Annolyse
BriefingsCompaniesScreenerInsightsPrinciplesCompareChatWatchlist

Explore

  • Briefings
  • Companies
  • Screener
  • Insights
  • Compare

Resources

  • Search
  • Methodology
  • API Reference

© 2026 Annolyse.

ChartsAnalysisChatData
  1. Charts
  2. Valuation
  3. Analysis
  4. Chat
  5. Data
  6. Sources
←Back to briefings
Tourism Holdings (THL) / FY25

Result released25 August 2025·Annolyse analysis published23 April 2026

Tourism Holdings' PBT collapses to a $4.9m loss on a North America slump

Revenue grew 1.7% but PBT fell 108.5% and leverage rose to 3.2x net debt/EBITDA, squeezing financial headroom.

Consumer / Tourism and vehicle rentals

THL revenue trajectory

Revenue context before the current result.

↗
Loading chart...
FY25 was $937.2m, versus $921.7m in FY24.

THL EBITDA margin

EBITDA margin across covered periods.

↗
Loading chart...
FY25 was 16.5%, versus 21.1% in FY24.

THL operating cash flow

Operating cash flow across covered periods.

↗
Loading chart...
FY25 was $28.6m, versus -$95.6m in FY24.

THL working-capital movement

Operating working-capital absorption or release by reporting period.

↗
Loading chart...
FY25 was -$62.4m, versus $23.4m in HY25.

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, 21 July 2026

Price and market cap

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

Market cap

$633.5m

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

6.75x

i

Enterprise value compared with recent EBITDA.

P/FCF

35.14x

i

Market cap compared with recent free cash flow.

P/B

1.02x

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

2.4%

i

Trailing dividends compared with the latest close.

Total return

Not available

i

Available once dividend and adjustment data are verified.

Release date
25 August 2025
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

FY25 vs FY24

Revenue

$937.2m

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

EBITDA

$154.2m

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

Net profit after tax

−$25.8m

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

Net cash inflow from operating activities

$28.6m

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

Full-year dividend per share

6.5c

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

Operating profit

$41.7m

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

Profit before tax

−$4.9m

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

Cash and cash equivalents

$49.7m

-12.4% ↓ vs $56.8m

Analysis ofTHL FY25·Result released25 August 2025·Annolyse analysis published23 April 2026

What changed

Tourism Holdings' profit before tax swung from a $58.4m profit to a $4.9m loss, down 108.5%, driven largely by North America, where segment result reversed from a $16.5m profit to a $34.3m loss on revenue that fell from $370.9m to $247.0m

This matters because it points to genuine deterioration in the group's largest offshore rental and sales market rather than a one-off adjustment. EBITDA fell 20.7% to $154.2m and NPAT fell 165.5% to a $25.8m loss, even as group revenue rose 1.7% to $937.2m, showing the top line held up while segment economics did not. Second-half momentum worsened: HY25 NPAT was a $25.3m profit, implying an H2 NPAT of roughly -$51.0m.

What matters

North America and Australia together explain most of the earnings decline: Australia's result fell from $45.4m to $17.1m on a lower revenue share (38.6% versus 44.2%), while New Zealand's segment margin compressed from 31.2% to 20% despite a modest result gain

This means the earnings base has narrowed to fewer profitable regions, weakening the group's diversification argument.

The tax line materially distorts the headline comparison: the effective tax rate swung from 32.6% to -420.8%, widening the PBT-to-NPAT gap by 57 percentage points. PBT, though itself down 108.5%, is the cleaner operating read here because the tax movement reflects deferred-tax and impairment mechanics rather than trading performance.

Leverage also moved against the company: net debt/EBITDA rose to 3.2x from 2.3x and ROE fell to -4.5% from 6.4%, which reduces balance-sheet flexibility just as segment earnings are under pressure.

Expectations

No stated FY26 target or guidance range was disclosed in this release, so the result can only be judged against its own trajectory rather than a company benchmark

That trajectory is unfavourable: profitability weakened through the year, with the implied second-half NPAT swinging to roughly -$51.0m from a $25.3m first-half profit, indicating the North America and Australia pressures intensified rather than stabilised into year-end. Without forward commentary on fleet deployment or segment recovery plans, it is not possible to say whether this represents a trough or an ongoing deterioration.

Quality of result

Operating cash flow improved sharply to $28.6m from -$95.6m, but this is substantially a function of capex being cut 89.4% to $38.4m from $363.0m and inventory being drawn down, with inventory days falling from 87.6 to 64.6 and operating working capital declining by $62.4m

This reflects fleet-cycle liquidation and reduced investment rather than a durable improvement in underlying trading cash generation, and free cash flow before lease items remained negative at -$9.8m. The prior-year cash conversion ratio against EBITDA is not presented here because the comparison basis is distorted; readers should treat any cash-conversion comparison with that caveat rather than as a clean year-on-year signal. The final dividend fell to 4 cents per share from 5 cents, and the full-year dividend fell to 6.5 cents from 9.5 cents, consistent with a payout policy pegged at roughly 50% of underlying NPAT rather than a discretionary cut.

Unresolved

Open questions

What is management's plan to restore North America profitability after the segment swung to a $34.3m loss from a $16.5m profit?
Why did the effective tax rate move to -420.8%, and is further deferred-tax volatility expected in FY26?
Will capex remain suppressed after an 89.4% reduction, and what does that imply for fleet age and future rental capacity?
How will management address net debt/EBITDA rising to 3.2x from 2.3x given weakening segment earnings?
Is the current dividend level, now 6.5 cents per share for the full year, the new sustainable base under the 50% underlying NPAT payout policy?

This briefing cannot assess whether the North America and Australia segment declines reflect market-wide cyclical conditions or company-specific execution issues, since no comparable industry benchmark was supplied.

Chat

Ask about THL FY25

Ask follow-up questions about Tourism Holdings's FY25 result.

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

Ask about THL FY25

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 FY25 result.

What is management's plan to restore North America profitability after the segment swung to a $34.3m loss from a $16.5m profit?Why does "North America and Australia together explain most of the earnings decline: Australia's result fell from $45.4m to $17.1m on a lower revenue share (38.6% versus 44.2%), while New Zealand's segment margin compressed from 31.2% to 20% despite a modest result gain" matter?How strong was the cash and earnings quality in FY25?What should I watch next for THL after FY25?

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

FY25 / results announcement↗

FY25 Annual Results Presentation

FY25 / results presentation↗

FY25 Integrated Annual Report

FY25 / financial report↗

NZX/Media Release

FY25 / media release↗

Prior comparable period

company filing

FY24 / results announcement↗

FY24 Integrated Annual Report

FY24 / financial report↗

FY24 Investor Presentation

FY24 / results presentation↗

Interim context

Chair and CEO Letter / Financial Statements

HY25 / financial report↗

company filing

HY25 / results announcement↗

Investor Presentation

HY25 / results presentation↗

Market Release

HY25 / results release↗

Release context

NZX Release - FY24 Results - Webcast Details

FY24 / commentary↗

NZX Release - thl reduces FY24 NPAT guidance

FY24 / commentary↗

2024 Annual Meeting Chair and CEO's Address

HY25 / commentary↗

NZX Release - 2024 Annual Meeting Results

HY25 / commentary↗

Related insights

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

Earnings quality and statutory distortions

PBT and NPAT growth diverged by 57.0pp, with a distortion flag in the result.

→

Leverage and balance-sheet risk

Net debt / EBITDA is 3.20x, +0.90x versus the prior comparable period.

→

Cash conversion quality

This result converted 18.5% of EBITDA to operating cash flow, +67.7pp versus the prior comparable period.

→

Dividend coverage and payout pressure

Company-disclosed payout ratio is 50.0% on a NPAT basis, with NPAT payout at n/a.

→
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.