Market cap
$509.7m
End-of-day close multiplied by current shares on issue.
Operating cash fell 43.8% as receivable days stretched to 142 and capex hit 11.6% of revenue, reversing prior strong cash generation.
Comparable chart history for this briefing.
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
$509.7m
End-of-day close multiplied by current shares on issue.
How the market price compares with recent earnings and cash-flow inputs.
P/E
268.26x
Recent market cap compared with trailing earnings.
EPS
0.01
Recent filing-derived earnings per share.
PEG
Not available
Not available for this company right now.
EV/EBITDA
18.05x
Enterprise value compared with recent EBITDA.
P/FCF
76.07x
Market cap compared with recent free cash flow.
P/B
3.4x
Market value compared with latest reported equity.
Yield and fund-style valuation where the company shape supports it.
Dividend yield
0.0%
Trailing dividends compared with the latest close.
Total return
Not available
Available once dividend and adjustment data are verified.
Key metrics
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
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
Expectations
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
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
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 follow-up questions about Vista Group International's FY19 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.
2019 Annual Result Investor Presentation
FY19 / results presentation2019 Annual Result Market Announcement
FY19 / results release2019 Financial Statements
FY19 / financial reportNZX Results Announcement - 2019
FY19 / results announcementVGL FY2018 Annual Report
FY18 / financial report2019 Interim Market Announcement
HY19 / results release2019 Interim Report
HY19 / financial report2019 Interim Results Announcement Notice
HY19 / results announcementVista Group Investor Day Presentation 2019
FY19 / commentaryVista Group withdraws guidance and suspends dividend
FY19 / commentaryRelated 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.
Get the next Vista Group International briefing and related NZX reporting-season updates by email.