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) / HY25

Result released25 February 2025·Annolyse analysis published23 April 2026

Margin compression across core segments drove a 37.1% PBT decline

Earnings fell sharply as leverage rose to 4.21x EBITDA and the interim dividend was cut 44.4%.

Consumer / Tourism and vehicle rentals

THL revenue trajectory

Revenue context before the current result.

↗
Loading chart...
FY24 revenue trajectory was $921.7m.

THL EBITDA margin

EBITDA margin across covered periods.

↗
Loading chart...
FY24 ebitda margin was 21.1%.

THL operating cash flow

Operating cash flow across covered periods.

↗
Loading chart...
FY24 operating cash flow was -$95.6m.

THL working-capital movement

Operating working-capital absorption or release by reporting period.

↗
Loading chart...
HY25 was $23.4m, versus $64.2m in HY24.

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 February 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

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 HY25·Result released25 February 2025·Annolyse analysis published23 April 2026

What changed

Tourism Holdings' profit before tax fell 37.1% to $35.2m in HY25, even as revenue rose 2.0% to $458.4m, because gross margins compressed sharply in the two largest rental segments: New Zealand Rentals & Sales margin fell to 22.9% from 37.2%, and Australian Rentals, Sales & Manufacturing margin fell to 12.2% from 18.8%

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

Margin compression, not revenue, is driving the earnings decline

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

No stated FY targets are disclosed in this release, so the result cannot be measured against management guidance

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

The swing in operating cash flow to $24.3m from -$78.8m looks favourable, but capex rose 314.3% to $17.4m and inventories rose 18.7% to $237.2m, with inventory days extending to 94.17 from 80.99

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

Open questions

What is driving the margin compression in New Zealand Rentals & Sales (22.9% versus 37.2%) and Australian Rentals, Sales & Manufacturing (12.2% versus 18.8%)?
Why did capex rise 314.3% to $17.4m, and is this fleet renewal spending or growth investment?
How does management plan to work down the inventory build, given inventory days rose to 94.17 from 80.99 amid disclosed vehicle sales challenges?
Does the rise in net debt/EBITDA to 4.21x from 3.37x affect covenant headroom or planned capital allocation?
Why was the interim dividend cut 44.4% while the payout still exceeds free cash flow pre-lease at 111.8%?

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 about THL HY25

Ask follow-up questions about Tourism Holdings's HY25 result.

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

Ask about THL HY25

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 HY25 result.

What is driving the margin compression in New Zealand Rentals & Sales (22.9% versus 37.2%) and Australian Rentals, Sales & Manufacturing (12.2% versus 18.8%)?Why does "Margin compression, not revenue, is driving the earnings decline" matter?How strong was the cash and earnings quality in HY25?What should I watch next for THL after HY25?

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

Chair and CEO Letter / Financial Statements

HY25 / financial report↗

company filing

HY25 / results announcement↗

Investor Presentation

HY25 / results presentation↗

Market Release

HY25 / results release↗

Prior comparable period

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↗

Full-year context

company filing

FY24 / results announcement↗

FY24 Integrated Annual Report

FY24 / financial report↗

FY24 Investor Presentation

FY24 / 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↗

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.

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.

→
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.