MCK · NZX

Millennium & Copthorne Hotels New Zealand

Hotels and TourismCovered: FY20 - HY235 published briefings

Millennium & Copthorne Hotels New Zealand is an NZX-listed hotels and tourism company covered by Annolyse across FY20 - HY23. This page brings together the latest briefing, the current metrics snapshot, and the published history to date in one place.

Snapshot

Latest metrics

HY23, released 8 August 2023

MetricValue
Revenue$60.1m
EBITDA$13.1m
NPAT$6.2m
Operating cash flow$4.2m
OCF / EBITDA %32.4%
Net debt-$58.3m
Net debt / EBITDA-4.46x
ROE %1.0%
PBT$11.5m
FCF pre-lease-$0.8m

Longitudinal view

Performance over time

Current-period values from each published briefing, with the most recent reporting period shown first.

← Swipe to view more
MetricHY236 MONTHS8 August 2023HY226 MONTHS10 August 2022FY2112 MONTHS18 February 2022HY216 MONTHS2 August 2021FY2012 MONTHS17 February 2021
Revenue$60.1m$83.7m$164.8m$98.4m$172.0m
Revenue growth %-28.2%-14.9%-4.2%16.1%-25.1%
EBITDA$13.1m$36.2m$72.8m$60.4m
EBITDA margin %21.8%43.3%44.2%35.1%
PBT$11.5m$32.0m$64.6m$41.4m$50.9m
PBT growth %-64.2%-22.5%26.9%57.6%-40.4%
NPAT$6.2m$15.4m$40.0m$25.3m$46.0m
NPAT growth %-59.9%-39.2%-12.9%-25.7%-7.5%
Operating cash flow$4.2m$24.4m$29.0m$55.1m$86.1m
OCF / EBITDA %32.4%67.4%39.9%142.4%
FCF pre-lease-$0.8m$20.8m$25.0m$53.9m$80.1m
DPS300.0c0.0c400.0c0.0c
Payout ratio vs NPAT %8.7%0.0%
ROE %1.0%4.8%6.5%2.9%5.6%
Net debt-$58.3m-$23.0m-$57.1m-$91.4m$17.2m
Net debt / EBITDA-4.46x-0.63x-0.79x0.28x
Debtor days680161115
Inventory days43333
Total assets$713.1m$700.0m$680.8m$984.3m$987.9m

Reference: annolyse.ai/companies/mck

Note: Figures are shown as reported. Half-year and full-year absolute values are not directly comparable. Growth rates and ratios are the meaningful comparison across mixed periods.

Metric trajectory

Small multiples turn the table into a trend view while keeping the table above as the primary reference.

Revenue

Reported revenue across covered periods.

EBITDA-equivalent

Company-specific earnings measure where disclosed.

NPAT

Statutory profit after tax.

Operating cash flow

Cash generated from operations.

OCF / EBITDA

Cash conversion against earnings.

FCF pre-lease

Operating cash flow less capex before leases.

ROE

Return on equity.

Net debt

Borrowings less cash; negative values indicate net cash.

Net debt / EBITDA

Leverage ratio, suppressed where earnings are not meaningful.

DPS

Dividend per share declared for the period.

Payout ratio

Dividend payout against statutory NPAT.

Accountability

What changed versus the prior briefing

Read the prior briefing's expectations and unresolved questions alongside the subsequent result, without forcing long-form editorial text into narrow cards.

Prior Expectations

HY22

From PBT fell 22.5% as land development carried a still-loss-making hotel book

No numeric guidance, forward bookings, or stated targets were provided. Management said only that MCK expects to remain profitable in 2022.

Seasonality context is mixed: FY21 was first-half weighted (HY21 was 59.7% of FY21 revenue and 63.3% of FY21 NPAT), largely because H2 FY21 was hit by Delta-era restrictions. Annualising HY22 revenue gives roughly NZ$167.3m, marginally above FY21's NZ$164.8m, but that comparison flatters H2 because the second-half run-rate depends heavily on lumpy land-development settlements rather than hotel recovery. The filing does not support a confident shape call for H2.

Prior Unresolved

HY22

  • Why did cash fall NZ$71.4m y/y when OCF less capex was still a positive NZ$20.8m? The filing excerpts do not quantify dividend outflows, investments in CDLI/KIN, or other financing movements in a way that closes the gap.
  • What is the pipeline of remaining CDL Investments land settlements, on which the majority of group profit now depends?
  • When, if ever, does Hotel Operations turn profitable on a segment basis, and what occupancy/ADR step-up would that require?
  • Why was NPAT down 39.2% when PBT was down only 22.5% and the effective tax rate fell? Minority interest in the CDL subsidiary is the likely driver, but it is not separately disclosed in the supplied excerpts.

This briefing cannot assess valuation, since no share price was provided alongside the NZ$3.00 NTA per share figure, and it cannot assess hotel-level operating KPIs (RevPAR, occupancy, ADR) because none were disclosed in the supplied material.

Archive

Briefing archive

Every published Annolyse briefing for this company appears here in reverse chronological order.

Email updates

Want the next Millennium & Copthorne Hotels New Zealand briefing delivered to your inbox?

Get future Annolyse briefings by email as soon as they are published.