Skip to main content

Result releasedAnnolyse analysis published

Revenue up 104.9% but EBITDA fell 7.8% on a lower-margin mix shift

A near-doubling of revenue driven by a lower-margin protein business coincided with a 20.2% PBT decline and a 38.1% NPAT drop.

SCL revenue trajectory

Revenue context before the current result.

Loading chart...
FY25 was $899.9m, versus $584.6m in FY24.

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%.
  • FY25 SCL FY: 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%.
  • HY23 SCL HY: Outside range low ebitda margin. 9.8%; 4-period range 10.6% to 23.6%. EBITDA margin: 9.8%, below normal range; 4-period mean 17.9%, range 10.6%-23.6%.
  • HY25 SCL HY: Unprecedented high ebitda margin. 23.6%; 4-period range 9.8% to 19.3%. EBITDA margin: 23.6%, unprecedented high; 4-period mean 14.5%, range 9.8%-19.3%.
EBITDA margin: 23.6%, unprecedented high; 4-period mean 14.5%, range 9.8%-19.3%.

SCL operating cash flow

Operating cash flow across covered periods.

Loading chart...
FY25 was $95.8m, versus $97.6m in FY24.

SCL working-capital movement

Operating working-capital absorption or release by reporting period.

Loading chart...
HY26 was $92.8m, versus -$9.1m in HY25.

Market context

Valuation

These ratios pair a market close from around the result date with verified filing data. An unavailable metric means the required inputs were missing or unsuitable for comparison.

Prices as at close, 25 August 2026

Price and market cap

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

Market cap

$999.7m

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

12.12x

i

Recent market cap compared with trailing earnings.

EPS

0.56

i

Recent filing-derived earnings per share.

PEG

Not available

i

Not meaningful without positive comparable earnings growth.

EV/EBITDA

6.79x

i

Enterprise value compared with recent EBITDA.

P/FCF

9.34x

i

Market cap compared with recent free cash flow.

P/B

2.13x

i

Market value compared with latest reported equity.

Income and investment-company measures

Yield and investment-company valuation where supported.

Dividend yield

3.7%

i

Trailing dividends compared with the latest close.

Total return

Not available

i

Available once dividend and adjustment data are verified.

Release date
26 August 2026
Published
26 August 2026

Key metrics

Numbers worth scanning first

HY26 vs HY25

Revenue

$762.1m

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

EBITDA

$81m

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

Net profit after tax

$30.1m

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

Net cash inflow from operating activities

$20m

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

Operating profit

$65m

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

Profit before tax

$58m

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

Cash and cash equivalents

$51.1m

+15.0% ↑ vs $44.4m

Total assets

$1b

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

Analysis ofSCL HY26Result releasedAnnolyse analysis published

What changed

Revenue rose 104.9% to $762.1m, a level Annolyse's historical baseline flags as unprecedented against a four-period mean of 10.4% growth

Despite this, EBITDA fell 7.8% to $81.0m, profit before tax fell 20.2% to $58.0m, and NPAT fell 38.1% to $30.1m. The gap is explained largely by segment mix: Global Proteins' revenue share rose 30.7 percentage points to 64.6% of the group at a 9.0% margin, displacing higher-margin Horticulture (25.7% margin), whose share fell to 29.4%.

Compounding this, the effective tax rate rose to 30.3% from 20.8%, widening the PBT-to-NPAT growth gap to 17.9 points. Net debt/EBITDA rose to 1.32x from 0.77x, the upper edge of the company's historical range (mean 0.78x), while gross borrowings rose 41.0% to $157.8m, funding an inventory build to $123.2m, up 301.6%.

What matters

Mix dilution is the primary earnings story

Revenue growth of 104.9% is not a like-for-like organic signal because it is concentrated in the lower-margin Global Proteins segment, now 64.6% of revenue versus 34.0% prior. This means the headline revenue figure overstates the strength of the underlying business, since EBITDA and PBT both declined even as revenue nearly doubled.

Tax is distorting the bottom-line read. With the effective tax rate at 30.3% against 20.8% previously, PBT growth of -20.2% is the cleaner operating measure than the NPAT decline of -38.1%, though the underlying PBT contraction is real and not simply a tax artefact.

Leverage and inventory have moved together. Net debt/EBITDA at 1.32x and inventory days at 29.4, above the historical range (mean 22.0 days), point to inventory being funded partly by higher borrowings, which reduces near-term balance-sheet flexibility if the buildup does not convert to sales.

Expectations

No explicit revenue, margin, or dividend target is available in the supplied disclosures to test this result against

A release excerpt references an increase to FY26 underlying NPAT guidance, but the specific range was not captured in the extracted content, so this briefing cannot validate management's guidance against the 20.2% PBT decline shown here.

The company's historical first-half share of full-year performance (41.3% of revenue, 51.7% of EBITDA, 48.1% of NPAT in the prior comparable year) suggests earnings are typically more concentrated in the first half than revenue is. That pattern implies the second half will need to recover meaningfully in EBITDA and NPAT terms if any lifted FY26 guidance is to be met, but without the guidance figures this cannot be confirmed.

Quality of result

Operating cash flow turned positive at $20.0m from a negative prior comparable, and cash conversion of 24.7% sits above the company's own historical pattern, which has typically been negative

However, the exact prior-period conversion figure is not usable here because of a denominator distortion in that ratio, so the comparison should be read directionally rather than numerically precise.

Part of the cash improvement is balance-sheet assisted rather than purely operational: capex fell 30.9% to $6.7m (0.9% of revenue), an unusually low level, which flatters free cash flow independent of underlying trading. Pre-lease free cash flow of $13.3m is well above the historical average of -$32.6m, but the inventory build was funded partly through higher borrowings rather than internally generated cash, meaning some of the balance-sheet strength is debt-supported rather than organic.

Unresolved

Open questions

What is driving the 301.6% increase in inventory, and is it tied to the Global Proteins mix shift or a seasonal or acquisition-related build?
Why did the effective tax rate rise to 30.3% from 20.8%, and is this a one-off item or a new structural rate going forward?
Can management quantify the referenced increase to FY26 underlying NPAT guidance and reconcile it with the 20.2% PBT decline reported in this half?
Whether the rise in net debt/EBITDA to 1.32x reflects temporary funding of inventory or a lasting shift in the company's leverage tolerance?

This briefing cannot assess the specific FY26 guidance range referenced in the release excerpts, as the numeric figures were not captured in the supplied extraction.

Ask about SCL HY26

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 HY26 result.

What is driving the 301.6% increase in inventory, and is it tied to the Global Proteins mix shift or a seasonal or acquisition-related build?Why does "Mix dilution is the primary earnings story" matter?How strong was the cash and earnings quality in HY26?What should I watch next for SCL after HY26?

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

Interim Financial Statements - 30 June 2026

HY26 / financial report

Interim Results Announcement - 30 June 2026

HY26 / results announcement

Interim Results Media Release - 30 June 2026

HY26 / media release

Interim Results Presentation - 30 June 2026

HY26 / results presentation

Prior comparable period

Financial Statements - 30 June 2025

HY25 / financial report

Interim Results Announcement - 30 June 2025

HY25 / results announcement

Interim Results Media Release - 30 June 2025

HY25 / media release

Interim Results Presentation - 30 June 2025

HY25 / results presentation

Full-year context

2025 Annual Report

FY25 / financial report

Release context

Get notified when SCL publishes next

Get the next Scales Corporation briefing and related NZX reporting-season updates by email.