Market cap
$633.5m
End-of-day close multiplied by current shares on issue.
Result releasedAnnolyse analysis published
Revenue grew 1.7% but PBT fell 108.5% and leverage rose to 3.2x net debt/EBITDA, squeezing financial headroom.
Revenue context before the current result.
EBITDA 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
$633.5m
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
6.75x
Enterprise value compared with recent EBITDA.
P/FCF
35.14x
Market cap compared with recent free cash flow.
P/B
1.02x
Market value compared with latest reported equity.
Yield and fund-style valuation where the company shape supports it.
Dividend yield
2.4%
Trailing dividends compared with the latest close.
Total return
Not available
Available once dividend and adjustment data are verified.
Key metrics
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 FY25Result releasedAnnolyse analysis published
What changed
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
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
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
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
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 follow-up questions about Tourism Holdings's FY25 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
FY25 / results announcementFY25 Annual Results Presentation
FY25 / results presentationFY25 Integrated Annual Report
FY25 / financial reportNZX/Media Release
FY25 / media releasecompany filing
FY24 / results announcementFY24 Integrated Annual Report
FY24 / financial reportFY24 Investor Presentation
FY24 / results presentationChair and CEO Letter / Financial Statements
HY25 / financial reportcompany filing
HY25 / results announcementInvestor Presentation
HY25 / results presentationMarket Release
HY25 / results releaseNZX Release - FY24 Results - Webcast Details
FY24 / commentaryNZX Release - thl reduces FY24 NPAT guidance
FY24 / commentary2024 Annual Meeting Chair and CEO's Address
HY25 / commentaryNZX Release - 2024 Annual Meeting Results
HY25 / commentaryRelated 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.
Get the next Tourism Holdings briefing and related NZX reporting-season updates by email.