Market cap
$281.8m
End-of-day close multiplied by current shares on issue.
Result releasedAnnolyse analysis published
Apples earnings dropped on COVID labour and supply chain pressures while deleveraging moved T&G into a net cash position.
Revenue context before the current result.
Operating profit margin across covered periods.
Operating cash flow across covered periods.
Operating working-capital absorption or release by reporting period.
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
$281.8m
End-of-day close multiplied by current shares on issue.
How the market price compares with recent earnings and cash-flow inputs.
P/E
27.63x
Recent market cap compared with trailing earnings.
EPS
0.08
Recent filing-derived earnings per share.
PEG
Not available
Not available for this company right now.
EV/EBITDA
9.15x
Enterprise value compared with recent EBITDA.
P/FCF
4.56x
Market cap compared with recent free cash flow.
P/B
0.55x
Market value compared with latest reported equity.
Yield and fund-style valuation where the company shape supports it.
Dividend yield
0.0%
Trailing dividends compared with the latest close.
Total return
Not available
Available once dividend and adjustment data are verified.
Key metrics
FY21 vs FY20
Revenue
$1.4b
Caveat: metric quality flags apply; use this value with basis context.
Net profit after tax
$8.9m
Caveat: metric quality flags apply; use this value with basis context.
Net cash inflow from operating activities
$55.4m
Caveat: metric quality flags apply; use this value with basis context.
Operating profit
$16.9m
Caveat: metric quality flags apply; use this value with basis context.
Profit before tax
$9.8m
Caveat: metric quality flags apply; use this value with basis context.
Cash and cash equivalents
$59m
+32.1% ↑ vs $44.7m
Total assets
$984.3m
Caveat: metric quality flags apply; use this value with basis context.
Analysis ofTGG FY21Result releasedAnnolyse analysis published
What changed
Reported NPAT attributable to the parent fell 19.8% to NZ$8.9m, a 35.7 percentage-point narrower decline than PBT; the analytical pass flags this gap as tax/minority-interest distortion and identifies PBT as the cleaner operating read.
Segment results explain the bulk of the deterioration: Apples earnings fell from NZ$52.1m to NZ$40.6m, and International Trading swung from a NZ$2.3m profit to a NZ$12.4m loss. Net cash from operating activities was broadly flat at NZ$55.4m, but the balance sheet strengthened sharply, with gross borrowings down 57.3% to NZ$43.2m and net debt swinging from NZ$56.5m to a net cash position of NZ$15.8m.
What matters
A 3.3% revenue decline produced a 55.5% PBT decline, with PBT margin at 0.7% — Annolyse's historical baseline shows that is still the upper edge of T&G's recent range (4-period mean -1.0%), so the absolute margin level remains thin even after the fall. This matters because the business is operating close to break-even and small further cost or weather shocks can swing the result negative.
The Apples engine softened and International Trading became a drag. Apples revenue fell 2.7% but its segment result fell NZ$11.5m, and International Trading revenue dropped 27.7% while flipping from profit to a NZ$12.4m loss. The release attributes part of this to COVID-driven labour shortages affecting apple sizing and volumes, plus global supply chain disruption — these are external pressures, but they have concentrated earnings risk in the dominant Apples segment (62.4% of revenue).
Leverage moved materially in the company's favour. Gross borrowings fell NZ$57.9m, cash rose NZ$14.3m, and equity grew 10.4% to NZ$573.6m, taking the group into net cash. Total assets at NZ$984.3m sit below Annolyse's historical baseline range (mean NZ$1.1b), consistent with a contracted, more lightly geared balance sheet that gives optionality but also raises questions about reinvestment ambition.
Expectations
The H1 21 interim shape shows 47.8% of full-year revenue but only 38.5% of full-year NPAT was earned in H1, implying H2 carried disproportionately more profit despite the full-year decline — consistent with the apple harvest cycle, but the second-half profit lift (~NZ$5.5m implied) was modest in absolute terms. Operating cash flow was actually H1-weighted (66.3% in H1), so H2 cash generation of roughly NZ$18.6m was light given peak-season working capital release expectations. The release does not anchor FY22 expectations on labour, freight or pricing, so this result supports neither a clean rebound nor a worsening trajectory.
Quality of result
Pre-lease free cash flow was NZ$6.3m versus NZ$15.1m prior, because capex rose 19.2% to NZ$49.1m (3.6% of revenue, up from 2.9%). FCF-to-NPAT conversion fell to 70.6% from 136.5%, which means the reported earnings were less cash-backed than in the prior year and the headline NPAT decline understates the cash strain. Operating working-capital absorbed NZ$24.5m — within Annolyse's historical baseline range and below the 4-period mean of NZ$69.5m, so the WC build is not abnormal, but it still reduced free cash.
The effective tax rate rose to 38.3% from 24.7%, which would normally amplify the NPAT fall, yet attributable NPAT fell less than PBT. The release does not quantify the offset, but the gap between profit from continuing operations (NZ$13.6m) and attributable NPAT (NZ$8.9m) points to a meaningful minority-interest share. This durability of the reported NPAT is therefore less than the headline suggests; PBT remains the more reliable read.
Unresolved
This briefing cannot assess management's specific FY22 plans for capacity, labour sourcing, or dividend policy, as no forward targets or capital-allocation framework were disclosed in the release.
Chat
Ask follow-up questions about T&G Global Limited and subsidiary companies's FY21 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 segment breakdown.
Open to load analytical metrics.
Open to load key metrics.
T&G Annual Report 2021
FY21 / financial reportT&G Media Release Financial Year 2021
FY21 / media releaseT&G Results Announcement 2021
FY21 / results announcementT&G Annual Report 2020
FY20 / financial reportT&G Full Year 2020 Media Release
FY20 / media releaseT&G Results Announcement 2020
FY20 / results announcementNZX Financial Results Announcement June 2021
HY21 / results announcementNZX Financial Results Announcement June 2021
HY21 / results releaseNZX Interim Report June 2021
HY21 / financial reportRelated insights
Cross-company views selected from the metrics in this briefing.
Earnings quality and statutory distortions
PBT and NPAT growth diverged by 35.7pp, with a distortion flag in the result.
Revenue growth context
Revenue growth was -3.3% for this reporting period.
ROE and capital efficiency
ROE was 1.5%, -0.6pp versus the prior comparable period.
Working-capital pressure
Debtor days were 6 days for this result.
Get the next T&G Global Limited and subsidiary companies briefing and related NZX reporting-season updates by email.