Market cap
$588.7m
End-of-day close multiplied by current shares on issue.
Result releasedAnnolyse analysis published
Revenue grew 10.6% to NZ$77.0m and operating cash flow more than tripled to NZ$14.1m, but the group remained loss-making at PBT.
Revenue context before the current result.
EBITDA margin across covered periods.
Operating cash flow across covered periods.
Operating working-capital absorption or release by reporting period.
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
$588.7m
End-of-day close multiplied by current shares on issue.
How the market price compares with recent earnings and cash-flow inputs.
P/E
309.82x
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
20.85x
Enterprise value compared with recent EBITDA.
P/FCF
87.86x
Market cap compared with recent free cash flow.
P/B
3.93x
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
HY25 vs HY24
Revenue
$77m
Caveat: metric quality flags apply; use this value with basis context.
EBITDA
$10m
Caveat: metric quality flags apply; use this value with basis context.
Net profit after tax
−$1.5m
Caveat: metric quality flags apply; use this value with basis context.
Net cash inflow from operating activities
$14.1m
Caveat: metric quality flags apply; use this value with basis context.
Profit before tax
−$1.3m
Caveat: metric quality flags apply; use this value with basis context.
Total assets
$222m
Caveat: metric quality flags apply; use this value with basis context.
Analysis ofVGL HY25Result releasedAnnolyse analysis published
What changed
Revenue rose 10.6% to NZ$77.0m, but EBITDA grew 38.9% to NZ$10.0m, lifting EBITDA margin to 13.0% — the upper edge of the supplied historical range (mean 9.4%, range 3.6%–14.3%). PBT loss narrowed 63.9% to NZ$1.3m and NPAT loss narrowed 37.5% to NZ$1.5m.
Cash performance was the more striking shift. Operating cash flow rose to NZ$14.1m from NZ$3.0m a year earlier, OCF/EBITDA conversion lifted to 141.0% from 41.7%, and the group printed pre-lease free cash flow of NZ$5.1m (against negative NZ$6.2m in HY24). It is described as the second consecutive half of being free cash flow positive.
The balance sheet moved to a small net cash position of roughly NZ$3.1m (net debt/EBITDA -0.31x), gross borrowings fell to NZ$18.8m, and total equity rose 3.6% to NZ$142.7m.
What matters
A 10.6% revenue uplift produced a 38.9% EBITDA uplift and a 63.9% improvement in the PBT loss. EBITDA margin of 13.0% sits at the upper edge of the historical range (mean 9.4%), which means the cost base is no longer scaling with revenue and the cloud mix is finally translating into incremental profitability rather than transition cost. Management's commentary that demand exceeds delivery capacity supports a continued bias to revenue and margin upside, provided hiring and onboarding can keep pace.
Cash generation has stepped up, not just earnings. OCF tripled to NZ$14.1m and pre-lease FCF flipped from -NZ$6.2m to +NZ$5.1m on broadly flat capex (NZ$9.0m vs NZ$9.2m). This matters because earnings remain GAAP-negative; cash is the cleanest evidence that the SaaS economics are real rather than purely accounting reclassifications.
The PBT/NPAT growth gap is tax-driven, not operational. Effective tax rate fell to 7.7% from 25.0% (below the 14.1%–25.0% historical range), so PBT growth of 63.9% is the cleaner operating read, and the 26.4 percentage-point gap to NPAT growth of 37.5% reflects tax mechanics on a small loss base rather than any deterioration in underlying earnings.
Expectations
However, the supplied second-half shape context shows HY24 contributed only 46.4% of FY24 revenue and 33.3% of FY24 EBITDA, so the business is structurally second-half-weighted. Annualising HY25 revenue gives roughly NZ$154m, but a similar H2 weighting would imply meaningfully more — directionally consistent with management's reference to upgraded long-term aspirations and accelerating delivery to meet demand.
What the release does support: continued revenue and margin expansion into H2, and a credible path to a full-year FCF positive print. What it does not support: a quantified FY25 EBITDA margin target, a delivery-capacity timeline, or a clear date for sustained NPAT positivity. The gap matters because the equity story now hinges on H2 follow-through after the H1 margin expansion.
Quality of result
EBITDA margin expansion at 13.0% sits within the supplied historical range, debtor days at 67.8 are at the lower edge of the historical range (mean 111.4 days), and ROE has improved to -1.1% from -1.7%. Cash conversion of 141.0% is classified as within the normal historical range (mean 101.8%), which means the strong cash print is consistent with prior behaviour rather than a one-off working-capital release.
That said, two qualifiers temper the read. First, operating working capital rose NZ$13.8m, including a NZ$10.8m contract assets balance disclosed in the prior period at zero — typically revenue earned but not yet billed, which has not yet converted to cash and could weigh on subsequent periods. Second, the 7.7% effective tax rate (below the 14.1%–25.0% historical range) is unlikely to repeat at this level, so headline NPAT growth flatters operating progress less than PBT growth does.
Unresolved
This briefing cannot assess the quality, contractual structure, or churn profile of the Vista Cloud client cohort underlying the demand commentary.
Chat
Ask follow-up questions about Vista Group International's HY25 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.
2025 Half Year NZX Results Announcement
HY25 / results announcement2025 Half Year Result Investor Presentation
HY25 / results presentation2025 Half Year Result Media Announcement
HY25 / results release2025 Interim Report
HY25 / financial report2024 Half Year NZX Results Announcement
HY24 / results announcement2024 Half Year Result Media Announcement
HY24 / results release2024 Interim Report
HY24 / financial report2024 Annual Report
FY24 / financial report2024 Full Year NZX Results Announcement
FY24 / results announcement2024 Full Year Result Media Announcement
FY24 / results release2025 Half Year Result Presentation Recording & Transcript
HY25 / commentaryRelated insights
Cross-company views selected from the metrics in this briefing.
Earnings quality and statutory distortions
PBT and NPAT growth diverged by 26.4pp, with a distortion flag in the result.
Cash conversion quality
This result converted 141.0% of EBITDA to operating cash flow, +99.3pp versus the prior comparable period.
Dividend coverage and payout pressure
Dividend payout versus NPAT is 0.0%.
Leverage and balance-sheet risk
Net debt / EBITDA is -0.31x, -0.32x versus the prior comparable period.
Get the next Vista Group International briefing and related NZX reporting-season updates by email.