Market cap
$633.5m
End-of-day close multiplied by current shares on issue.
Result releasedAnnolyse analysis published
Earnings fell sharply as leverage rose to 4.21x EBITDA and the interim dividend was cut 44.4%.
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
HY25 vs HY24
Revenue
$458.4m
Caveat: metric quality flags apply; use this value with basis context.
EBITDA
$113.3m
Caveat: metric quality flags apply; use this value with basis context.
Net profit after tax
$25.3m
Caveat: metric quality flags apply; use this value with basis context.
Net cash inflow from operating activities
$24.3m
Caveat: metric quality flags apply; use this value with basis context.
Interim dividend per share
2.5c
-44.4% ↓ vs 4.5c
Operating profit
$57.8m
Caveat: metric quality flags apply; use this value with basis context.
Profit before tax
$35.2m
Caveat: metric quality flags apply; use this value with basis context.
Total assets
$1.6b
Caveat: metric quality flags apply; use this value with basis context.
Analysis ofTHL HY25Result releasedAnnolyse analysis published
What changed
Underlying EBITDA fell 5.3% to $113.3m and statutory NPAT fell 36.3% to $25.3m. Net debt rose to $477.3m from $403.3m, lifting net debt/EBITDA to 4.21x from 3.37x. Operating cash flow swung positive to $24.3m from -$78.8m in the prior half, but capex rose 314.3% to $17.4m.
What matters
Revenue grew 2.0% while PBT fell 37.1%, meaning the deterioration sits in unit economics rather than volume. Weaker gross margins in NZ and Australian rentals, alongside the disclosed vehicle sales challenges and a 4% fall in sale-of-goods revenue, point to softer pricing and lower vehicle-resale realisations. This matters because it signals a structural profitability issue in the core rental business, not a temporary comparable-period effect.
Leverage has weakened materially. Net debt/EBITDA rose to 4.21x from 3.37x as gross borrowings increased to $526.0m from $453.6m. This reduces balance-sheet flexibility for fleet reinvestment or a prolonged downturn in vehicle sales, and makes the earnings decline more consequential than it would be for a lower-geared business.
The dividend cut outpaces cash cover. The interim dividend fell 44.4% to 2.5 cents per share from 4.5 cents, yet the current payout still represents 111.8% of free cash flow pre-lease, against a company-disclosed payout ratio of 40% of NPAT (actual payout versus NPAT was 21.7%, down from 24.5%). The gap between the NPAT-based ratio and the FCF-based ratio signals that reported profit is not yet translating into free cash generation sufficient to fund the reduced payout without drawing on the balance sheet.
Expectations
The supplied first-half shape shows HY24 contributed 48.7% of FY24 revenue and 61.6% of FY24 EBITDA but 100.9% of FY24 NPAT, implying the second half of FY24 was roughly NPAT break-even. If that seasonal pattern persists, the weaker HY25 first-half base makes a materially positive full-year NPAT outcome dependent on a stronger second half than the comparable period delivered, which the release does not address directly.
Quality of result
This suggests part of the cash improvement reflects timing rather than a durable structural change, and that unsold or slower-turning vehicle stock is building on the balance sheet. Free cash flow pre-lease of $6.9m converts to only 27.3% of NPAT, and the dividend is not fully covered by that free cash flow, indicating the cash quality behind the reported result is weaker than the headline operating cash flow recovery suggests.
Unresolved
This briefing cannot assess whether the margin and inventory pressures will reverse in the second half, since no forward guidance or seasonality commentary was provided in the supplied materials.
Chat
Ask follow-up questions about Tourism Holdings's HY25 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.
Chair and CEO Letter / Financial Statements
HY25 / financial reportcompany filing
HY25 / results announcementInvestor Presentation
HY25 / results presentationMarket Release
HY25 / results releaseFY24 Interim company filing
HY24 / results announcementFY24 Interim company filing
HY24 / results releaseFY24 Interim Financial Statements
HY24 / financial reportFY24 Interim Results Investor Presentation
HY24 / results presentationcompany filing
FY24 / results announcementFY24 Integrated Annual Report
FY24 / financial reportFY24 Investor Presentation
FY24 / results presentationNZX Release - FY24 Results - Webcast Details
FY24 / commentaryNZX Release - thl reduces FY24 NPAT guidance
FY24 / commentaryNZX Release - 2023 Annual Meeting Results
HY24 / commentaryNZX Release - FY24 Interim Results - Webcast Details
HY24 / 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.
Leverage and balance-sheet risk
Net debt / EBITDA is 4.21x, +0.84x versus the prior comparable period.
Dividend coverage and payout pressure
Company-disclosed payout ratio is 40.0% on a NPAT basis, with NPAT payout at 21.7%.
Cash conversion quality
This result converted 21.4% of EBITDA to operating cash flow, +87.3pp versus the prior comparable period.
Working-capital pressure
Inventory days were 94 days, +13 days versus the prior comparable period.
Get the next Tourism Holdings briefing and related NZX reporting-season updates by email.