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
Summerset Group Holdings (SUM) / HY23

Operating cash fell 23% and borrowings rose 47% on heavier development

Underlying profit lifted 5.7% to $87.2m but reported NPAT slipped 1.1% as fair-value gains shrank and capex climbed 24.9%.

Healthcare / Retirement living

SUM working-capital movement

Operating working-capital absorption or release by reporting period.

↗
Loading chart...
HY23 was -$22.7m, versus $1.3m in FY22.

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, 16 June 2026

Price and market cap

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

Market cap

$2.1b

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

8x

i

Recent market cap compared with trailing earnings.

EPS

1.06

i

Recent filing-derived earnings per share.

PEG

Not available

i

Not meaningful without positive comparable earnings growth.

EV/EBITDA

Not available

i

Not available for this company right now.

P/FCF

Not available

i

Not meaningful when free cash flow is negative or unavailable.

P/B

0.62x

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

2.9%

i

Trailing dividends compared with the latest close.

Total return

Not available

i

Available once dividend and adjustment data are verified.

Release date
23 August 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

$128.2m

+12.4% ↑ vs $114.1m

Net profit after tax

$133.1m

-1.1% ↓ vs $134.6m

Net cash inflow from operating activities

$146.7m

-23.0% ↓ vs $190.4m

Interim dividend per share

11.3c

+5.6% ↑ vs 10.7c

Total assets

$6.3b

+17.2% ↑ vs $5.4b

What changed

Revenue rose 12.4% to $128.2m, but operating cash flow fell to $146.7m from $190.4m a year earlier, a 23% decline, while gross borrowings expanded 47.4% to $1,306.6m

Net debt rose to roughly $1.3b from $849.5m. Because debt funded a 24.9% lift in capex to $29.4m alongside ongoing development, reported earnings still fell: PBT was down 5.0% to $128.1m and NPAT was down 1.1% to $133.1m. Management's preferred underlying profit measure moved the other way, up 5.7% to $87.2m on a 33.5% development margin.

The interim dividend was lifted 5.6% to 11.3 cps, and occupation-right sales were 483 for the half versus 511 a year ago.

What matters

Cash conversion deteriorated despite a working-capital release

  • Trade receivables fell $22.7m (debtor days from 100.8 to 57.6), which should have supported operating cash, yet OCF still fell 23%. FCF (pre-lease) dropped to $117.2m from $166.9m and FCF-to-NPAT slipped to 88.1% from 124.0%. This matters because the business is becoming more reliant on borrowings to bridge its development spend.
  • Leverage stepped up materially. Gross borrowings rose 47.4% in a year while equity grew only 11.8%, and the company notes its target gearing range of 30–40%. For a development-heavy retirement operator, rising debt is not unusual, but the pace of the increase amplifies sensitivity to interest costs and occupation-right sales velocity.
  • Reported earnings diverge from underlying performance. Underlying profit of $87.2m (+5.7%) tracks the operating delivery — village trading and development margin — while IFRS NPAT is dominated by fair-value movements that shrank versus HY22. The cleaner read on operating progress is the underlying number and the 33.5% development margin, not the reported NPAT line.

Expectations

No specific FY23 earnings target is supplied in the release

The historical shape, with HY22 representing 47.8% of FY22 revenue and 50.0% of FY22 NPAT, suggests a roughly even-to-second-half-skewed pattern, so first-half revenue annualises to about $256.5m. Achieving full-year underlying-profit growth from here depends on second-half settlement velocity at the 483-units run rate and on development margin holding near the 33.5% reported.

The release flags gearing remaining within the 30–40% target range. That matters because debt grew 47% over the year, so the second-half cash conversion and settlement profile will determine whether further drawdowns are needed.

Quality of result

The reported NPAT decline of 1.1% is shallower than the 5.0% PBT decline because the effective tax rate moved from −0.2% to 3.9%, so PBT is the cleaner read on operating progress

The 5.7% lift in underlying profit looks durable, supported by an expanding development margin and continued sales activity, but the gap between underlying and reported earnings shows how much of headline NPAT is fair-value-driven and therefore sensitive to property assumptions.

Cash quality is the weaker element of the result. The $22.7m drop in receivables (debtor days roughly halved) and the 23% fall in OCF imply that, absent the receivables release, cash generation would have looked weaker again. Capex intensity rose to 23.0% of revenue from 20.7%, the dividend rose 5.6%, and gearing climbed materially — so growth, distribution, and balance-sheet flexibility are competing for the same cash. The interim payout is covered by FCF pre-lease at 15.1% of FCF, but the cushion is narrower than a year ago.

Unresolved

Open questions

Why did operating cash flow fall 23% even with a $22.7m receivables release supporting it?
What drove receivable days to fall from 100.8 to 57.6, and is that level repeatable in the second half?
How much further can gross borrowings rise before stated 30–40% gearing becomes binding given current development plans?
What is the second-half occupation-right settlements outlook given the 483-unit first half versus 511 a year earlier?
Why did the effective tax rate move from −0.2% to 3.9%, and is the new level the right run rate?

This briefing cannot assess the realisability of fair-value gains embedded in reported NPAT or the timing of occupation-right resales in the second half.

Chat

Ask about SUM HY23

Ask follow-up questions about Summerset Group Holdings's HY23 result.

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

Ask about SUM HY23

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 HY23 result.

Why did operating cash flow fall 23% even with a $22.7m receivables release supporting it?Why does "Cash conversion deteriorated despite a working-capital release" matter?How strong was the cash and earnings quality in HY23?What should I watch next for SUM after HY23?

Checking account...

Data appendix

Show analytical metrics

Open to load analytical metrics.

Show key metrics table

Open to load key metrics.

Sources

Current period

Half Year Report - 1H23

HY23 / financial report↗

Media Release - 1H23 Results

HY23 / media release↗

Results Announcement - 1H23

HY23 / results announcement↗

Results Presentation - 1H23

HY23 / results presentation↗

Prior comparable period

Half Year Report - 1H22

HY22 / financial report↗

Media release - 1H22 results

HY22 / media release↗

Results Announcement - 1H22

HY22 / results announcement↗

Full-year context

Annual Report - FY22

FY22 / financial report↗

Media release - FY22 results

FY22 / media release↗

Results Announcement - FY22

FY22 / results announcement↗

Release context

Outcome of Summerset Annual Meeting

HY23 / commentary↗

Related insights

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

Earnings quality and statutory distortions

PBT and NPAT growth diverged by 3.9pp, with a distortion flag in the result.

→

Dividend coverage and payout pressure

Dividend payout versus pre-lease FCF is 15.1%, with NPAT payout at 19.7%.

→

Revenue growth context

Revenue growth was 12.4% for this reporting period.

→

ROE and capital efficiency

ROE was 5.8%, -0.8pp 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.