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) / HY23

EBITDA margin compressed to 3.6% and PBT loss widened to NZ$9.9m

Revenue gains were absorbed by transformation spend while NZ$11.3m capex turned operating cash improvement into a NZ$21.0m cash drawdown.

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%.
  • HY23 VGL HY: Outside range low ebitda margin. 3.6%; 3-period range 10.3% to 14.3%. EBITDA margin: 3.6%, below normal range; 3-period mean 12.5%, range 10.3%-14.3%.
EBITDA margin: 3.6%, below normal range; 3-period mean 12.5%, range 10.3%-14.3%.

VGL operating cash flow

Operating cash flow across covered periods.

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

VGL working-capital movement

Operating working-capital absorption or release by reporting period.

↗
Loading chart...
  • HY23 VGL: Outside range low operating working-capital movement. $-9.5m; 3-period range $1.6m to $13.8m. Operating working-capital movement: NZ$-9.5m, below normal range; 3/3 prior periods had builds averaging NZ$9.6m, and none had a working-capital release.
Operating working-capital movement: NZ$-9.5m, below normal range; 3/3 prior periods had builds averaging NZ$9.6m, and none had a working-capital release.

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
25 August 2023
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

HY23 vs HY22

Revenue

$69.7m

+55.2% ↑ vs $44.9m

EBITDA

$2.5m

-60.9% ↓ vs $6.4m

Net profit after tax

−$8.7m

Suppressed: metric quality flags mark this value as unsuitable for normal comparison.

Net cash inflow from operating activities

$6.2m

Suppressed: metric quality flags mark this value as unsuitable for normal comparison.

Interim dividend per share

0.0c

— vs —

Profit before tax

−$9.9m

Suppressed: metric quality flags mark this value as unsuitable for normal comparison.

Cash and cash equivalents

$37.1m

-36.1% ↓ vs $58.1m

Total assets

$227m

-9.5% ↓ vs $250.9m

What changed

Group EBITDA margin compressed to 3.6%, well below the historical baseline of 12.5% (range 10.3%–14.3%), as transformation spend outpaced revenue gains

Revenue rose 55.2% to NZ$69.7m on the canonical comparison, but EBITDA fell from NZ$6.4m to NZ$2.5m, widening the PBT loss from –NZ$2.1m to –NZ$9.9m and the NPAT loss from –NZ$2.8m to –NZ$8.7m. Operating cash inflow improved to NZ$6.2m, yet capex of NZ$11.3m (16.2% of revenue) and other outflows pulled the cash balance NZ$21.0m lower to NZ$37.1m. No interim dividend was declared. Trade debtors fell NZ$16.0m to NZ$30.3m, and gross borrowings fell to NZ$18.9m from NZ$34.6m.

What matters

Margin compression is the central read

EBITDA margin at 3.6% sits 8.9 percentage points below the historical 12.5% mean and outside the historical 10.3%–14.3% range. With revenue materially higher but absolute EBITDA NZ$3.9m lower, the cost base is structurally above the historical norm. This matters because revenue is currently delivering less than a third of the EBITDA economics the business has historically produced.

Headline cash conversion is misleading. OCF/EBITDA at 248.0% looks strong against a 66.1% baseline mean, but the ratio is dominated by a small EBITDA denominator and a NZ$16.0m trade-debtor release (debtor days fell from 187.7 to 79.1, back within the historical range). After NZ$11.3m of capex, FCF pre-lease was –NZ$5.1m, and the cash position fell NZ$21.0m. The favourable conversion classification reflects balance-sheet release, not durable operating strength.

Balance-sheet capacity is narrowing. Total equity fell NZ$20.5m to NZ$144.7m and ROE swung to –6.0% from –1.7%. Gross borrowings were paid down, leaving a net cash position, but the combination of cash drawdown and equity erosion reduces the buffer available to fund continued transformation spend.

Expectations

Vista's reporting shape is heavily second-half-weighted: HY22 was 33.2% of FY22 revenue, with the implied 2H22 at NZ$90.2m revenue and NZ$4.2m EBITDA on a –NZ$18.6m NPAT

HY23 revenue at NZ$69.7m is well above HY22 in absolute terms, but no quantitative full-year guidance, margin target, or forward-work disclosure accompanies this release.

The release describes a "business transformation underway" but does not quantify how long the elevated cost intensity will persist or when EBITDA margin should re-converge toward the historical 10%–14% range. That gap is the key uncertainty the release does not resolve.

Quality of result

The result is durability-thin

Operating cash improvement was working-capital-assisted: a NZ$16.0m debtor collection (debtor days nearly halving) was the dominant source. Net of NZ$11.3m capex, FCF pre-lease was –NZ$5.1m and cash fell NZ$21.0m. This is a balance-sheet-funded half, not a self-funding one.

Revenue growth on the canonical comparison is real, but it has not translated to profit at historical margins, and the gap between PBT growth (–371.4%) and NPAT growth (–210.7%) is largely a tax-line effect — the effective tax rate at 14.1% is at the lower edge of the historical 7.7%–25.0% range and the prior period carried a –23.8% rate, so PBT is the cleaner operating read. ROE at –6.0% versus –1.7% prior confirms the step-down in earned return. Net debt/EBITDA at –7.3x looks more favourable than the historical mean of –2.27x, but that reflects a collapsed EBITDA denominator rather than improved gearing capacity.

Unresolved

Open questions

Why does the release describe HY23 total revenue as "up 12% on 1H22" when the canonical comparison against the supplied prior shows materially stronger growth — is this a recurring-revenue framing or a comparable-period mismatch?
How long does management expect transformation-related cost intensity to persist before EBITDA margin reverts toward the historical 10%–14% range?
Will capex remain near 16.2% of revenue, and what intangibles step-up is still required before software investment moderates?
Given the NZ$21.0m cash drawdown in a single half, what is the operating runway before debt facilities or equity would need to be accessed?
Is the NZ$16.0m debtor collection a one-off cycle effect or a sustained shift in collection terms?

This briefing cannot assess the contracted forward-work backlog, recurring-revenue retention, or customer concentration that would frame transformation payback economics.

Chat

Ask about VGL HY23

Ask follow-up questions about Vista Group International's HY23 result.

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

Ask about VGL HY23

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 HY23 result.

Why does the release describe HY23 total revenue as "up 12% on 1H22" when the canonical comparison against the supplied prior shows materially stronger growth — is this a recurring-revenue framing or a comparable-period mismatch?Why does "Margin compression is the central read" matter?How strong was the cash and earnings quality in HY23?What should I watch next for VGL after HY23?

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

2023 Half Year NZX Results Announcement

HY23 / results announcement↗

2023 Half Year Result Investor Presentation

HY23 / results presentation↗

2023 Half Year Result Media Announcement

HY23 / results release↗

2023 Interim Report

HY23 / financial report↗

Prior comparable period

2021 Half Year NZX Results Announcement

HY22 / results announcement↗

2021 Half Year Result Media Announcement

HY22 / results release↗

2021 VGL Interim Report

HY22 / financial report↗

Full-year context

2022 Annual Report

FY22 / financial report↗

2022 Full Year Media Announcement

FY22 / results release↗

2022 Full Year NZX Results Announcement

FY22 / results announcement↗

Release context

2023 Half Year Result Presentation Recording

HY23 / commentary↗

Vista Group to hold 2023 US Investor Day in Hollywood

HY23 / commentary↗

Related insights

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

Earnings quality and statutory distortions

This result includes a statutory earnings-quality distortion flag.

→

Revenue growth context

Revenue growth was 55.2% for this reporting period.

→

Cash conversion quality

This result converted 248.0% of EBITDA to operating cash flow, +232.4pp versus the prior comparable period.

→

Leverage and balance-sheet risk

Net debt / EBITDA is -7.30x, -3.60x 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 VGL publishes next

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