How Summerset Group Holdings Limited makes money
Where SUM’s revenue went in FY2025: operating costs, depreciation, interest and tax, and what was left as net profit. Built from the income statement in the filed annual report, and drawn only when the figures reconcile with each other. SUM company profile
How Summerset Group Holdings Limited makes money — FY2025
Revenue $361.8m · EBITDA $299.5m (82.8% of revenue) · Net profit $259.7m (71.8% of revenue) · Financial year ending December (from the issuer record)
Band widths are proportional to NZD amounts. Dashed outlines mark derived figures; the hatched node is a balancing item (net profit less every line above it).
| FY2025 | Amount | Status | Note |
|---|---|---|---|
| Revenue | $361.8m | Reported | |
| Operating costs (net of other income) | −$62.3m | Derived * | Reported operating expenses $328.6m do not reconcile; not used. |
| EBITDA | $299.5m | Derived * | |
| Depreciation & amortisation | −$26.3m | Reported | |
| EBIT | $273.2m | Reported | |
| Interest (net finance costs) | −$32.0m | Reported | |
| Income tax credit | +$18.6m | Reported | |
| Other items (net gain) | +$0 | Balancing item * | Net profit less the lines above; covers fair-value movements, impairments, associates and anything else not itemised. |
| Net profit | $259.7m | Reported |
- * ebitda: $299.5m = EBIT + depreciation & amortisation
- * operating costs: $62.3m = Revenue − EBITDA
Checks run on these figures (6)
- Passed: Revenue is within the scale of a column stored in thousands.
- Passed: Revenue in the income statement ($361.8m) vs the summary table ($361.8m): agree within 2%.
- Passed: EBITDA − D&A = $273.2m vs reported EBIT $273.2m: reconciles.
- Not met: Reported operating expenses ($328.6m) leave $33.1m, not EBITDA of $299.5m (gap -$266.3m); costs derived as revenue minus operating profit instead. No split is shown.
- Passed: Balancing item $0m is 0.0% of revenue (limit 25%).
- Not met: No operating segments recorded for this year.
Figures extracted automatically from the annual report; check against the report. NZD thousands as stored, shown in millions. Source: annual_report_pdf · method: claude_haiku_pdf · extracted 7 March 2026.
Annual report: Summerset Group Holdings Limited Annual Report (PDF, NZX)
Year-on-year EBITDA bridge (FY2024 → FY2025)
Bridge not available: FY2024 is not charted: EBITDA ($401.2m) exceeds revenue ($319.9m); the figures probably include gains that are not in revenue, or one is mis-extracted.
Margins over time
EBITDA, EBIT and net profit as a share of revenue for each year whose figures passed the checks (1 of 9 years from FY2017). The shaded line is the median of 11 other listed Healthcare operating companies, using each one’s same financial year where it passed the checks; the number of companies in each median is in the table. Gaps are years that were not charted.
SUM peer median below the axis: year not charted (reason in the table). All panels share one scale.
| Year | EBITDA margin: SUM · peer median (n) | EBIT margin: SUM · peer median (n) | Net margin: SUM · peer median (n) | Note | |||
|---|---|---|---|---|---|---|---|
| FY2017 | — | — (1) | — | 33.0% (2) | — | 22.5% (2) | Not charted: not from annual report |
| FY2018 | — | 8.6% (3) | — | 16.6% (4) | — | 11.6% (4) | Not charted: not from annual report |
| FY2019 | — | 11.7% (4) | — | 7.2% (5) | — | 3.9% (5) | Not charted: no EBITDA/EBIT split |
| FY2020 | — | 9.3% (4) | — | 12.8% (6) | — | 7.9% (6) | Not charted: not from annual report |
| FY2021 | — | 17.9% (4) | — | 9.6% (6) | — | 2.9% (6) | Not charted: no EBITDA/EBIT split |
| FY2022 | — | 23.7% (5) | — | 19.4% (5) | — | 10.7% (5) | Not charted: no EBITDA/EBIT split |
| FY2023 | — | 13.2% (6) | — | 9.2% (6) | — | 4.6% (6) | Not charted: no EBITDA/EBIT split |
| FY2024 | — | 12.8% (8) | — | 8.6% (8) | — | 4.7% (8) | Not charted: profit exceeds revenue |
| FY2025 | 82.8% | 13.2% (7) | 75.5% | 8.8% (7) | 71.8% | 5.5% (7) | |
Peer medians use only peer-years that passed the same checks; a median of fewer than two companies is not shown. Years are grouped by financial-year label, and year-end months differ between companies.
Not yet available: where the cash goes (operating cash flow to capex, dividends and debt) and underlying versus reported earnings. The figures they need are not yet validated.
Years not charted
These years are on file but their figures did not pass the checks, so no chart is drawn for them.
- FY2024: EBITDA ($401.2m) exceeds revenue ($319.9m); the figures probably include gains that are not in revenue, or one is mis-extracted.
- FY2023: Neither EBITDA nor EBIT is recorded, so operating profit cannot be placed.
- FY2022: Neither EBITDA nor EBIT is recorded, so operating profit cannot be placed.
- FY2021: Neither EBITDA nor EBIT is recorded, so operating profit cannot be placed.
- FY2020: Figures were not read from a filed annual report (source: not recorded).
- FY2019: Neither EBITDA nor EBIT is recorded, so operating profit cannot be placed.
- FY2018: Figures were not read from a filed annual report (source: not recorded).
- FY2017: Figures were not read from a filed annual report (source: not recorded).
- FY2016: Figures were not read from a filed annual report (source: not recorded).
- FY2015: Figures were not read from a filed annual report (source: not recorded).
Data sourced from NZX company annual reports (income statements). Our datasets may not be complete. Automated analysis can produce errors. If you believe any data on this page is incorrect, please contact us at hello@nzxplorer.co.nz.
For informational purposes only. Not investment advice.
Get NZX governance insights in your inbox
Weekly digest of board changes, insider trades, and market signals. No spam. Unsubscribe anytime.