Skip to main content

Result releasedAnnolyse analysis published

Warehouse FY26: profit and operating cash recover

Source-reviewed annual statements; NZD reporting currency and matching FY25 comparative bases retained.

WHS revenue trajectory

Revenue context before the current result.

Loading chart...
FY26 was $3b, versus $1.6b in FY25.

WHS Operating profit margin

Operating profit margin across covered periods.

Loading chart...
FY26 was 1.9%, versus 2.4% in FY25.

WHS operating cash flow

Operating cash flow across covered periods.

Loading chart...
FY26 was $193.5m, versus $122.9m in FY25.

WHS working-capital movement

Operating working-capital absorption or release by reporting period.

Loading chart...
FY26 was -$33.2m, versus $65.3m in FY25.

Market context

Valuation

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.

Prices as at close, 22 October 2026

Price and market cap

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

Market cap

$222m

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

19.82x

i

Recent market cap compared with trailing earnings.

EPS

0.03

i

Recent filing-derived earnings per share.

PEG

Not available

i

Not available for this company right now.

EV/EBITDA

4.22x

i

Enterprise value compared with recent EBITDA.

P/FCF

1.28x

i

Market cap compared with recent free cash flow.

P/B

0.71x

i

Market value compared with latest reported equity.

Income and investment-company measures

Yield and investment-company valuation where supported.

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
30 September 2026
Published
23 October 2026

Analysis ofWHS FY26Result releasedAnnolyse analysis published

What changed

The Warehouse Group reported profit attributable to shareholders of NZ$11.234m, compared with a NZ$2.764m loss in FY25

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 cash improvement is material, but its components matter

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

Management's stated FY27 priorities are cost and capital discipline, merchandise planning, inventory management and supply-chain performance

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

The reported group profit of NZ$11.526m includes NZ$0.292m allocated to minority interests, leaving the NZ$11.234m attributable profit used here

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

Open questions

What changes will return The Warehouse brand to sustained segment profit?
How much of the inventory-related cash release can repeat without harming availability and sales?
What level of sustained profitability and cash generation would support a return to ordinary dividends?

This briefing cannot assess the delivery of FY27 priorities, future inventory releases or the timing of dividend restoration.

Ask about WHS FY26

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

Sign in to chat

Sign in to ask questions about The Warehouse Group's FY26 result.

What changes will return The Warehouse brand to sustained segment profit?Why does "The cash improvement is material, but its components matter" matter?How strong was the cash and earnings quality in FY26?What should I watch next for WHS after FY26?

Checking account...

Data appendix

Show analytical metrics

Open to load analytical metrics.

Show key metrics table

Open to load key metrics.

Sources

Current period

The Warehouse Group Limited Annual Report 2026; selected FY26 column

FY26 / financial report

Prior comparable period

The Warehouse Group Limited Annual Report 2026; selected FY25 column

FY25 / financial report

Get notified when WHS publishes next

Get the next The Warehouse Group briefing and related NZX reporting-season updates by email.