Market cap
$2b
End-of-day close multiplied by current shares on issue.
Result releasedAnnolyse analysis published
Development capex of $633.8m pushed gross borrowings to $1.07b and free cash flow to -$14.7m, with operating cash flow still near prior-year levels.
Comparable chart history for this briefing.
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
$2b
End-of-day close multiplied by current shares on issue.
How the market price compares with recent earnings and cash-flow inputs.
P/E
7.58x
Recent market cap compared with trailing earnings.
EPS
1.06
Recent filing-derived earnings per share.
PEG
Not available
Not meaningful without positive comparable earnings growth.
EV/EBITDA
Not available
Not available for this company right now.
P/FCF
Not available
Not meaningful when free cash flow is negative or unavailable.
P/B
0.59x
Market value compared with latest reported equity.
Yield and fund-style valuation where the company shape supports it.
Dividend yield
3.0%
Trailing dividends compared with the latest close.
Total return
Not available
Available once dividend and adjustment data are verified.
Key metrics
FY22 vs FY21
Revenue
$238.7m
Caveat: metric quality flags apply; use this value with basis context.
Net profit after tax
$269.1m
Caveat: metric quality flags apply; use this value with basis context.
Net cash inflow from operating activities
$369.2m
-3.7% ↓ vs $383.4m
Full-year dividend per share
22.3c
Caveat: metric quality flags apply; use this value with basis context.
Operating profit
$282.1m
Caveat: metric quality flags apply; use this value with basis context.
Profit before tax
$265.1m
Caveat: metric quality flags apply; use this value with basis context.
Cash and cash equivalents
$25.3m
+201.0% ↑ vs $8.4m
Total assets
$5.8b
+18.6% ↑ vs $4.9b
Analysis ofSUM FY22Result releasedAnnolyse analysis published
What changed
Revenue grew 16.2% to $238.7m on 1,007 occupation right sales (up 3%) and a 29.7% development margin. These Financial Results are for the Year Ended 31 December 2022.
Operating cash flow slipped 3.7% to $369.2m, but capex on investment property and PP&E stepped up materially to $633.8m, taking free cash flow to -$14.7m. Gross borrowings rose 43.8% to $1.1b, lifting net debt to roughly $1b from $738.6m. The board declared a final dividend of 11.6 cents per share, taking the full-year dividend to 22.3 cps (FY21: 18.5 cps).
What matters
Expectations
Half-year shape shows revenue and NPAT close to evenly split (HY22 was 47.8% of full-year revenue and 50.0% of full-year NPAT), so this is not a heavily second-half-weighted result and there is no obvious run-rate uplift to extrapolate.
Management flags that settlement timing is normalising as the residential market eases, which means resale-driven cash flows and realised resale gains may face a tougher comparable in FY23. The release does not quantify forward sales, development backlog conversion or debt capacity, so the briefing cannot judge how much of the lifted capex run-rate is sustainable beyond FY22.
Quality of result
The 21.5% rise in underlying profit is grounded in higher unit volumes, a 29.7% development margin, and rising average proceeds per new sale ($658,000 vs $630,000), with deferred management fees and realised resale gains both higher. Operating cash flow of $369.2m, only 3.7% below FY21, confirms the cash engine still works through a softening housing tape.
The lower-quality elements sit below the operating line and on the balance sheet. Free cash flow of -$14.7m and capex at 265.5% of revenue mean shareholder returns are being funded alongside meaningful incremental debt rather than from operating cash alone, with the full-year dividend at 22.3 cps representing 19.1% of statutory NPAT (versus 3.6% in FY21, when NPAT was revaluation-inflated). Reported ROE fell to 12.3% from 28.2%, but that decline is again largely a reflection of the prior period's revaluation-fattened earnings base rather than an operating deterioration.
Unresolved
This briefing cannot assess forward occupancy, settlement velocity, unit pricing trajectory, or the company's internal hurdle on development returns, none of which are disclosed in the release.
Chat
Ask follow-up questions about Summerset Group Holdings's FY22 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 analytical metrics.
Open to load key metrics.
Annual Report - FY22
FY22 / financial reportMedia release - FY22 results
FY22 / media releaseResults Announcement - FY22
FY22 / results announcementResults Presentation - FY22
FY22 / results presentationAnnual Report - FY21
FY21 / financial reportMedia release - FY21 results
FY21 / media releaseResults Announcement - FY21
FY21 / results announcementHalf Year Report - 1H22
HY22 / financial reportMedia release - 1H22 results
HY22 / media releaseResults Announcement - 1H22
HY22 / results announcementRelated insights
Cross-company views selected from the metrics in this briefing.
Earnings quality and statutory distortions
PBT and NPAT growth diverged by 0.7pp, with a distortion flag in the result.
Revenue growth context
Revenue growth was 16.2% for this reporting period.
ROE and capital efficiency
ROE was 12.3%, -16.0pp versus the prior comparable period.
Dividend coverage and payout pressure
Company-disclosed payout ratio is 30.0% on a company-disclosed basis, with NPAT payout at 19.1%.
Get the next Summerset Group Holdings briefing and related NZX reporting-season updates by email.