Market cap
$548.6m
End-of-day close multiplied by current shares on issue.
Revenue grew 38.8% to $921.7M but operating earnings declined and net debt rose to $445.9M against EBITDA of $194.4M.
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
$548.6m
End-of-day close multiplied by current shares on issue.
How the market price compares with recent earnings and cash-flow inputs.
P/E
Not available
Not meaningful when recent earnings are negative.
EPS
-0.10
Recent filing-derived earnings per share.
PEG
Not available
Not available for this company right now.
EV/EBITDA
6.25x
Enterprise value compared with recent EBITDA.
P/FCF
30.43x
Market cap compared with recent free cash flow.
P/B
0.88x
Market value compared with latest reported equity.
Yield and fund-style valuation where the company shape supports it.
Dividend yield
2.8%
Trailing dividends compared with the latest close.
Total return
Not available
Available once dividend and adjustment data are verified.
Key metrics
FY24 vs FY23
Revenue
$921.7m
+38.8% ↑ vs $663.8m
EBITDA
$194.4m
— vs —
Net profit after tax
$39.4m
-21.0% ↓ vs $49.9m
Net cash inflow from operating activities
−$95.6m
-55.7% ↓ vs −$61.4m
Full-year dividend per share
9.5c
-36.7% ↓ vs 15.0c
Operating profit
$98.6m
+11.0% ↑ vs $88.9m
Profit before tax
$58.4m
-12.8% ↓ vs $67m
Cash and cash equivalents
$56.8m
-26.1% ↓ vs $76.8m
What changed
Revenue grew 38.8% to $921.7M, but profit before tax fell 12.8% to $58.4M and statutory NPAT fell 21.0% to $39.4M after a $12.4M impairment. Underlying NPAT of $51.8M landed within THL's revised guidance band of $50–53M — itself reduced from earlier FY24 expectations during the year.
The earnings decline is concentrated in the USA. The USA Rentals & Sales segment result collapsed from $13.5M to $1.6M despite revenue rising 48.9% to $262.6M. New Zealand Rentals & Sales ($32.1M → $45.7M), Action Manufacturing ($8.3M → $13.9M) and Tourism ($6.3M → $13.0M) delivered record contributions that partly offset USA weakness.
Net debt rose from $285.1M to $445.9M (leverage 2.3x EBITDA). Operating cash outflow widened from $61.4M to $95.6M against $363M of gross capex. The final FY24 dividend was 5.0 cps versus a 15.0 cps prior final; full-year FY24 dividend totalled 9.5 cps.
What matters
Revenue rose 48.9% but the segment result fell from $13.5M to $1.6M, leaving a 16.3% gross margin against group revenue intensity. Release commentary points to softer vehicle sales volumes and margins globally. This matters because the USA had been positioned as a key contributor, and the swing from $13.5M to near-breakeven explains most of the group operating earnings decline despite strong outcomes elsewhere.
Leverage stepped up against a heavy capex cycle. Net debt grew 56% to $445.9M and gross borrowings rose to $502.7M, while capex of $363M (+10.9%) consumed cash through the fleet build. With leverage now 2.3x EBITDA and FCF pre-lease at –$458.6M, financial flexibility has narrowed. The reduction in the final dividend per share is consistent with cash preservation, although THL has not framed it that way.
Tax distortion masks the operating shape. The effective tax rate moved from –25.6% in FY23 (a net tax benefit) to 32.6% in FY24. NPAT down 21.0% therefore overstates the operating deterioration; PBT down 12.8% is the cleaner read on underlying decline before the impairment and tax-rate normalisation.
Expectations
The extracted release does not contain a numeric FY25 guide. The implied second-half shape is notably weaker: H1 already delivered $39.7M of statutory NPAT, so H2 NPAT was roughly breakeven, and H1 EBITDA represented 61.6% of full-year EBITDA. The result therefore validates the revised guidance but does not provide reassurance on the exit run-rate; the H2 step-down in operating earnings, combined with capex still ramping, is the more important read for FY25.
Quality of result
First, the $12.4M impairment is the explicit reconciling item between statutory NPAT ($39.4M) and underlying NPAT ($51.8M), so the underlying figure is the better operating gauge. Second, the swing from a prior-year tax benefit to a current-year tax expense at a 32.6% effective rate amplifies the NPAT decline; PBT –12.8% better captures the operating change.
Cash quality is weaker than reported earnings suggest. Operating cash flow turned more negative ($61.4M → $95.6M outflow), and the standard OCF-to-EBITDA conversion ratio is not analytically reliable for this fleet business given how lease, fleet financing and capex flows are classified, so we treat the absolute outflow and capex intensity as the relevant lens. Inventories rose 21.6% to $221.2M, adding $29.5M of operating working capital. The full-year 9.5 cps dividend implies a 52.2% NPAT payout ratio but is not covered by free cash flow pre-lease. ROE fell from 8.2% to 6.4%.
Unresolved
This briefing cannot assess management's specific plans for USA recovery, fleet rationalisation timing, or FY25 trading without additional disclosure beyond the extracted release.
Chat
Ask follow-up questions about Tourism Holdings's FY24 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.
company filing
FY24 / results announcementFY24 Integrated Annual Report
FY24 / financial reportFY24 Investor Presentation
FY24 / results presentation2023 Integrated Annual Report
FY23 / financial reportcompany filing
FY23 / results announcementcompany filing
FY23 / results releaseFY24 Interim company filing
HY24 / results announcementFY24 Interim company filing
HY24 / results releaseFY24 Interim Financial Statements
HY24 / financial reportFY24 Interim Results Investor Presentation
HY24 / results presentationNZX Release - FY24 Results - Webcast Details
FY24 / commentaryNZX Release - thl reduces FY24 NPAT guidance
FY24 / commentaryNZX Release - 2023 Annual Meeting Results
HY24 / commentaryNZX Release - FY24 Interim Results - Webcast Details
HY24 / commentaryRelated insights
Cross-company views selected from the metrics in this briefing.
Earnings quality and statutory distortions
PBT and NPAT growth diverged by 8.2pp, with a distortion flag in the result.
Revenue growth context
Revenue growth was 38.8% for this reporting period.
Dividend coverage and payout pressure
Company-disclosed payout ratio is 40.0% on a NPAT basis, with NPAT payout at 52.2%.
Leverage and balance-sheet risk
Net debt / EBITDA is 2.29x for this result.
Get the next Tourism Holdings briefing and related NZX reporting-season updates by email.