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
Synlait Milk (SML) / FY21

Result released27 September 2021·Annolyse analysis published23 April 2026

Synlait swung to a $28.5m NPAT loss after a2 Milk volume reset

Revenue rose 5.0% but H2 EBITDA turned negative and operating cash flow fell 85%, leaving net debt at 12.8x EBITDA.

Primary Industries / Dairy processing

SML revenue trajectory

Revenue context before the current result.

↗
Loading chart...
HY21 revenue trajectory was $664.2m.

SML EBITDA margin

EBITDA margin across covered periods.

↗
Loading chart...
HY21 ebitda margin was 7.2%.

SML operating cash flow

Operating cash flow across covered periods.

↗
Loading chart...
HY21 operating cash flow was -$69.1m.

SML NPAT trajectory

Statutory profit after tax across covered periods.

↗
Loading chart...
HY21 npat trajectory was $6.4m.

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

$229.2m

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

Not available

i

Not available for this company right now.

EPS

Not available

i

Not available for this company right now.

PEG

Not available

i

Not available for this company right now.

EV/EBITDA

Not available

i

Not available for this company right now.

P/FCF

Not available

i

Not available for this company right now.

P/B

0.32x

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

0.0%

i

Trailing dividends compared with the latest close.

Total return

Not available

i

Available once dividend and adjustment data are verified.

Release date
27 September 2021
Published
23 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

FY21 vs FY20

Revenue

$1.4b

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

EBITDA

$37.3m

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

Net profit after tax

−$28.5m

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

Net cash inflow from operating activities

$15.9m

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

Operating profit

−$17.7m

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

Profit before tax

−$39.2m

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

Cash and cash equivalents

$16m

+172.1% ↑ vs $5.9m

Total assets

$1.6b

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

Analysis ofSML FY21·Result released27 September 2021·Annolyse analysis published23 April 2026

What changed

Synlait swung from a $75.2m NPAT in FY20 to a $28.5m loss (-137.8%), with profit before tax down -138.4% to -$39.2m, despite revenue rising 5.0% to $1,367.3m

Group EBITDA was $37.3m. Management attributes the result to a2 Milk's forecast volume reduction, which forced an inventory and demand reset.

The full-year figure masks a much sharper second-half decline. HY21 EBITDA was $47.7m, implying H2 EBITDA of -$10.4m. HY21 NPAT was $6.4m, implying H2 NPAT of -$34.8m. Operating cash flow collapsed 85% to $15.9m, and pre-lease free cash flow worsened to -$100.3m on $116.2m of capex (8.5% of revenue). Gross borrowings fell modestly to $492.9m while equity rose 26.5% to $767.1m, signalling that external capital — not internal cash generation — funded the year's investment program.

What matters

Earnings shape is exiting FY21 negative, not just below trend

  • The implied H2 EBITDA of -$10.4m and H2 NPAT of -$34.8m mean the run-rate going into FY22 is loss-making, so any "return to profitability" plan starts from a deeper hole than the full-year EBITDA of $37.3m suggests.
  • Cash conversion deteriorated sharply. OCF/EBITDA was only 42.5%, with trade debtors up 82.4% to $101.2m and receivable days widening from 15.5 to 27. Operating working capital grew $47.3m. This matters because it consumed almost the entire EBITDA print and left the balance sheet — not trading — to fund capex.
  • Leverage looks stretched against current earnings power. Net debt of $476.9m sits at 12.8x EBITDA, and ROE swung from +12.4% to -3.7%. Equity supported the ratios this year; without a recovery in earnings, the leverage profile is the binding constraint on strategic flexibility.

Expectations

No quantitative target was provided

Management states it has reviewed strategy, appointed a CEO, reset banking arrangements, and built "a plan to return to robust profitability," but no dated earnings or cash milestone is supplied. The release does not support a clean read-through to FY22 — the H2 exit run-rate is negative, inventory release is flagged as a priority, and the a2 Milk volume trajectory is the dominant external variable.

What the disclosure does support is that the recovery thesis hinges on three things being demonstrated in the next reporting period: inventory unwind converting to cash, customer demand stabilising, and the new CEO translating the stated plan into margin recovery in Ingredients and Nutritionals.

Quality of result

The result is low quality on almost every available test

EBITDA of $37.3m converted to only $15.9m of operating cash flow; after capex, free cash flow was -$100.3m, materially worse than the prior comparable -$33.7m. FCF/NPAT of 352.5% is a mathematical artefact of negative NPAT and deeply negative FCF, not a sign of cash strength. Effective tax of 27.3% (versus 26.2% prior) sits close to the statutory rate, so the PBT-to-NPAT gap of -0.6 percentage points does not flag tax noise — the loss is operating.

Working capital absorption was the dominant drag: trade debtors up $45.7m, inventories essentially flat at $270.9m despite the volume reset, and OWC up $47.3m overall. That combination suggests demand fell faster than production and collections could be flexed, which is a recovery risk rather than a one-off timing event. The lower capex base (-16.6% YoY) provides some relief, but is not yet enough to make the business self-funding at current margins.

Unresolved

Open questions

What is the expected FY22 EBITDA trajectory given H2 FY21 EBITDA was already negative?
How much of the $270.9m inventory balance can be released to cash in FY22, and over what timeframe?
What covenants attach to the reset banking arrangements, and how much headroom exists at 12.8x net debt/EBITDA?
Has a2 Milk signalled a stable forward volume outlook, or is further demand reset possible?
Why did receivable days nearly double to 27, and is this a customer-mix shift or a collections issue?

This briefing cannot assess whether the new CEO's plan can deliver the implied earnings recovery, because no quantitative targets, segment margin trajectory, or FY22 volume commitments are disclosed.

Chat

Ask about SML FY21

Ask follow-up questions about Synlait Milk's FY21 result.

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

Ask about SML FY21

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

Sign in to chat

Sign in to ask questions about Synlait Milk's FY21 result.

What is the expected FY22 EBITDA trajectory given H2 FY21 EBITDA was already negative?Why does "Earnings shape is exiting FY21 negative, not just below trend" matter?How strong was the cash and earnings quality in FY21?What should I watch next for SML after FY21?

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

NZX Results Template

FY21 / results announcement↗

Synlait FY21 Annual Report

FY21 / financial report↗

Synlait FY21 Investor Presentation

FY21 / results presentation↗

Synlait FY21 Media Release

FY21 / media release↗

Prior comparable period

Synlait FY20 Financial Statements

FY20 / financial report↗

Synlait NZX Results Template

FY20 / results announcement↗

Interim context

Synlait HY21 announcement

HY21 / results release↗

Synlait HY21 Financial Statements

HY21 / financial report↗

Release context

Announcement: Annual Meeting Director Nominations

FY21 / commentary↗

Synlait FY21 guidance update

FY21 / commentary↗

Synlait FY21 results date and conference call details

FY21 / commentary↗

Related insights

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

Cash conversion quality

This result converted 42.5% of EBITDA to operating cash flow.

→

Earnings quality and statutory distortions

PBT and NPAT growth diverged by 0.6pp, with a distortion flag in the result.

→

Leverage and balance-sheet risk

Net debt / EBITDA is 12.80x for this result.

→

ROE and capital efficiency

ROE was -3.7%, -16.1pp 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 SML publishes next

Get the next Synlait Milk briefing and related NZX reporting-season updates by email.