Skip to main content

Result releasedAnnolyse analysis published

PBT fell 12.8% as USA segment result collapsed

Revenue grew 38.8% to $921.7M but operating earnings declined and net debt rose to $445.9M against EBITDA of $194.4M.

THL metric context

No comparable metric history is available for this result.

Not enough chartable history yet. This panel will populate as comparable periods are published.

Market context

Valuation

These ratios pair a market close from around the result date with verified filing data. An unavailable metric means the required inputs were missing or unsuitable for comparison.

Prices as at close, 18 September 2026

Price and market cap

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

Market cap

$626.8m

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

16.32x

i

Recent market cap compared with trailing earnings.

EPS

0.17

i

Recent filing-derived earnings per share.

PEG

Not available

i

Not available for this company right now.

EV/EBITDA

4.87x

i

Enterprise value compared with recent EBITDA.

P/FCF

10.78x

i

Market cap compared with recent free cash flow.

P/B

0.98x

i

Market value compared with latest reported equity.

Income and investment-company measures

Yield and investment-company valuation where supported.

Dividend yield

3.7%

i

Trailing dividends compared with the latest close.

Total return

Not available

i

Available once dividend and adjustment data are verified.

Release date
11 January 2024
Published
23 April 2026

Key metrics

Numbers worth scanning first

FY24 vs FY23

Revenue

$921.7m

Caveat: metric quality flags apply; use this value with basis context.

EBITDA

$194.4m

Caveat: metric quality flags apply; use this value with basis context.

Net profit after tax

$39.4m

Caveat: metric quality flags apply; use this value with basis context.

Net cash inflow from operating activities

−$95.6m

Caveat: metric quality flags apply; use this value with basis context.

Full-year dividend per share

9.5c

Caveat: metric quality flags apply; use this value with basis context.

Operating profit

$98.6m

Caveat: metric quality flags apply; use this value with basis context.

Profit before tax

$58.4m

Caveat: metric quality flags apply; use this value with basis context.

Cash and cash equivalents

$56.8m

-26.1% ↓ vs $76.8m

Analysis ofTHL FY24Result releasedAnnolyse analysis published

What changed

Acquisition is result context, with NZ$213.9m acquisition price; operating metrics remain the main read

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

USA segment result collapsed

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

THL itself cut FY24 NPAT guidance during the year (from "around" the prior level to $50–53M), and underlying NPAT of $51.8M sits inside that revised band

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

Two factors reduce the comparability of headline NPAT

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

Open questions

What is driving the USA segment result collapse from $13.5M to $1.6M, and what is the realistic path back toward prior-year contribution?
How does management intend to stabilise leverage at 2.3x EBITDA while sustaining ~$350M+ of annual fleet capex?
Is the $12.4M impairment an isolated USA fleet write-down, or does it signal wider carrying-value risk across the global rental fleet?
Why did inventories rise 21.6% to $221.2M, and over what horizon will that working-capital build unwind?
What is the implied FY25 underlying earnings shape given the materially weaker H2 run-rate embedded in this result?

This briefing cannot assess management's specific plans for USA recovery, fleet rationalisation timing, or FY25 trading without additional disclosure beyond the extracted release.

Ask about THL FY24

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

Sign in to chat

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

What is driving the USA segment result collapse from $13.5M to $1.6M, and what is the realistic path back toward prior-year contribution?Why does "USA segment result collapsed" matter?How strong was the cash and earnings quality in FY24?What should I watch next for THL 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

FY24 Integrated Annual Report

FY24 / financial report

FY24 Investor Presentation

FY24 / results presentation

Prior comparable period

2023 Integrated Annual Report

FY23 / financial report

Interim context

FY24 Interim company filing

HY24 / results announcement

FY24 Interim company filing

HY24 / results release

FY24 Interim Financial Statements

HY24 / financial report

FY24 Interim Results Investor Presentation

HY24 / results presentation

Release context

NZX Release - FY24 Results - Webcast Details

FY24 / commentary

NZX Release - thl reduces FY24 NPAT guidance

FY24 / commentary

NZX Release - 2023 Annual Meeting Results

HY24 / commentary

NZX Release - FY24 Interim Results - Webcast Details

HY24 / commentary

Get notified when THL publishes next

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