-rate the right starting point for FY25?
What is the NZ$54.9m capex programme funding, and when does the spend convert to revenue or margin?
Why was the announced dividend per share cut to 4.25c despite NPAT recovering fivefold and the payout ratio sitting at the lower edge of the historical range?
What drove trade debtors up 48.6% and debtor days to the upper edge of the historical range at 23.7?
Has FY25 guidance or a forward-work indicator been issued, given neither is captured in this release?

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 about SCL FY24

Ask follow-up questions about Scales Corporation's FY24 result.

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

Ask about SCL FY24

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 FY24 result.

Why did second-half NPAT fall to NZ$2.6m versus NZ$28.1m in H1, and is the H2 run-rate the right starting point for FY25?Why does "The result is front-loaded" matter?How strong was the cash and earnings quality in FY24?What should I watch next for SCL after FY24?

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 2024

FY24 / financial report↗

Annual Results Announcement - 31 December 2024

FY24 / results announcement↗

Annual Results Media Release - 31 December 2024

FY24 / media release↗

Annual Results Presentation - 31 December 2024

FY24 / results presentation↗

Prior comparable 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↗

Interim context

Financial Statements - 30 June 2024

HY24 / financial report↗

Interim Results Announcement - 30 June 2024

HY24 / results announcement↗

Interim Results Media Release - 30 June 2024

HY24 / media release↗

Related 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.

→
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.