Annolyse
BriefingsCompaniesScreenerInsightsPrinciplesCompareChatWatchlist

Explore

  • Briefings
  • Companies
  • Screener
  • Insights
  • Compare

Resources

  • Search
  • Methodology

© 2026 Annolyse.

ChartsAnalysisChatData
  1. Charts
  2. Valuation
  3. Analysis
  4. Chat
  5. Data
  6. Sources
←Back to briefings
Synlait Milk (SML) / HY23

Working capital absorbed NZ$132.2m, flipping OCF to a NZ$124.7m outflow

FY23 NPAT guidance cut to a NZ$(5)m–NZ$5m range as inventory build pushes net debt/EBITDA to 10.04x and Advanced Nutrition demand softens.

Primary Industries / Dairy processing

SML revenue trajectory

Revenue context before the current result.

↗
Loading chart...
HY23 was $769.8m, versus $790.6m in HY22.

SML EBITDA margin

EBITDA margin across covered periods.

↗
Loading chart...
  • HY22 SML HY: Outside range high ebitda margin. 8.7%; 5-period range -4.5% to 7.2%. EBITDA margin: 8.7%, above normal range; 5-period mean 3.9%, range -4.5%-7.2%.
EBITDA margin: 8.7%, above normal range; 5-period mean 3.9%, range -4.5%-7.2%.

SML operating cash flow

Operating cash flow across covered periods.

↗
Loading chart...
HY23 was -$124.7m, versus $117.3m in HY22.

SML working-capital movement

Operating working-capital absorption or release by reporting period.

↗
Loading chart...
  • HY23 SML: Outside range high operating working-capital movement. $132.2m; 5-period range $-151.5m to $76.6m. Operating working-capital movement: NZ$132.2m, above normal range; 3/5 prior periods had builds averaging NZ$46.4m, and 2 had releases averaging NZ$-111.1m.
Operating working-capital movement: NZ$132.2m, above normal range; 3/5 prior periods had builds averaging NZ$46.4m, and 2 had releases averaging NZ$-111.1m.

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, 8 June 2026

Price and market cap

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

Market cap

$259.4m

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

0.36x

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 March 2023
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

HY23 vs HY22

Revenue

$769.8m

-2.6% ↓ vs $790.6m

EBITDA

$51.5m

-24.7% ↓ vs $68.4m

Net profit after tax

$4.8m

-82.8% ↓ vs $27.9m

Net cash inflow from operating activities

−$124.7m

Suppressed: metric quality flags mark this value as unsuitable for normal comparison.

Operating profit

$22.5m

-45.6% ↓ vs $41.4m

Profit before tax

$6.1m

-80.4% ↓ vs $31.1m

Cash and cash equivalents

$12.4m

-69.4% ↓ vs $40.6m

Total assets

$1.9b

+12.5% ↑ vs $1.7b

What changed

Working capital absorbed NZ$132.2m in the half, well above Annolyse's historical baseline mean of NZ$-14.7m and outside the supplied historical range

That build flipped operating cash flow from a NZ$117.3m inflow to a NZ$124.7m outflow and swung cash conversion (OCF/EBITDA) from +171.4% to -242.1%. Inventory rose 39.4% to NZ$467.7m, taking inventory days to 110.6 against a historical mean of 91.2.

Revenue fell 2.6% to NZ$769.8m, EBITDA fell 24.7% to NZ$51.5m, PBT fell 80.4% to NZ$6.1m, and NPAT fell 82.8% to NZ$4.8m. Gross borrowings rose 23.1% to NZ$529.3m, lifting net debt/EBITDA to 10.04x from 5.69x at HY22.

What matters

The cash story is worse than the P&L

Pre-lease free cash flow of NZ$-158.1m sits at the lower edge of the company's historical range (mean NZ$-78.7m), and FCF/NPAT conversion of n/m means the NZ$4.8m of reported profit is a poor proxy for cash earnings. Synlait is funding the inventory build and Advanced Nutrition demand softness with debt rather than internal cash flow.

Leverage has stepped up materially. Net debt/EBITDA at 10.04x is up from 5.69x at HY22, with both the numerator and denominator moving the wrong way: gross borrowings rose NZ$99.3m while EBITDA fell 24.7%. This compresses covenant headroom heading into H2.

FY23 guidance now sits at break-even. Management has updated full-year NPAT guidance to a range of a NZ$5m loss to a NZ$5m profit, citing further Advanced Nutrition demand reductions mostly from one customer. Against FY22 NPAT of NZ$38.5m, this is a sharp downshift, and it frames the HY23 NPAT of NZ$4.8m as essentially the whole year's earnings under the midpoint.

Expectations

The supplied FY22 seasonality reference shows the first half historically delivered 47.6% of full-year revenue, 53.0% of EBITDA, but 72.4% of NPAT – H2 normally contributes a smaller share of profit

With FY23 NPAT guidance now at NZ$(5)m–NZ$5m and HY23 already at NZ$4.8m, the implied H2 outcome is roughly break-even to slightly loss-making, materially weaker than the NZ$10.6m H2 NPAT implied by repeating the FY22 shape.

The release attributes the downgrade to further Advanced Nutrition demand reductions, mostly from one customer, but does not quantify the share of revenue at risk. The durability of the guidance range therefore depends on customer-specific resolution that this release does not detail.

Quality of result

The NZ$4.8m of reported NPAT is unhelpful as a read on underlying performance

The current effective tax rate of 21.2% (versus 10.2% prior) is within the supplied historical range, and the 2.4pp gap between PBT growth (-80.4%) and NPAT growth (-82.8%) is small, so tax is not distorting the picture. PBT growth of -80.4% is the cleaner operating read and confirms an earnings decline driven by trading conditions.

Cash quality is the larger concern. Cash conversion at -242.1% is classified as within the supplied historical range (mean -202.8%, meaning Synlait's first-half conversion has structurally been weak), but the dollar absorption – NZ$132.2m of working capital and a NZ$158.1m pre-lease FCF deficit – is among the weak end of recent experience. Inventory days at 110.6 against a historical mean of 91.2 indicate product is building faster than it is moving, which raises write-down and stranded-cost risk if Advanced Nutrition demand does not recover in H2. Capex/revenue of 4.3% is down from 5.8%, so the cash drain is being absorbed by working capital, not investment.

Unresolved

Open questions

What proportion of Advanced Nutrition revenue is tied to the customer driving the demand reduction, and what is the timetable for recovery or replacement?
How will the NZ$467.7m inventory balance be unwound through H2, and what margin impact should be expected if product is repriced to clear?
Is there covenant headroom at 10.04x net debt/EBITDA, and what refinancing or facility-cost step-up follows from gross borrowings rising NZ$99.3m?
Why did capex fall 27.2% to NZ$33.5m, and does this reflect deferred investment that must be caught up in later periods?
What capital actions are under consideration to address leverage given operating cash flow turned to a NZ$124.7m outflow?

This briefing cannot assess the recoverability of the elevated inventory balance or the contractual terms underpinning the Advanced Nutrition customer relationships that drove the FY23 guidance cut.

Chat

Ask about SML HY23

Ask follow-up questions about Synlait Milk's HY23 result.

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

Ask about SML HY23

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 HY23 result.

What proportion of Advanced Nutrition revenue is tied to the customer driving the demand reduction, and what is the timetable for recovery or replacement?Why does "The cash story is worse than the P&L" matter?How strong was the cash and earnings quality in HY23?What should I watch next for SML after HY23?

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

HY23 / results announcement↗

Synlait H1 23 Announcement

HY23 / results release↗

Synlait H1 23 Financial Statements

HY23 / financial report↗

Synlait H1 23 Investor Presentation

HY23 / results presentation↗

Prior comparable period

Synlait H1 22 Financial Statements

HY22 / financial report↗

NZX Results Template

HY22 / results announcement↗

Synlait H1 22 Announcement

HY22 / results release↗

Full-year context

Results Template

FY22 / results announcement↗

Synlait Full Year 2022 Annual Report

FY22 / financial report↗

Synlait Full Year 2022 Media Release

FY22 / media release↗

Release context

Announcement: Half Year 2023 Guidance Update

HY23 / commentary↗

Announcement: Synlait Annual Meeting Poll Results

HY23 / commentary↗

Announcement: Synlait FY23 guidance update

HY23 / commentary↗

Announcement: Synlait HY23 results date and conference call details

HY23 / commentary↗

Related insights

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

Leverage and balance-sheet risk

Net debt / EBITDA is 10.04x, +4.35x versus the prior comparable period.

→

Earnings quality and statutory distortions

PBT and NPAT growth diverged by 2.4pp, with a distortion flag in the result.

→

Working-capital pressure

Inventory days were 111 days, +33 days versus the prior comparable period.

→

ROE and capital efficiency

ROE was 0.6%, -3.1pp 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.