Table of Contents
What changed
Reported revenue rose 20.7% to NZD 4.5b, EBITDAI rose 49.7% to NZD 1.7b, PBT nearly doubled (+98.3% to NZD 1.2b) and NPAT almost tripled (+176.8% to NZD 1.1b). Management attributes the step-up in reported numbers to one-off proceeds (described in the release as "one-off proceeds from technologies in the second half"), with adjusted revenue, EBITDAI and NPAT also in growth but at a much more modest pace. Mobile remained the dominant segment at NZD 1.5b (32.7% of revenue) with a high, stable margin. Operating cash flow fell 4.9% to NZD 800.0m despite the earnings jump, and capex stepped up to NZD 515.0m (11.5% of revenue, vs 11.0%). Gross borrowings fell by NZD 474.0m to NZD 1.1b, taking net debt/EBITDAI to 0.55x from 1.27x. Total FY23 dividend was 27.0 cps (final 13.5 cps, +8.0%), up from 25.0 cps.
What matters
- Tax, not operations, drives most of the NPAT headline. PBT grew 98.3% while NPAT grew 176.8%, a 78.5pp gap explained by the effective tax rate collapsing from 29.4% to 1.5%. PBT is the cleaner operating read, and even that figure is inflated by the one-off proceeds flagged in management's own commentary.
- Cash conversion deteriorated materially. OCF/EBITDAI fell from 73.1% to 46.5%, and OCF itself declined NZD 41.0m year on year even as reported EBITDAI rose by NZD 572.0m. That is the single clearest sign that a large slice of the reported earnings uplift is non-cash or non-recurring.
- Balance sheet is genuinely stronger. Gross debt down 31.1%, equity up 31.5%, net debt/EBITDAI halved to 0.55x. This is the most durable positive in the release, though EBITDAI itself is inflated by the one-offs so the ratio flatters.
Expectations
Management states FY23 delivered to guidance, with free cash flow (company-defined, NZD 489.0m) "towards the upper end" of aspiration versus NZD 296.0m prior. No forward quantified target was parsed from the release. Shape-wise, HY23 captured 60.5% of full-year EBITDAI and 73.7% of full-year NPAT, meaning the second half was materially weaker on the bottom line — consistent with the interim commentary that adjusted EBITDAI and NPAT declined in H1 on broadband/cloud margin pressure, and that the reported growth narrative leans on one-off proceeds booked in 2H. The release supports an "in-line to guidance" read but does not support extrapolating the 49.7% reported EBITDAI growth or 176.8% NPAT growth forward.
Quality of result
Low-to-moderate. The durable components are mobile performance (revenue up, margin ~67% stable), lower net debt, improved working capital (receivable days 33.3 vs 36.4; inventory days 6.4 vs 10.5), and an 8.0% dividend increase comfortably covered (NPAT payout 44.5% vs 114.2% prior). Against that, three features point to timing- or balance-sheet-assisted earnings: the explicit one-off proceeds called out by management; the 27.9pp drop in effective tax rate; and cash generation moving in the opposite direction to reported profit. ROE of 58.5% (vs 27.8%) looks strong but is distorted by the same one-off earnings inflating the numerator.
Unresolved
- Quantum and nature of the "one-off proceeds from technologies" — the release references them qualitatively but the excerpts contain no reconciliation between reported and adjusted revenue/EBITDAI/NPAT.
- Why the effective tax rate dropped to 1.5% and whether any portion is structural versus one-off (e.g., tax treatment of the disposal gain).
- Adjusted (underlying) revenue, EBITDAI and NPAT growth rates are referenced but not quantified in the supplied text, leaving the underlying trajectory ambiguous — particularly given the interim commentary flagged adjusted EBITDAI and NPAT declines in H1.
- Free cash flow as stated (NZD 489.0m) does not reconcile to OCF minus capex (NZD 285.0m) from the extracted lines, so the FCF definition and bridge are unclear.
- Forward capital-return intent beyond FY23, given prior-year language about returning up to NZD 350m to shareholders.
This briefing cannot assess the adjusted/underlying earnings trajectory or the specific composition of the one-off proceeds, because the supplied excerpts do not contain a quantified non-GAAP reconciliation or disposal-gain schedule.
Key metrics
| Metric | FY23 | FY22 | Change |
|---|---|---|---|
| Revenue | $4.5m | $3.7m | +20.7% ↑ |
| Net profit after tax | $1.1m | $0.4m | +176.8% ↑ |
| Net cash inflow from operating activities | $0.8m | $0.8m | -4.9% ↓ |
| Final dividend per share | 13.5c | 12.5c | +8.0% ↑ |
| EBITDAI | $1.7m | $1.1m | +49.7% ↑ |
| Profit before tax | $1.2m | $0.6m | +98.3% ↑ |
| Cash and cash equivalents | $0.1m | $0.1m | +40.8% ↑ |
| Total assets | $4.5m | $4.2m | +7.0% ↑ |
Segment breakdown
| Segment | Current revenue | Prior revenue | Current result | Mix shift |
|---|---|---|---|---|
| Mobile | $1.5m | $1.4m | $1.0m | -3.6pp |
| Broadband | $0.6m | $0.6m | $0.3m | -3.2pp |
| Procurement and partners | $0.6m | $0.5m | $0.1m | -1.5pp |
| Cloud, security and service management | $0.4m | $0.4m | $0.3m | -2.3pp |
| Managed data, networks and services | $0.3m | $0.3m | $0.1m | -1.2pp |
| Voice | $0.2m | $0.3m | $0.1m | -2.5pp |
| Other products | $0.2m | $0.2m | $0.1m | +1.3pp |
Analytical metrics
| Metric | FY23 | FY22 | Context |
|---|---|---|---|
| PBT growth | +98.3% | — | cleaner earnings measure |
| Effective tax rate | 1.5% | 29.4% | — |
| OCF / EBITDAI (cash conversion) | 46.5% | 73.1% | deteriorated |
| FCF pre-lease | $489.0m | $296.0m | +$193.0m |
| FCF / NPAT | n/m | n/m | complementary conversion metric |
| Capex % revenue | 11.5% | 11.0% | — |
| Capex | $0.5m | $0.4m | +$0.1m |
| Free cash flow | $489.0m | $0.3m | +$488.7m |
| Debtor days | 33.3 | 36.4 | -3.1 days |
| Inventory days | 6.4 | 10.5 | -4.1 days |
| Trade debtors | $0.4m | $0.4m | +$0.0m |
| Net debt | $1.0m | $1.5m | −$0.5m |
| Net debt / EBITDAI | 0.55x | 1.27x | Strengthening |
| Gross borrowings | $1.1m | $1.5m | −$0.5m |
| Payout ratio vs NPAT | 44.5% | — | — |
| Payout ratio vs FCF pre-lease | 0.1% | — | covered |
| ROE (annualised) | 58.5% | 27.8% | Strengthening |
| HY23 share of FY23 revenue | 56.4% | — | Other half was 43.6% |
| HY23 share of FY23 EBITDAI | 60.5% | — | Other half was 39.5% |
| HY23 share of FY23 NPAT | 73.7% | — | Other half was 26.3% |
| Profit from continuing operations | $1.1m | $0.4m | +$0.7m |
This analysis was generated using Annolyse, an AI-powered tool that analyses NZX company announcements. The analysis is based on available company filings and standard Annolyse calculations. This 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.