Annolyse
BriefingsCompaniesInsightsPrinciplesCompareChatWatchlist

Explore

  • Briefings
  • Companies
  • Insights
  • Compare

Resources

  • Search
  • Methodology

© 2026 Annolyse.

ChartsAnalysisChatData
  1. Charts
  2. Analysis
  3. Chat
  4. Data
  5. Sources
←Back to briefings
Summerset Group Holdings (SUM) / FY24

Underlying profit up 8% but development margin slipped and net debt grew NZ$322m

Statutory NPAT fell 22.1% on smaller fair-value gains while gross borrowings rose 23% to fund a NZ$611.4m build programme.

Healthcare / Retirement living

SUM revenue trajectory

Revenue context before the current result.

↗
Loading chart...
FY25 was $361.8m, versus $173m in HY25.

SUM EBITDA margin

EBITDA margin across covered periods.

↗
Loading chart...
HY25 was 78.5%, versus 119.4% in FY24.

SUM operating cash flow

Operating cash flow across covered periods.

↗
Loading chart...
FY25 was $548.2m, versus $228.7m in HY25.

SUM working-capital movement

Operating working-capital absorption or release by reporting period.

↗
Loading chart...
  • FY23 SUM: Outside range low operating working-capital movement. $0.4m; 3-period range $1.3m to $2.2m. Operating working-capital movement: NZ$0.4m, below normal range; 3/3 prior periods had builds averaging NZ$1.7m, and none had a working-capital release.
  • FY24 SUM: Outside range high operating working-capital movement. $2.2m; 3-period range $0.4m to $1.7m. Operating working-capital movement: NZ$2.2m, above normal range; 3/3 prior periods had builds averaging NZ$1.1m, and none had a working-capital release.
Operating working-capital movement: NZ$2.2m, above normal range; 3/3 prior periods had builds averaging NZ$1.1m, and none had a working-capital release.
Release date
28 February 2025
Published
23 April 2026
Ask about this result
Sections⌄
  1. Charts
  2. Analysis
  3. Chat
  4. Data
  5. Sources

Key metrics

Numbers worth scanning first

FY24 vs FY23

Revenue

$319.9m

+17.5% ↑ vs $272.2m

Net profit after tax

$339.8m

-22.1% ↓ vs $436.3m

Net cash inflow from operating activities

$443.2m

+11.3% ↑ vs $398.2m

Full-year dividend per share

24.5c

flat vs 24.5c

Operating profit

$382.1m

-15.1% ↓ vs $450m

Profit before tax

$355.8m

-15.8% ↓ vs $422.5m

Total assets

$8.1b

+16.2% ↑ vs $6.9b

What changed

Statutory headline metrics declined while management's preferred underlying measure grew

Net profit after tax fell 22.1% to NZ$339.8m and profit before tax dropped 15.8% to NZ$355.8m, reflecting smaller property fair-value gains rather than operational weakness. Underlying profit rose 8% to NZ$206.4m on 1,238 occupation-right sales (+12%) and revenue growth of 17.5% to NZ$319.9m.

Development margin compressed to 28.9% from 31.6%, indicating cost or pricing pressure on new units even as volumes expanded.

Operating cash flow grew 11.3% to NZ$443.2m, but capex of NZ$611.4m pushed gross borrowings 23% higher to NZ$1.7b and net debt up about NZ$322m to NZ$1.7b. The full-year dividend of 24.5 cps, including a 13.2 cps final, was unchanged from FY23.

What matters

Underlying profit growth is lagging volume and revenue growth

Settlements rose 12% and revenue 17.5%, but underlying profit grew only 8% and development margin slipped roughly 270 basis points to 28.9%. This means each new unit sold is generating less margin, likely reflecting construction-cost inflation outpacing achievable settlement prices. If the gap persists, scaling delivery alone will not restore margin.

Leverage stepped up materially to fund the build pipeline. Gross borrowings rose NZ$320.8m to NZ$1.7b as capex exceeded operating cash flow by NZ$168.2m. Retirement-living balance sheets routinely carry construction debt against unsold inventory, but the widening gap between investing outflows and operating receipts raises the importance of new-sale velocity in FY25 to recycle capital.

Statutory profit overstates the operational hit. PBT and NPAT fell because fair-value gains on investment property were smaller this year, not because the operating business deteriorated. The effective tax rate remained negative (-4.5% versus -3.3% prior) due to deferred-tax credits on those revaluation movements, so PBT is the cleaner statutory read, which means the operating story is best assessed via underlying profit and development margin rather than reported NPAT.

Expectations

No quantitative FY25 target has been provided

Management commentary points to Q1 2025 settlements broadly in line with Q1 2024, contract rates up roughly 30% year to date, and 430 units under sales and resales contracts. Closing new-sale inventory is reducing toward FY20-21 levels, with management indicating about NZ$200m of additional new sales could be released as inventory normalises.

This implies sales momentum is recovering but provides no commitment on FY25 underlying profit or settlement volumes. The gap that matters is between sales activity and development margin: if margin holds around 28-29%, higher volumes will not translate proportionately into earnings, and the elevated capex programme will continue to outpace operating cash flow. A clear deleveraging path would require either margin recovery or a slower build cadence, neither of which is committed in this release.

Quality of result

Reported earnings durability is mixed when separated from balance-sheet effects

Operating cash flow of NZ$443.2m grew 11.3% and is anchored by deferred-management-fee receipts and resident loan inflows on resales — a structural feature of retirement-village cash mechanics rather than working-capital timing. That underpins the recurring cash story.

However, free cash flow pre-lease was negative NZ$168.2m versus negative NZ$126.9m prior, a wider deficit driven by capex stepping up 16.5% to NZ$611.4m (191.1% of revenue). Headline NPAT is also flattered by historical revaluation gains in the prior comparable that were smaller this year; on the cleaner PBT measure the decline is still 15.8%, while underlying profit at NZ$206.4m grew only 8% against 12% volume growth — the operational pulse is muted relative to activity.

Trade debtor days rose to 8.3 from 6.9, a small move on the group's scale but worth noting given receivables expanded 41.9%. The recurring cash engine looks intact; the durability question is whether development margin and leverage can both stabilise without trimming the build pipeline.

Unresolved

Open questions

Why did development margin compress to 28.9% from 31.6% despite higher settlement volumes — is this construction-cost inflation, settlement-price pressure, or village mix?
What is the deleveraging path if capex continues to outpace operating cash flow by NZ$150-200m annually?
How much of the indicated NZ$200m of additional new sales will flow through to FY25 underlying profit, and at what development margin?
Will the Q1 2025 settlement run-rate and 30% improvement in contract rates translate into full-year volume growth above FY24's 12%?
Is there covenant headroom or near-term refinancing the market should track given the 23% step-up in gross borrowings?

This briefing cannot assess village-level occupancy, deferred-management-fee accrual trends, or the unit-level economics of resales versus new sales without the underlying segment and unit-economics disclosures.

Chat

Ask about SUM FY24

Ask follow-up questions about Summerset Group Holdings's FY24 result.

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

Ask about SUM FY24

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

Sign in to chat

Sign in to ask questions about Summerset Group Holdings's FY24 result.

Why did development margin compress to 28.9% from 31.6% despite higher settlement volumes — is this construction-cost inflation, settlement-price pressure, or village mix?Why does "Underlying profit growth is lagging volume and revenue growth" matter?How strong was the cash and earnings quality in FY24?What should I watch next for SUM after FY24?

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

Annual Report FY24

FY24 / financial report↗

Media Release

FY24 / media release↗

Results Announcement

FY24 / results announcement↗

Results Presentation

FY24 / results presentation↗

Prior comparable period

Annual Report - FY23

FY23 / financial report↗

Media Release - FY23 Results

FY23 / media release↗

Results Announcement - FY23

FY23 / results announcement↗

Results Presentation - FY23

FY23 / results presentation↗

Interim context

Half Year Report - 1H24

HY24 / financial report↗

Media Release - 1H24 Results

HY24 / media release↗

Results Announcement - 1H24

HY24 / results announcement↗

Results Presentation - 1H24

HY24 / results presentation↗

Release context

Outcome of Summerset Annual Meeting

HY24 / commentary↗

Related insights

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

Earnings quality and statutory distortions

PBT and NPAT growth diverged by 6.3pp, with a distortion flag in the result.

→

Revenue growth context

Revenue growth was 17.5% for this reporting period.

→

Dividend coverage and payout pressure

Company-disclosed payout ratio is 28.2% on a company-disclosed basis, with NPAT payout at 16.9%.

→

ROE and capital efficiency

ROE was 11.4%, -5.3pp 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 SUM publishes next

Get the next Summerset Group Holdings briefing and related NZX reporting-season updates by email.