Annolyse
BriefingsCompaniesScreenerInsightsPrinciplesCompareChatWatchlist

Explore

  • Briefings
  • Companies
  • Screener
  • Insights
  • Compare

Resources

  • Search
  • Methodology
  • API Reference

© 2026 Annolyse.

ChartsAnalysisChatData
  1. Charts
  2. Valuation
  3. Analysis
  4. Chat
  5. Data
  6. Sources
←Back to briefings
Scales Corporation (SCL) / HY24

Result released28 August 2024·Annolyse analysis published22 April 2026

PBT up 166.7% on Horticulture recovery as capex surge lifts leverage to 1.33x

Earnings rebounded from a cyclone-impacted base, but capex jumped 828% and net debt/EBITDA at 1.33x sits above its historical range.

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...
HY24 was -$4.9m, versus -$23.7m in FY23.

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, 21 July 2026

Price and market cap

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

Market cap

$960.1m

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

9.51x

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

6.15x

i

Enterprise value compared with recent EBITDA.

P/FCF

12.82x

i

Market cap compared with recent free cash flow.

P/B

2.1x

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

3.8%

i

Trailing dividends compared with the latest close.

Total return

Not available

i

Available once dividend and adjustment data are verified.

Release date
28 August 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

HY24 vs HY23

Revenue

$318.1m

Caveat: metric quality flags apply; use this value with basis context.

EBITDA

$61.5m

Caveat: metric quality flags apply; use this value with basis context.

Net profit after tax

$28.1m

Caveat: metric quality flags apply; use this value with basis context.

Net cash inflow from operating activities

−$2.6m

Caveat: metric quality flags apply; use this value with basis context.

Operating profit

$51.2m

Caveat: metric quality flags apply; use this value with basis context.

Profit before tax

$48.8m

Caveat: metric quality flags apply; use this value with basis context.

Total assets

$739.8m

Caveat: metric quality flags apply; use this value with basis context.

Analysis ofSCL HY24·Result released28 August 2024·Annolyse analysis published22 April 2026

What changed

Reported PBT rose 166.7% to $48.8m on revenue growth of just 2.8% to $318.1m, with NPAT attributable to equity holders up 620.5% to $28.1m

EBITDA more than doubled to $61.5m. Annolyse's historical baseline classifies PBT growth, NPAT growth and ROE (14.0% versus a 6.4% three-period mean) as above their normal range, while EBITDA margin (19.3%) and PBT margin (15.3%) sit within range.

The earnings rebound came almost entirely from the Horticulture segment, which swung from a -$2.1m result to +$22.3m as the prior comparable was depressed by Cyclone Gabrielle. Logistics revenue rose 60.0% to $56.3m on higher volumes. Global Proteins, the largest segment, declined: revenue fell 6.2% to $141.7m and segment result eased to $28.1m from $30.3m.

Capex jumped from $4.8m to $44.5m (+828.2%), gross borrowings rose 80.3% to $121.8m, and net debt/EBITDA moved to 1.33x from 0.98x — above the supplied historical range (mean 0.60x).

What matters

The earnings story is largely a base-effect recovery, not broad operating progress

Horticulture's $24.4m year-on-year swing accounts for most of the EBITDA uplift, and the 1H23 base was explicitly cyclone-impacted. Global Proteins, the dominant segment by revenue share (44.6%), went backwards on both revenue and result. Strip the Horticulture normalisation and the underlying group trajectory is materially less impressive than the headline +166.7% PBT and +620.5% NPAT suggest.

Capital intensity has stepped up sharply. Capex/revenue moved from 1.5% to 14.0%, taking pre-lease free cash flow to -$47.1m versus a three-period mean of -$27.8m — below the historical range. This matters because reported profit growth is being absorbed back into PP&E rather than converting to distributable cash, and the timing and return profile of that spend has not been reconciled in the supplied excerpts.

Leverage and balance-sheet expansion go together. Gross borrowings rose $54.2m and net debt rose to $81.9m from $29.8m, lifting net debt/EBITDA to 1.33x — above the supplied historical range. Total assets sit at the upper edge of their three-period range at $739.8m. The combination of a heavier capex year and a weaker Global Proteins read leaves less margin for further operational disappointment.

Expectations

No forward targets are supplied in the release excerpts

Seasonality context shows HY23 was 56.8% of FY23 EBITDA and 74.4% of FY23 NPAT, so the historical pattern is first-half-weighted. Current-period EBITDA of $61.5m already exceeds the entire FY23 figure of $53.7m, so on the face of it the full year will sit comfortably above FY23 — but FY23 itself was a cyclone-affected low base, not a normalised reference point.

The relevant unanswered question for the second half is whether capex remains elevated, whether Horticulture's recovery sustains into harvest seasonality, and whether Global Proteins stabilises. The release does not provide a full-year capex envelope or segment outlook in detail.

Quality of result

The NPAT growth headline (+620.5%) materially overstates the operating improvement relative to PBT growth (+166.7%) — the 453.8 percentage-point gap reflects how a small prior-period denominator amplifies the percentage

The effective tax rate was unchanged at 22.0%, so the gap is not tax-driven; minority-interest attribution explains why the reported NPAT figures cited in the media release ($38.1m vs $14.3m) differ from attributable NPAT.

Cash conversion at -4.2% (OCF/EBITDA) is classified above its normal range only because Scales' first-half cash flow is structurally negative (three-period mean -47.7%); it is a seasonal improvement, not positive cash generation. Working-capital movement contributed: inventory fell $6.8m and operating working capital reduced by $4.9m. The durability question rests on Horticulture sustainability, Global Proteins recovery, and whether the capex programme produces incremental EBITDA in proportion to the cash absorbed.

Unresolved

Open questions

What specific projects drive the $44.5m capex spend, and what incremental EBITDA or capacity does management expect from it?
Why did Global Proteins revenue decline 6.2% — pricing, volume, customer mix, or FX?
What is the full-year capex envelope, and does the second half maintain this intensity?
Is the move to 1.33x net debt/EBITDA a peak point, or the new operating range as the capex programme continues?
How does the underlying NPAT measure of $28.5m (+97%) reconcile to reported NPAT of $38.1m, and which items are management treating as non-recurring?

This briefing cannot assess the durability of Horticulture pricing and yields, the strategic rationale or expected returns on the capex programme, or any non-public covenant headroom on the expanded borrowing facilities.

Chat

Ask about SCL HY24

Ask follow-up questions about Scales Corporation's HY24 result.

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

Ask about SCL HY24

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 HY24 result.

What specific projects drive the $44.5m capex spend, and what incremental EBITDA or capacity does management expect from it?Why does "The earnings story is largely a base-effect recovery, not broad operating progress" matter?How strong was the cash and earnings quality in HY24?What should I watch next for SCL after HY24?

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

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↗

Interim Results Presentation - 30 June 2024

HY24 / results presentation↗

Prior comparable period

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↗

Full-year context

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↗

Related insights

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

Earnings quality and statutory distortions

PBT and NPAT growth diverged by 453.8pp.

→

Leverage and balance-sheet risk

Net debt / EBITDA is 1.33x, +0.35x versus the prior comparable period.

→

ROE and capital efficiency

ROE was 13.9%, +11.8pp versus the prior comparable period.

→

Revenue growth context

Revenue growth was 2.8% for this reporting 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.