Market cap
$960.1m
End-of-day close multiplied by current shares on issue.
Result releasedAnnolyse analysis published
PBT grew 49.0% on operating leverage, but heavy first-half seasonal weighting and a softer tax rate are the key tests of durability.
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
HY25 vs HY24
Revenue
$371.9m
Caveat: metric quality flags apply; use this value with basis context.
EBITDA
$87.8m
Caveat: metric quality flags apply; use this value with basis context.
Net profit after tax
$48.6m
Caveat: metric quality flags apply; use this value with basis context.
Net cash inflow from operating activities
−$9.2m
Caveat: metric quality flags apply; use this value with basis context.
Operating profit
$75.1m
Caveat: metric quality flags apply; use this value with basis context.
Profit before tax
$72.7m
Caveat: metric quality flags apply; use this value with basis context.
Cash and cash equivalents
$44.4m
+11.4% ↑ vs $39.9m
Total assets
$784.6m
Caveat: metric quality flags apply; use this value with basis context.
Analysis ofSCL HY25Result releasedAnnolyse analysis published
What changed
PBT grew 49.0% to NZ$72.7m and NPAT grew 73.0% to NZ$48.6m, a 24.0pp gap explained by an effective tax rate of 20.8% versus 22.0% in the prior comparable period.
Horticulture drove the result, with segment revenue up 44% to NZ$193.8m and segment result up 82% to NZ$40.6m. Logistics revenue nearly doubled to NZ$73.3m. Global Proteins revenue fell 10.8% to NZ$126.4m, though its segment result still edged up to NZ$31.1m.
Net debt fell to NZ$67.5m and net debt/EBITDA improved to 0.77x from 1.33x. Operating cash outflow widened to NZ$9.2m from NZ$2.6m, but capex dropped 78% to NZ$9.7m, so pre-lease free cash flow improved to NZ$-18.9m from NZ$-47.1m.
What matters
EBITDA margin of 23.6% and PBT margin of 19.5% both sit clearly above their HY22–HY24 ranges (9.8%–19.3% and 5.9%–15.3% respectively). This is the substance of the result: operating leverage, particularly from Horticulture, has produced a different earnings profile, and management has lifted FY25 guidance on the back of it. The question is whether this represents a new operating level or an unusually favourable apple season.
Mix has tilted further toward Horticulture. Horticulture's revenue share rose to 49.2% from 42.3% as Global Proteins shrank by NZ$15.3m. This concentrates earnings exposure on a single seasonal segment — amplifying upside in strong seasons and downside in weak ones.
Tax-rate tailwind, modest. The effective tax rate of 20.8% sits below the historical 22.0%–22.6% band and contributes to the 24.0pp gap between NPAT growth (73.0%) and PBT growth (49.0%). PBT growth is the cleaner read on operating progress.
Expectations
The historical second-half shape is critical context: in FY24, HY24 represented 67.1% of full-year EBITDA and 91.6% of full-year NPAT, with implied 2H24 NPAT of just NZ$2.6m. Horticulture is structurally first-half weighted because of the apple harvest, so even a strong 1H25 does not annualise.
The economic question is therefore how much of the 1H25 margin uplift survives into a much smaller 2H25 base. The result clearly sets up FY25 above prior-year run rate, but the magnitude of the lift depends on second-half settings that this release does not quantify.
Quality of result
Operating cash outflow of NZ$9.2m versus NZ$2.6m is the standard 1H working-capital build, and inventory days actually fell to 15.0 from 22.8 — below the historical 22.8–27.5 range — so cash absorption was lighter than usual. Cash conversion of OCF/EBITDA of -10.5% is at the upper edge of the historical -78.5% to -4.2% range and above the -45.6% mean, so the period is not abnormally cash-light despite the YoY decline from -4.2%.
The bigger question is capex. It collapsed 78% to NZ$9.7m (2.6% of revenue versus 14.0% prior), which flatters pre-lease FCF to NZ$-18.9m. Net debt/EBITDA at 0.77x is within Annolyse's historical baseline (0.06x–1.33x). PBT growth of 49.0% on revenue up 16.9% does imply genuine operating leverage, but durability depends on Horticulture pricing and yield dynamics, and on whether capex stays low or simply lapped a HY24 investment peak.
Unresolved
This briefing cannot assess the FY25 guidance figure, the apple-season pricing dynamics behind Horticulture, or the detailed underlying-versus-reported earnings reconciliation.
Chat
Ask follow-up questions about Scales Corporation's HY25 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.
Financial Statements - 30 June 2025
HY25 / financial reportInterim Results Announcement - 30 June 2025
HY25 / results announcementInterim Results Media Release - 30 June 2025
HY25 / media releaseInterim Results Presentation - 30 June 2025
HY25 / results presentationFinancial Statements - 30 June 2024
HY24 / financial reportInterim Results Announcement - 30 June 2024
HY24 / results announcementInterim Results Media Release - 30 June 2024
HY24 / media releaseAnnual Financial Statements - 31 December 2024
FY24 / financial reportAnnual Results Announcement - 31 December 2024
FY24 / results announcementAnnual Results Media Release - 31 December 2024
FY24 / media releaseMarket Update
HY25 / commentaryRelated insights
Cross-company views selected from the metrics in this briefing.
Earnings quality and statutory distortions
PBT and NPAT growth diverged by 24.0pp, with a distortion flag in the result.
Revenue growth context
Revenue growth was 16.9% for this reporting period.
Leverage and balance-sheet risk
Net debt / EBITDA is 0.77x, -0.56x versus the prior comparable period.
ROE and capital efficiency
ROE was 11.3%, +4.3pp versus the prior comparable period.
Get the next Scales Corporation briefing and related NZX reporting-season updates by email.