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
Vista Group International (VGL) / HY21

Result released27 August 2021·Annolyse analysis published23 April 2026

Debtor days hit 187.8 as cash conversion fell to 15.6%

PBT improved 95.6% and EBITDA swung to a $6.4m profit, but receivables absorbed $13.3m and operating cash fell 94% to $1.0m.

Technology / Media software

VGL revenue trajectory

Revenue context before the current result.

↗
Loading chart...
FY20 was $87.5m, versus $144.5m in FY19.

VGL EBITDA margin

EBITDA margin across covered periods.

↗
Loading chart...
  • HY21 VGL HY: Outside range high ebitda margin. 14.3%; 3-period range 3.6% to 13%. EBITDA margin: 14.3%, above normal range; 3-period mean 9.0%, range 3.6%-13.0%.
EBITDA margin: 14.3%, above normal range; 3-period mean 9.0%, range 3.6%-13.0%.

VGL operating cash flow

Operating cash flow across covered periods.

↗
Loading chart...
FY20 was $4.1m, versus $15.5m in FY19.

VGL NPAT trajectory

Statutory profit after tax across covered periods.

↗
Loading chart...
FY20 was -$51.4m, versus $10.8m in FY19.

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, 22 July 2026

Price and market cap

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

Market cap

$591m

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

311.08x

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

20.93x

i

Enterprise value compared with recent EBITDA.

P/FCF

88.22x

i

Market cap compared with recent free cash flow.

P/B

3.95x

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 August 2021
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

HY21 vs HY20

Revenue

$44.9m

Caveat: metric quality flags apply; use this value with basis context.

EBITDA

$6.4m

Caveat: metric quality flags apply; use this value with basis context.

Net profit after tax

−$2.8m

Caveat: metric quality flags apply; use this value with basis context.

Net cash inflow from operating activities

$1m

Caveat: metric quality flags apply; use this value with basis context.

Interim dividend per share

0.0c

flat vs 0.0c

Profit before tax

−$2.1m

Caveat: metric quality flags apply; use this value with basis context.

Cash and cash equivalents

$58.1m

-39.5% ↓ vs $96m

Total assets

$250.9m

Caveat: metric quality flags apply; use this value with basis context.

Analysis ofVGL HY21·Result released27 August 2021·Annolyse analysis published23 April 2026

What changed

Revenue was essentially flat at $44.9m (+0.2%), but the read on this result is balance-sheet led, not P&L led

Debtor days stretched to 187.8 against the company's historical baseline of 71.4 (range 67.2–79.1), and the receivables book grew to $46.3m from $33.0m, absorbing $13.3m of operating cash. Cash conversion fell to 15.6% of EBITDA, well below the historical range of 41.7%–248.0% (mean 143.6%).

EBITDA returned to a $6.4m profit from a $6.5m loss, PBT improved 95.6% to -$2.1m, and NPAT improved 93.4% to -$2.8m. Operating cash flow, however, dropped to $1.0m from $16.7m, and the cash balance fell to $58.1m from $96.0m. No interim dividend was declared.

What matters

Cash quality has detached from earnings

  • The 15.6% OCF/EBITDA ratio is the company's weakest in the historical window, and the gap is almost entirely explained by the receivables build. With EBITDA back in profit, investors would normally expect OCF to follow; the fact that it did not is the central tension in this result.

  • The prior-period P&L benefited from a one-off comparison. HY20 EBITDA was depressed by a $7.6m expected credit loss / credit risk provision flagged in the prior release. That makes the headline $12.9m EBITDA swing partly a non-repeat effect rather than fully underlying operating recovery; the cleaner read is recurring revenue up 13% on flat total revenue, which the company calls a quality-of-mix shift.

  • The receivables blowout is consistent with cinema-customer stress, not pricing power. Debtor days at 187.8 are more than double the historical mean. Until management explains how much is collectability concern versus deferred billing, the EBITDA margin of 14.3% (versus a 3.6%–13.0% historical range) cannot be treated as a clean signal of margin expansion.

Expectations

No FY22 or recovery targets are disclosed in the supplied release, and no forward-work backlog is provided, so this briefing cannot mark the result against management's own benchmarks

The FY20 shape context shows HY20 carried 51.2% of full-year revenue and 57% of EBITDA, implying a second half that was already weaker than the first half on the prior cycle. Annualising the current run-rate gives roughly $89.8m of revenue.

The Vista Cloud launch is positioned as the next leg of the strategy, but the release flags the broader cloud rollout into HY22 rather than the current period, so HY21 reads as a stabilisation half rather than a re-rating event.

Quality of result

The reported earnings recovery looks real but flattered

EBITDA margin at 14.3% is above the historical 3.6%–13.0% range, and PBT growth at 95.6% is well above the -81.3% historical mean — yet both metrics rely on a prior comparable that was burdened by a $7.6m credit provision. Stripping that out, the underlying margin recovery is meaningful but smaller than the headline suggests.

On cash, pre-lease free cash flow was -$5.1m against capex of $6.1m (13.6% of revenue, down from 18.1%). The tax line also distorted the take: an effective rate of -23.8% versus 9.8% prior widened the gap between NPAT growth (93.4%) and PBT growth (95.6%) by 2.2 percentage points, so PBT is the cleaner operating read. Net debt remained negative at -$25.7m with $58.1m of cash, so liquidity is comfortable, but the $37.9m year-on-year cash decline shows the business is still consuming, not generating, cash on a pre-lease basis.

Unresolved

Open questions

What proportion of the $13.3m receivables build reflects deferred billing for cloud-transitioning customers versus collectability risk on cinema clients still affected by closures?
Why did debtor days more than double to 187.8 against a stable 67–79 day historical range, and what is the expected normalisation path?
How much of the EBITDA margin lift to 14.3% would persist if the HY20 credit provision were stripped out of the comparison?
What is the expected timing and revenue contribution of the Vista Cloud launch, and does it require further capex above the current 13.6% of revenue?
Will the board reinstate a dividend before pre-lease free cash flow returns to positive, given cash remains in net-cash position but is being consumed?

This briefing cannot assess customer-by-customer collectability of the receivables book or the commercial economics of the Vista Cloud transition from the supplied disclosures.

Chat

Ask about VGL HY21

Ask follow-up questions about Vista Group International's HY21 result.

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

Ask about VGL HY21

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 HY21 result.

What proportion of the $13.3m receivables build reflects deferred billing for cloud-transitioning customers versus collectability risk on cinema clients still affected by closures?Why does "Cash quality has detached from earnings" matter?How strong was the cash and earnings quality in HY21?What should I watch next for VGL after HY21?

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

2021 Half Year NZX Results Announcement

HY21 / results announcement↗

2021 Half Year Result Investor Presentation

HY21 / results presentation↗

2021 Half Year Result Media Announcement

HY21 / results release↗

2021 VGL Interim Report

HY21 / financial report↗

Prior comparable period

2020 Half Year NZX Results Announcement

HY20 / results announcement↗

2020 Half Year Result Media Announcement

HY20 / results release↗

2020 Interim Financial Statements and Management Commentary

HY20 / financial report↗

Full-year context

2020 Full Year NZX Results Announcement

FY20 / results announcement↗

2020 Full Year Result Media Announcement

FY20 / results release↗

2020 VGL Annual Report

FY20 / financial report↗

Release context

2021 Annual Meeting of Shareholders - Voting Results

HY21 / commentary↗

Related insights

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

Cash conversion quality

This result converted 15.6% of EBITDA to operating cash flow, +272.5pp versus the prior comparable period.

→

Earnings quality and statutory distortions

PBT and NPAT growth diverged by 2.2pp, with a distortion flag in the result.

→

ROE and capital efficiency

ROE was -1.7%, +21.5pp versus the prior comparable period.

→

Dividend coverage and payout pressure

Dividend payout versus NPAT is 0.0%.

→
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.