Market cap
$222m
End-of-day close multiplied by current shares on issue.
Result releasedAnnolyse analysis published
Source-reviewed annual statements; NZD reporting currency and matching FY25 comparative bases retained.
Revenue context before the current result.
Operating profit margin across covered periods.
Operating cash flow across covered periods.
Operating working-capital absorption or release by reporting period.
Market context
These ratios pair a market close from around the result date with verified filing data. An unavailable metric means the required inputs were missing or unsuitable for comparison.
The latest close and share count context for the market price.
Market cap
$222m
End-of-day close multiplied by current shares on issue.
How the market price compares with recent earnings and cash-flow inputs.
P/E
19.82x
Recent market cap compared with trailing earnings.
EPS
0.03
Recent filing-derived earnings per share.
PEG
Not available
Not available for this company right now.
EV/EBITDA
4.22x
Enterprise value compared with recent EBITDA.
P/FCF
1.28x
Market cap compared with recent free cash flow.
P/B
0.71x
Market value compared with latest reported equity.
Yield and investment-company valuation where supported.
Dividend yield
0.0%
Trailing dividends compared with the latest close.
Total return
Not available
Available once dividend and adjustment data are verified.
Analysis ofWHS FY26Result releasedAnnolyse analysis published
What changed
Profit before tax was NZ$16.989m against a NZ$2.999m loss. Retail sales were NZ$3b, down 1.9% across the unequal reporting periods. These are full-year results; they should not be compared with a half-year result under the same annual label. Annual report, financial statements, printed pages 34-35
Operating cash flow rose to NZ$193.513m from NZ$72.323m. Borrowings fell to NZ$58.900m from NZ$135.300m, while cash and cash equivalents increased to NZ$41.883m from NZ$39.206m. On a borrowings-less-cash basis, debt was NZ$17.017m against NZ$96.094m; these amounts exclude separately reported lease liabilities. Cash-flow statement and bank facilities note, printed pages 36 and 47
What matters
The operating cash-flow reconciliation includes a NZ$37.899m cash inflow from inventory, compared with a NZ$4.590m outflow in FY25. That supports the observed cash recovery without establishing that the same inventory release will recur. The same reconciliation shows a NZ$13.911m outflow from payables, compared with NZ$84.211m in FY25. Operating cash-flow reconciliation, printed page 36
Brand performance remains uneven. The Warehouse recorded a NZ$7.529m segment operating loss, compared with a NZ$12.247m loss; Warehouse Stationery earned NZ$15.903m against NZ$8.217m; Noel Leeming earned NZ$21.758m against NZ$11.667m. These issuer segment measures exclude NZ IFRS 16 lease effects. They should not be read as directly equivalent to group EBIT after unusual items. Segment note, printed page 39
Expectations
It identifies margin recovery at The Warehouse as central, alongside investment in product, stores and customer experience. These are stated operating priorities, not a quantified profit forecast. CEO report, printed page 10
The board did not declare a final dividend. It said retaining capital was appropriate to support financial recovery and strategic investment, despite the improved result. The annual dividend table records nil ordinary dividends in both FY26 and FY25. Dividend note, printed page 42, and dividend table, printed page 80
Quality of result
PBT of NZ$16.989m less the NZ$5.463m tax expense reconciles to that group profit. The prior-year group loss of NZ$2.427m, less NZ$0.337m attributable to minorities, reconciles to the shareholders' NZ$2.764m loss. Income statement, printed page 34
Group EBIT after unusual items was NZ$56.593m, compared with NZ$40.516m. The report separately shows operating profit before unusual items of NZ$62.309m and NZ$5.716m of restructuring charges. Its adjusted net profit of NZ$13.531m excludes unusual items and specified lease-accounting effects; this is an issuer-defined non-GAAP measure and does not replace the statutory attributable profit. Income statement and adjusted profit reconciliation, printed pages 34 and 42
Cash purchases of property, equipment and software were NZ$19.446m; lease principal repayments were a further NZ$94.705m. Subtracting both from operating cash flow gives NZ$79.362m. This is a simple cash-flow calculation, not a company-disclosed free-cash-flow measure. Cash-flow statement, printed page 36
Unresolved
This briefing cannot assess the delivery of FY27 priorities, future inventory releases or the timing of dividend restoration.
Chat
Ask follow-up questions about The Warehouse Group's FY26 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 analytical metrics.
Open to load key metrics.
The Warehouse Group Limited Annual Report 2026; selected FY26 column
FY26 / financial reportThe Warehouse Group Limited Annual Report 2026; selected FY25 column
FY25 / financial reportRelated insights
Compare this result's metrics with other covered NZX companies.
Cash conversion quality
This result converted 341.9% of EBITDA to operating cash flow, +163.4pp 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 0.30x, -2.07x versus the prior comparable period.
Revenue growth context
Revenue growth was -1.9% for this reporting period.
Get the next The Warehouse Group briefing and related NZX reporting-season updates by email.