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
Vista Group International (VGL) / FY19

Revenue up 10.5% but FCF swung to -$1.2m on capex and debtor build

Operating cash fell 43.8% as receivable days stretched to 142 and capex hit 11.6% of revenue, reversing prior strong cash generation.

Technology / Media software

VGL metric context

Comparable chart history for this briefing.

Not enough chartable history yet. This panel will populate as comparable periods are published.

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

$509.7m

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

268.26x

i

Recent market cap compared with trailing earnings.

EPS

0.01

i

Recent filing-derived earnings per share.

PEG

Not available

i

Not available for this company right now.

EV/EBITDA

18.05x

i

Enterprise value compared with recent EBITDA.

P/FCF

76.07x

i

Market cap compared with recent free cash flow.

P/B

3.4x

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

0.0%

i

Trailing dividends compared with the latest close.

Total return

Not available

i

Available once dividend and adjustment data are verified.

Release date
27 February 2020
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

FY19 vs FY18

Revenue

$144.5m

+10.5% ↑ vs $130.7m

EBITDA

$31.1m

— vs —

Net profit after tax

$10.8m

-12.2% ↓ vs $12.3m

Net cash inflow from operating activities

$15.5m

-43.8% ↓ vs $27.6m

Full-year dividend per share

3.3c

-10.8% ↓ vs 3.7c

Operating profit

$21.3m

-13.8% ↓ vs $24.7m

Profit before tax

$18.4m

-12.4% ↓ vs $21m

Cash and cash equivalents

$19.5m

-43.2% ↓ vs $34.4m

What changed

Revenue rose 10.5% to $144.5m, but cash generation moved in the opposite direction

Operating cash fell 43.8% to $15.5m, capex stepped up almost six-fold to $16.7m (1.9% of revenue prior, now 11.6%), and pre-lease free cash flow turned negative at -$1.2m against $25.1m in FY18. The cash balance dropped 43.2% to $19.5m.

Reported earnings were softer too: PBT fell 12.4% to $18.4m and NPAT fell 12.2% to $10.8m on a like-for-like basis. The tax rate fell from 38.1% to 30.4%, but that tailwind was not enough to bridge the operating gap. Total liabilities rose 29.8% to $80.1m while equity grew only 2.6%.

By segment, Cinema dominated at $96.3m revenue (66.7% mix) and a 32% segment margin, with Movio at $25.7m and 26%; Corporate (-$8.6m) and Early Stage Investments (-$1.3m) continued to consume group profit.

What matters

Cash conversion deteriorated sharply

  • OCF/EBITDA was 49.8% and FCF pre-lease covered only -11.1% of NPAT, against ~205% prior. This matters because reported EBITDA of $31.1m no longer translates into spendable cash, and an acquisition has been overlaid onto a thinner liquidity base.
  • Working capital absorbed the result. Trade debtors rose 26.9% to $56.2m on 10.5% revenue growth, pushing receivable days from 124 to 142. For a software business with a growing SaaS and recurring mix (now 33% SaaS, 61% recurring), receivables growing nearly three times faster than revenue suggests either lumpy implementation milestones or slower collection from larger circuits — both of which delay the cash payoff from headline growth.
  • Dividend economics tightened. The full-year dividend stepped down from 3.7c to 3.3c per share even as the final component held at 2.1c. Payout against NPAT rose to 47.1% from 30.0%, and FCF pre-lease did not cover the distribution at all this year, against 25.8% coverage prior. ROE eased from 8.4% to 7.1%.

Expectations

The first-half disclosed $67.5m of revenue and $11.8m of EBITDA, implying a stronger second half of ~$77.0m revenue and ~$19.3m EBITDA

Management framed the result as "in line with guidance" with "solid 2H performance," but no quantified FY20 target was supplied, so this briefing has no numeric forward yardstick to test against.

The current-period acquisition overlay matters here: FY20 will start with integration and purchase-accounting effects that the FY19 statements do not yet reflect, so any read-through of FY19 run-rate to FY20 should be tentative until the acquisition perimeter and consideration are disclosed.

Quality of result

PBT down 12.4% is the cleaner operating read — the smaller NPAT decline of 12.2% is flattered by a 770bp drop in the effective tax rate from 38.1% to 30.4%

Even at that lower tax cost, profit still fell on rising revenue, which points to operating margin compression rather than a one-off.

The cash quality is the weaker side of the result. Of the $16.7m capex, $12.6m is capitalised internally generated software, meaning a meaningful share of the FY19 product investment will hit future P&L through amortisation rather than the current period — so reported FY19 margins will be carrying that drag into FY20 onward. Combined with the $11.9m working-capital build, the gap between the $31.1m EBITDA print and the -$1.2m FCF pre-lease outcome is large enough that the result reads more as an investment-phase year than a clean earnings number.

Unresolved

Open questions

What level of receivable days does management consider normal as SaaS mix rises, and why did debtors grow 26.9% on 10.5% revenue growth?
How much of the $12.6m capitalised software will roll into FY20 amortisation, and what is the expected FY20 capex envelope?
What is the consideration, funding mix, and expected revenue/EBITDA contribution of the disclosed acquisition?
Why was the full-year dividend reduced from 3.7c to 3.3c when the final component held at 2.1c, and is the 47.1% NPAT payout the new policy anchor?
What is the path back to positive FCF given $19.5m of cash and continued investment in Early Stage and Corporate?

This briefing cannot assess organic versus acquired growth contribution within segments, churn or retention on the recurring base, or the post-balance-date funding profile of the announced acquisition.

Chat

Ask about VGL FY19

Ask follow-up questions about Vista Group International's FY19 result.

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

Ask about VGL FY19

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

Sign in to chat

Sign in to ask questions about Vista Group International's FY19 result.

What level of receivable days does management consider normal as SaaS mix rises, and why did debtors grow 26.9% on 10.5% revenue growth?Why does "Cash conversion deteriorated sharply" matter?How strong was the cash and earnings quality in FY19?What should I watch next for VGL after FY19?

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

2019 Annual Result Investor Presentation

FY19 / results presentation↗

2019 Annual Result Market Announcement

FY19 / results release↗

2019 Financial Statements

FY19 / financial report↗

NZX Results Announcement - 2019

FY19 / results announcement↗

Prior comparable period

VGL FY2018 Annual Report

FY18 / financial report↗

Interim context

2019 Interim Market Announcement

HY19 / results release↗

2019 Interim Report

HY19 / financial report↗

2019 Interim Results Announcement Notice

HY19 / results announcement↗

Release context

Vista Group Investor Day Presentation 2019

FY19 / commentary↗

Vista Group withdraws guidance and suspends dividend

FY19 / commentary↗

Related insights

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

Cash conversion quality

This result converted 49.8% of EBITDA to operating cash flow.

→

Dividend coverage and payout pressure

Company-disclosed payout ratio is 50.0% on a company-disclosed basis, with NPAT payout at 47.1%.

→

Leverage and balance-sheet risk

Net debt / EBITDA is -0.25x for this result.

→

Working-capital pressure

Debtor days were 142 days for this result.

→
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 VGL publishes next

Get the next Vista Group International briefing and related NZX reporting-season updates by email.