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
Tourism Holdings (THL) / FY24

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.

Consumer / Tourism and vehicle rentals

THL metric context

Comparable chart history for this briefing.

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

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, 8 June 2026

Price and market cap

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

Market cap

$548.6m

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

Not available

i

Not meaningful when recent earnings are negative.

EPS

-0.10

i

Recent filing-derived earnings per share.

PEG

Not available

i

Not available for this company right now.

EV/EBITDA

6.25x

i

Enterprise value compared with recent EBITDA.

P/FCF

30.43x

i

Market cap compared with recent free cash flow.

P/B

0.88x

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

2.8%

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
Ask about this result
Sections⌄
  1. Charts
  2. Valuation
  3. Analysis
  4. Chat
  5. Data
  6. Sources

Key metrics

Numbers worth scanning first

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

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.

Chat

Ask about THL FY24

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

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

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

company filing

FY24 / results announcement↗

FY24 Integrated Annual Report

FY24 / financial report↗

FY24 Investor Presentation

FY24 / results presentation↗

Prior comparable period

2023 Integrated Annual Report

FY23 / financial report↗

company filing

FY23 / results announcement↗

company filing

FY23 / results release↗

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↗

Related 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.

→
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 THL publishes next

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