Annolyse
BriefingsCompaniesScreenerInsightsPrinciplesCompareChatWatchlist

Explore

  • Briefings
  • Companies
  • Screener
  • Insights
  • Compare

Resources

  • Search
  • Methodology

© 2026 Annolyse.

ChartsAnalysisChatData
  1. Charts
  2. Valuation
  3. Analysis
  4. Chat
  5. Data
  6. Sources
←Back to briefings
Tower (TWR) / HY22

NPAT fell 74.8% on large events while underlying profit rose 6.4%

Weather-event claims drove Pacific Islands into a $2.3m loss and pre-lease FCF below normal; Tower held FY22 underlying NPAT guidance.

Financials / Insurance

TWR revenue trajectory

Revenue context before the current result.

↗
Loading chart...
HY22 was $214.1m, versus $203.5m in HY21.

TWR operating cash flow

Operating cash flow across covered periods.

↗
Loading chart...
HY22 was $25.1m, versus $58.8m in HY21.

TWR NPAT trajectory

Statutory profit after tax across covered periods.

↗
Loading chart...
HY22 was $2.9m, versus $11.5m in HY21.

TWR pre-lease FCF

Operating cash flow less capex before leases.

↗
Loading chart...
HY22 was $16.4m, versus $58.4m in HY21.

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, 8 June 2026

Price and market cap

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

Market cap

$657.6m

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

11.56x

i

Recent market cap compared with trailing earnings.

EPS

0.17

i

Recent filing-derived earnings per share.

PEG

Not available

i

Not meaningful without positive comparable earnings growth.

EV/EBITDA

Not available

i

Not useful for this reporting shape.

P/FCF

5.17x

i

Market cap compared with recent free cash flow.

P/B

2.07x

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

12.8%

i

Trailing dividends compared with the latest close.

Total return

Not available

i

Available once dividend and adjustment data are verified.

Release date
26 May 2022
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

HY22 vs HY21

Revenue

$214.1m

+10.1% ↑ vs $194.6m

Net profit after tax

$2.9m

-74.8% ↓ vs $11.5m

Net cash inflow from operating activities

$25.1m

-57.4% ↓ vs $58.8m

Interim dividend per share

2.5c

flat vs 2.5c

Profit before tax

$5.6m

-68.9% ↓ vs $18m

Cash and cash equivalents

$101.2m

+18.9% ↑ vs $85.1m

Total assets

$762.5m

+4.5% ↑ vs $729.3m

What changed

Reported NPAT collapsed to NZ$2.9m from NZ$11.5m (-74.8%) and PBT fell -68.9% to NZ$5.6m, but the disclosed underlying NPAT excluding large events grew 6.4% to NZ$18.2m

The gap is driven by catastrophic-weather claims, concentrated in Pacific Islands where the segment result swung from a NZ$6.0m profit to a NZ$2.3m loss. Group revenue (gross written premium) still grew 10.1% to NZ$214.1m, and New Zealand segment result improved to NZ$7.8m from NZ$6.0m.

Cash quality moved with the reported result. Net operating cash inflow fell 57.4% to NZ$25.1m and pre-lease free cash flow was NZ$16.4m, which Annolyse's historical baseline classifies as below the recent range (4-period mean NZ$39.4m, range NZ$17.6m-NZ$58.4m). Capex stepped up sharply from NZ$0.5m to NZ$8.6m (4.0% of revenue), almost entirely intangibles and customer relationships. Total equity declined 14.2% to NZ$306.9m despite a positive result, indicating a material capital distribution between periods.

What matters

Large events, not underlying decay, drove the headline

  • Underlying NPAT up 6.4% on revenue up 10.1% says the franchise is growing; the reported NPAT collapse reflects weather claims that Tower itself strips out. For an insurer, large events are a recurring feature year-to-year, so the underlying line is the cleaner indicator of pricing, growth and expense discipline, while the reported line measures how much catastrophe exposure landed in this specific half.

  • Pacific Islands carried the event load. The segment swung NZ$8.4m year-on-year to a NZ$2.3m loss, while New Zealand's result improved by NZ$1.9m. The question this raises is whether Pacific Islands reinsurance, pricing or risk appetite need recalibration, or whether HY22 simply captured a concentrated cyclone/storm sequence that will not repeat at the same scale.

  • Capital returned even as cash conversion weakened. Pre-lease FCF of NZ$16.4m is the lowest in the recent baseline, and equity dropped NZ$50.9m, consistent with the capital return flagged at FY21. The 2.5c interim is unchanged, but payout against this half's reported NPAT is 357.1% (versus 92.6% prior) and 63.7% of pre-lease FCF (versus a 3-period mean of 38.3%). Distribution capacity now depends on the underlying line, not the reported one.

Expectations

Tower reaffirmed FY22 underlying NPAT guidance of NZ$21-25m

With underlying H1 already at NZ$18.2m, the implied H2 underlying is NZ$2.8-6.8m, which is meaningfully lighter than H1. The supplied seasonality (HY21 was 61.6% of FY21 reported NPAT) is consistent with H1-heavy earnings, so the guided H2 step-down is shape-consistent rather than a downgrade signal. Management commentary points to continued business performance with large-event impacts mitigated.

What the release does not support is a clean read on reported FY22 NPAT, because that figure depends on whether large-event budgets hold for the remainder of the year. Guidance is stated only on the underlying basis.

Quality of result

The underlying business looks reasonably durable: 10.1% top-line growth (within the historical mean of 14.1%), a stronger New Zealand result, and underlying profit growth of 6.4%

Against that, the cash and balance-sheet read is softer. Operating cash inflow fell more than NPAT did, pre-lease FCF is below Annolyse's recent range, and capex stepped up 18-fold on intangibles, signalling a technology spend cycle that will keep FCF below historical norms even if claims normalise.

The effective tax rate of 46.7% is flagged as an unprecedented high against a 4-period mean of 26.2% (range 10.3%-33.0%), versus 33.0% in the prior comparable. This widened the NPAT decline relative to PBT by 5.9 percentage points and is not explained in the supplied excerpts; it should be treated as a one-period distortion until reconciled. ROE of 1.0% (versus 3.2%) reflects both the suppressed numerator and the smaller equity base after the capital return, so it overstates the underlying return decay.

Unresolved

Open questions

What drove the 46.7% effective tax rate, and is any portion non-recurring or related to Pacific Islands losses with limited tax shielding?
How much of the Pacific Islands swing reflects a specific event sequence versus a structural change in risk or reinsurance economics?
What is the FY22 large-events budget consumed to date, and how much headroom remains before underlying guidance is at risk?
What does the NZ$8.6m intangibles and customer-relationships spend represent, and is this the run-rate for the technology and distribution build?
Was the equity drop driven by the previously proposed capital return, and what solvency margin headroom remains for future distributions?

This briefing cannot assess Tower's reinsurance terms, claims development triangles, or the catastrophe budget assumptions embedded in maintained guidance.

Chat

Ask about TWR HY22

Ask follow-up questions about Tower's HY22 result.

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

Ask about TWR HY22

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

Sign in to chat

Sign in to ask questions about Tower's HY22 result.

What drove the 46.7% effective tax rate, and is any portion non-recurring or related to Pacific Islands losses with limited tax shielding?Why does "Large events, not underlying decay, drove the headline" matter?How strong was the cash and earnings quality in HY22?What should I watch next for TWR after HY22?

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

Tower HY22 Investor Presentation

HY22 / results presentation↗

Tower HY22 Results Announcement

HY22 / results announcement↗

Tower HY22 Results Release

HY22 / results release↗

Tower HY22 Signed Financial Statements

HY22 / financial report↗

Prior comparable period

1. Media Release

HY21 / media release↗

3. Tower Interim Financial Statements

HY21 / financial report↗

Tower Limited Half Year 2021 Results Announcement

HY21 / results announcement↗

Full-year context

Financial Statements

FY21 / financial report↗

Media Release

FY21 / media release↗

Results Announcement

FY21 / results announcement↗

Release context

Tower Limited - Annual Meeting Address

HY22 / commentary↗

Related insights

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

Earnings quality and statutory distortions

PBT and NPAT growth diverged by 5.9pp, with a distortion flag in the result.

→

Dividend coverage and payout pressure

Dividend payout versus pre-lease FCF is 64.2%, with NPAT payout at 357.1%.

→

Revenue growth context

Revenue growth was 10.1% for this reporting period.

→

ROE and capital efficiency

ROE was 1.0%, -2.2pp 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 TWR publishes next

Get the next Tower briefing and related NZX reporting-season updates by email.