Market cap
$4.2b
End-of-day close multiplied by current shares on issue.
Capex stepped down 18.1% and FCF reached $149m, but borrowings rose $449m and cash conversion slipped below the historical range.
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
$4.2b
End-of-day close multiplied by current shares on issue.
How the market price compares with recent earnings and cash-flow inputs.
P/E
174.28x
Recent market cap compared with trailing earnings.
EPS
0.06
Recent filing-derived earnings per share.
PEG
Not available
Not available for this company right now.
EV/EBITDA
10.28x
Enterprise value compared with recent EBITDA.
P/FCF
9.4x
Market cap compared with recent free cash flow.
P/B
9.73x
Market value compared with latest reported equity.
Yield and fund-style valuation where the company shape supports it.
Dividend yield
6.1%
Trailing dividends compared with the latest close.
Total return
Not available
Available once dividend and adjustment data are verified.
Key metrics
HY26 vs HY25
Revenue
$506m
+1.2% ↑ vs $500m
EBITDA
$357m
+3.2% ↑ vs $346m
Net profit after tax
$15m
+400.0% ↑ vs −$5m
Net cash inflow from operating activities
$228m
-11.3% ↓ vs $257m
Interim dividend per share
24.0c
+4.3% ↑ vs 23.0c
Operating profit
$141m
+27.0% ↑ vs $111m
Profit before tax
$26m
Suppressed: metric quality flags mark this value as unsuitable for normal comparison.
Cash and cash equivalents
$161m
+94.0% ↑ vs $83m
What changed
Gross borrowings rose $449m (+15.6%) to $3.3b, while total equity declined 35% to $430m from $662m. This reframes a result that, on the headline lines, looks like progress: EBITDA rose 3.2% to $357m on revenue of $506m (HY25: $500m), EBITDA margin reached 70.6% (above the supplied historical range of 69.0%–70.2%), and NPAT swung to a $15m profit from a $5m loss.
Capex fell 18.1% to $163m, taking capex intensity to 32.2% of revenue from 39.8%. That step-down lifted pre-lease free cash flow to $149m — above the supplied historical baseline range of $11m–$58m and well above the three-period mean of $28.3m. Operating cash flow, however, fell 11.3% to $228m, and the interim dividend was 24cps (HY25: 23cps).
What matters
Net debt / EBITDA at 8.89x sits above the historical range and is rising. Borrowings rose $449m while equity contracted by $232m, a combination consistent with distributions and capex being funded ahead of earnings accretion. This matters because incremental capital flexibility for further shareholder returns, network spend, or a downside scenario is narrower than a 3.2% EBITDA uplift implies.
Cash conversion deteriorated despite a stronger EBITDA margin. OCF / EBITDA fell to 63.9%, below Annolyse's historical baseline range of 69.6%–74.3% (three-period mean 71.3%). Operating cash flow declined $29m even as EBITDA rose $11m, so reported earnings translated into less cash than the recent pattern. The release does not explain the gap, so the working-capital or timing driver remains an open question.
The headline FCF gain leans heavily on lower capex, not operating cash. The capex step-down (–$36m) more than offset the OCF decline (–$29m), producing the $149m free-cash result. Management language flags "full withdrawal" from Chorus fibre areas by mid-2026, consistent with a structural transition off heavy build spend rather than a one-off timing benefit — but the durability of the lower run-rate is not yet anchored by guidance in the supplied context.
Expectations
HY25 was 49.3% of FY25 revenue and 49.1% of FY25 EBITDA, so the prior half-year split was close to balanced; on that pattern, annualised current revenue is around $1b and implied H2 EBITDA would be roughly $359m. The interim dividend of 24cps cannot be read as a full-year policy signal because the FY25 total was 57.5cps and no FY26 full-year figure is disclosed here.
The gap that matters for the next print is whether the capex step-down sustains as copper withdrawal completes, because the FCF and leverage trajectory both depend on that level holding.
Quality of result
Conversion at 63.9% is below Annolyse's historical baseline and falling, which means the reported EBITDA improvement was not matched by cash generation. NPAT moved from a loss to a $15m profit, but PBT growth carries an implausible-outlier flag (small prior denominator of $2m) and the effective tax rate moved from 350.0% to 42.3%, so the bottom-line swing is partly a tax-rate normalisation rather than a clean operating gain. PBT at $26m is the cleaner read on the operating improvement.
The free cash flow result is structurally meaningful — pre-lease FCF of $149m sits well above Annolyse's historical baseline range of $11m–$58m — but it is being delivered mainly through lower capex, not stronger operating cash. Concurrently, gross borrowings rose $449m and equity fell 35%, suggesting capital returns and other outflows continue to exceed earnings accretion. The combination of margin expansion, weaker conversion, and rising leverage means the result is durable on margins but balance-sheet-assisted on returns to shareholders.
Unresolved
This briefing cannot assess management's planned capital-return policy, covenant headroom on the $3.3b debt stack, or segment-level economics, because none of those disclosures are in the supplied context.
Chat
Ask follow-up questions about Chorus's HY26 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.
1. Media release - Chorus HY26 half year result
HY26 / media release2. Investor Presentation - Chorus HY26 half year result
HY26 / results presentation3. Management Commentary and Financial Statements - Chorus HY26 half year result
HY26 / financial report4. Results announcement - Chorus HY26 half year result
HY26 / results announcement1. Chorus media release HY25
HY25 / media release2. Investor Presentation
HY25 / results presentation3. Chorus HY25 Management Commentary and Financial Statements
HY25 / financial report4. HY25 Results Announcement
HY25 / results announcement1. Chorus FY25 media release
FY25 / results announcement1. Chorus FY25 media release
FY25 / media release2. Chorus FY25 Investor Presentation
FY25 / results presentation3. Chorus FY25 Annual Report
FY25 / financial reportChorus investor day – speaker details and webcast link
HY25 / commentaryChorus Investor Day 2024 - cover
HY25 / commentaryRelated insights
Cross-company views selected from the metrics in this briefing.
Cash conversion quality
This result converted 63.9% of EBITDA to operating cash flow, -10.4pp versus the prior comparable period.
Leverage and balance-sheet risk
Net debt / EBITDA is 8.89x, +0.79x versus the prior comparable period.
Earnings quality and statutory distortions
This result includes a statutory earnings-quality distortion flag.
ROE and capital efficiency
ROE was 3.5%, +4.2pp versus the prior comparable period.
Get the next Chorus briefing and related NZX reporting-season updates by email.