Annolyse
BriefingsCompaniesInsightsPrinciplesCompareChatWatchlist

Explore

  • Briefings
  • Companies
  • Insights
  • Compare

Resources

  • Search
  • Methodology

© 2026 Annolyse.

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

Underlying NPAT fell 45% and $54.5M of one-offs drove a $25.8M statutory loss

North America posted a $34.3M segment loss, operating cash flow fell 83.4% and the dividend was cut from 7c to 4c.

Consumer / Tourism and vehicle rentals

THL revenue trajectory

Revenue context before the current result.

↗
Loading chart...
HY26 was $477.3m, versus $937.2m in FY25.

THL EBITDA margin

EBITDA margin across covered periods.

↗
Loading chart...
HY26 was 26.4%, versus 16.5% in FY25.

THL operating cash flow

Operating cash flow across covered periods.

↗
Loading chart...
HY26 was $40.5m, versus $28.6m in FY25.

THL working-capital movement

Operating working-capital absorption or release by reporting period.

↗
Loading chart...
HY26 was -$82m, versus -$21.4m in FY25.
Release date
25 August 2025
Published
23 April 2026
Ask about this result
Sections⌄
  1. Charts
  2. Analysis
  3. Chat
  4. Data
  5. Sources

Key metrics

Numbers worth scanning first

FY25 vs FY24

Revenue

$937.2m

-7.0% ↓ vs $1b

EBITDA

$154.2m

— vs —

Net profit after tax

−$25.8m

Suppressed: metric quality flags mark this value as unsuitable for normal comparison.

Net cash inflow from operating activities

$28.6m

-83.4% ↓ vs $172.4m

Final dividend per share

4.0c

-42.9% ↓ vs 7.0c

Operating profit

$41.7m

-49.8% ↓ vs $83.2m

Profit before tax

−$4.9m

Suppressed: metric quality flags mark this value as unsuitable for normal comparison.

Cash and cash equivalents

$49.7m

-42.2% ↓ vs $86m

What changed

Tourism Holdings swung to a statutory net loss of NZD 25.8m from a NZD 38.0m profit, an NPAT decline of 167.8%

Profit before tax moved to a loss of NZD 4.9m from NZD 55.2m (-109.0%). Management's underlying NPAT of NZD 28.7m was 45% below prior, and the gap to statutory is attributed to NZD 54.5m of one-off items disclosed in the release.

Revenue fell 7.0% to NZD 937.2m, while reported EBITDA was NZD 154.2m. Within that, sale-of-services revenue (primarily rentals) grew 10% to NZD 486.5m and lifted the recurring mix to 51.9% from 43.9%, so the headline decline reflects weakness in vehicle/retail sales rather than the rental fleet.

Operating cash flow collapsed 83.4% to NZD 28.6m from NZD 172.4m. Net debt fell to NZD 491.4m (3.2x EBITDA) and the final dividend was cut to 4.0 cents from 7.0 cents.

What matters

Underlying earnings show cyclical pressure beyond the one-offs

  • Even excluding the disclosed NZD 54.5m of one-offs, underlying NPAT fell 45% to NZD 28.7m, which management labels "bottom-of-the-cycle". The implication is that the result is not solely an accounting clean-up; the operating base has stepped down.
  • North America is the dominant drag. The segment posted a NZD 34.3m result loss on NZD 247.0m of revenue at a 7.7% gross margin. New Zealand (NZD 48.2m result, 20% margin) and Australia (NZD 17.1m, 12% margin) remained profitable, so the consolidated swing is concentrated rather than broad-based, and the recovery path depends heavily on a single geography.
  • Payout ratio versus pre-lease FCF is suppressed because the source-backed cash-dividend bridge is unavailable.

Expectations

No forward target or guidance is supplied with the release, so the result has to be judged against the H1 shape and management's "bottom-of-the-cycle" framing

The half-year split is unusually skewed: HY25 carried 73.5% of full-year EBITDA and posted a NZD 25.3m statutory profit, while the implied second half delivered only NZD 40.9m of EBITDA and a NZD 51.0m statutory loss. That second-half deterioration is the read management needs to reverse.

Because management explicitly frames FY25 as a trough, the absence of a quantified FY26 anchor matters more than usual. The release does not commit to a specific recovery shape, so investors are taking the cycle call largely on faith.

Quality of result

Quality is weak across multiple dimensions

The NZD 54.5m of one-off items pushes statutory below underlying, but the underlying figure itself is down 45%, so stripping the one-offs does not produce a comfortable run-rate. Operating cash flow benefited from a NZD 21.4m operating-working-capital release, including the disclosed Australian RV inventory reduction of more than NZD 35m and a NZD 21.3m fall in trade receivables (debtor days down to 8.4 from 15.5). These are durable balance-sheet wins, but they are non-repeatable cash sources.

Capex was cut 75.6% to NZD 38.4m, or 4.1% of revenue versus 15.6% prior, which lowered the apparent capex burden but reflects deliberate fleet contraction rather than improved asset productivity. ROE moved to -4.6% from +6.4%. Net debt fell NZD 41.2m, but that was achieved partly through fleet liquidation and equity rather than operating cash generation. Investors should treat reported leverage improvement as cycle management, not earnings strength.

Unresolved

Open questions

What specifically comprises the NZD 54.5m of one-off items, and which components are genuinely non-recurring versus restructuring that may continue into FY26?
Why did North America deteriorate to a NZD 34.3m segment loss, and what concrete operational steps return it to break-even?
How sustainable is OCF if working-capital and inventory releases reverse, and what is the underlying cash conversion at a normalised fleet size?
Is the 4.0c dividend defensible through the cycle when FCF pre-lease is negative, or is further reduction on the table?
What visibility does management have on the timing and shape of the rental-cycle recovery beyond labelling FY25 the trough?

This briefing cannot assess forward earnings power because no FY26 guidance, forward bookings or quantified recovery target was disclosed in the supplied materials.

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 specifically comprises the NZD 54.5m of one-off items, and which components are genuinely non-recurring versus restructuring that may continue into FY26?Why does "Underlying earnings show cyclical pressure beyond the one-offs" 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

NZX Release - FY24 Interim Results Release Date

FY24 / financial report↗

Interim context

Chair and CEO Letter / Financial Statements

HY25 / financial report↗

company filing

HY25 / results announcement↗

Market Release

HY25 / results release↗

Related insights

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

Cash conversion quality

This result converted 18.5% of EBITDA to operating cash flow.

→

Leverage and balance-sheet risk

Net debt / EBITDA is 3.19x for this result.

→

Earnings quality and statutory distortions

This result includes a statutory earnings-quality distortion flag.

→

ROE and capital efficiency

ROE was -4.6%, -11.1pp versus the prior comparable period.

→
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.