Subscribe

Freightways Group Limited (FRW.NZ)

NZD14.06 +0.21 (+1.52%)
NZ NZE Industrials Integrated Freight & Logistics
Address 32 Botha Road DX CX10120
Penrose, NZ
CEO Mark Troughear
IPO 2003-09-29
ISIN NZFREE0001S0

Explore sections of this company profile

Also trades on New Zealand Exchange · FRE.NZ (NZD) New Zealand Exchange · FRW.NZ (NZD)
Description

Established in 1964 and headquartered in Penrose, New Zealand, Freightways Group Limited (rebranded from Freightways Limited in March 2023) is a comprehensive provider of express logistics and information management services. Its extensive operations cover New Zealand, Australia, and various international markets, structured across three main segments: Express Package & Business Mail, Information Management, and Corporate and Other. The company's core Express Package & Business Mail division encompasses a broad spectrum of courier and mail services. This includes network courier brands like New Zealand Couriers, Post Haste Couriers, Castle Parcels, and NOW Couriers, alongside rapid point-to-point delivery solutions such as SUB60, Kiwi Express, Stuck, and Security Express. Freightways also handles business mail distribution through DX Mail, offers advanced mailhouse-print services and digital mail platforms under the Dataprint brand, and operates line-haul transport via Parceline Express on major arterial routes. Within its Information Management segment, Freightways delivers a diverse range of physical and digital solutions. These include traditional physical storage and information management, as well as digital processing services like digitalisation, business process outsourcing, online backup, and eDiscovery. Additionally, the company provides specialised document destruction services through Shred-X and medical waste management under the Med-X brand. Beyond these primary offerings, Freightways Group Limited further provides general and aviation engineering services, aviation-related support, IT infrastructure assistance, treasury management, and property management services.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
NZD14.06 +0.21 (+1.52%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
193.2K
Beta
0.65
Float Shares
173.39M
Free Float %
96.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.45% +0.67% +3.98% +4.62% -2.51% -5.88% +24.66% +59.06% +11.29% +100.59% +672.73%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
14.06
DCF (Unlevered) 17.23 +22.5%
DCF (Levered) 15.37 +9.3%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 60% Bullish
Rating 2026-06 Change
Strong Buy 1 0
Buy 2 0
Hold 2 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.32
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
5 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
2 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Integrated Freight & Logistics: +6.5%
    +6.7% Q4'25: +15.7% (vs Q4'23)
  • EPS growth Integrated Freight & Logistics: +7.1%
    +12.5% Q4'25: +26.1% (vs Q4'23)
  • FCF margin FCF growth · Integrated Freight & Logistics: +60.0%
    +10.1% Q4'25: +11.1% (vs Q4'23)
  • EBIT margin Integrated Freight & Logistics: +6.9%
    +10.0% Q4'25: +12.6% (vs Q4'23)
  • ROIC Integrated Freight & Logistics: +6.4%
    +8.5% Q4'25: +17.7% (vs Q4'23)
  • Share dilution Integrated Freight & Logistics: +0.1%
    +0.2% Q4'25: +0.3% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Integrated Freight & Logistics: 0.95×
    2.72× Q4'25: 1.63× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.64) × ERP
WACC = 79% × Ke + 21% × Kd (5.6%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 17.12 Current price: 14.06
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Jun 2015
actual
Jun 2016
actual
Jun 2017
actual
Jun 2018
actual
Jun 2019
actual
Jun 2020
actual
Jun 2021
actual
Jun 2022
actual
Jun 2023
actual
Jun 2024
actual
Jun 2025
actual
Jun 2026
5 Rev. Ana.
3 EPS Ana.
Jun 2027
5 Rev. Ana.
4 EPS Ana.
Jun 2028
5 Rev. Ana.
5 EPS Ana.
Jun 2029
2 Rev. Ana.
1 EPS Ana.
Jun 2030
2 Rev. Ana.
1 EPS Ana.
Revenue
479.46M
est: 477.49M (+0.4%)
505.36M
est: 505.70M (-0.1%)
545.26M
est: 539.02M (+1.2%)
580.89M
est: 583.89M (-0.5%)
615.69M
est: 619.91M (-0.7%)
630.94M
est: 620.89M (+1.6%)
800.53M
est: 787.64M (+1.6%)
873.09M
est: 857.13M (+1.9%)
1.12B
est: 1.12B (0.0%)
1.21B
est: 1.20B (+0.8%)
1.29B
est: 1.29B (-0.4%)
1.44B
1.42B – 1.47B
+10.9% YoY
1.57B
1.54B – 1.61B
+9.5% YoY
1.66B
1.66B – 1.66B
+5.6% YoY
1.67B
1.65B – 1.71B
+0.8% YoY
1.73B
1.71B – 1.77B
+3.6% YoY
EBITDA
85.81M
est: 90.76M (-5.5%)
92.12M
est: 96.13M (-4.2%)
104.68M
est: 102.46M (+2.2%)
110.29M
est: 110.99M (-0.6%)
114.57M
est: 117.84M (-2.8%)
135.07M
est: 118.02M (+14.4%)
153.47M
est: 149.72M (+2.5%)
184.88M
est: 162.93M (+13.5%)
214.46M
est: 213.31M (+0.5%)
212.63M
est: 228.12M (-6.8%)
232.00M
est: 246.06M (-5.7%)
272.90M
270.26M – 278.83M
+10.9% YoY
298.92M
292.07M – 305.53M
+9.5% YoY
315.72M
315.55M – 315.90M
+5.6% YoY
318.28M
313.00M – 325.26M
+0.8% YoY
329.76M
324.29M – 336.99M
+3.6% YoY
EBIT
72.36M
est: 54.05M (+33.9%)
79.84M
est: 57.24M (+39.5%)
91.77M
est: 61.01M (+50.4%)
94.49M
est: 66.09M (+43.0%)
97.06M
est: 70.16M (+38.3%)
84.72M
est: 70.28M (+20.6%)
88.78M
est: 89.15M (-0.4%)
108.21M
est: 97.01M (+11.5%)
121.34M
est: 127.01M (-4.5%)
119.88M
est: 135.83M (-11.7%)
129.51M
est: 146.51M (-11.6%)
162.50M
160.92M – 166.03M
+10.9% YoY
177.99M
173.91M – 181.93M
+9.5% YoY
188.00M
187.89M – 188.10M
+5.6% YoY
189.52M
186.37M – 193.67M
+0.8% YoY
196.35M
193.10M – 200.66M
+3.6% YoY
Net Income
43.28M
est: 59.60M (-27.4%)
49.77M
est: 63.78M (-22.0%)
60.86M
est: 66.51M (-8.5%)
62.16M
est: 70.76M (-12.1%)
63.37M
est: 71.54M (-11.4%)
47.33M
est: 60.47M (-21.7%)
49.56M
est: 83.74M (-40.8%)
70.10M
est: 89.71M (-21.9%)
75.14M
est: 85.35M (-12.0%)
70.76M
est: 78.23M (-9.6%)
79.92M
est: 90.47M (-11.7%)
99.95M
95.93M – 103.97M
+10.5% YoY
117.41M
116.94M – 130.28M
+17.5% YoY
133.25M
131.78M – 144.16M
+13.5% YoY
150.52M
147.27M – 154.81M
+13.0% YoY
159.48M
156.04M – 164.03M
+6.0% YoY
SGA
383.98M
est: 204.76M (+87.5%)
406.90M
est: 216.85M (+87.6%)
444.27M
est: 231.14M (+92.2%)
473.16M
est: 250.38M (+89.0%)
503.48M
est: 265.83M (+89.4%)
486.27M
est: 266.25M (+82.6%)
612.91M
est: 337.76M (+81.5%)
684.51M
est: 367.55M (+86.2%)
117.69M
est: 481.20M (-75.5%)
117.47M
est: 514.63M (-77.2%)
505.98M
est: 555.09M (-8.8%)
615.64M
609.68M – 629.01M
+10.9% YoY
674.34M
658.89M – 689.25M
+9.5% YoY
712.25M
711.86M – 712.64M
+5.6% YoY
718.01M
706.10M – 733.76M
+0.8% YoY
743.91M
731.57M – 760.23M
+3.6% YoY
EPS
0.28
est: 0.33 (-15.8%)
0.32
est: 0.36 (-10.1%)
0.39
est: 0.37 (+5.1%)
0.40
est: 0.39 (+1.3%)
0.41
est: 0.40 (+2.7%)
0.30
est: 0.34 (-11.1%)
0.29
est: 0.47 (-37.9%)
0.42
est: 0.50 (-16.1%)
0.43
est: 0.48 (-9.8%)
0.40
est: 0.43 (-7.3%)
0.45
est: 0.50 (-10.7%)
0.56
0.54 – 0.58
+11.7% YoY
0.69
0.65 – 0.73
+21.8% YoY
0.77
0.74 – 0.80
+13.0% YoY
0.84
0.82 – 0.86
+8.4% YoY
0.89
0.87 – 0.92
+6.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-06-12 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-06-11 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-06-10 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-06-09 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-06-08 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-06-05 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-06-04 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-06-03 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-06-02 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-05-29 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-05-28 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-05-27 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-05-26 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-05-25 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-05-22 B+ 3/5 4/5 5/5 5/5 1/5 2/5 2/5
2026-05-21 B+ 3/5 4/5 5/5 5/5 1/5 2/5 2/5
2026-05-20 B+ 3/5 4/5 5/5 5/5 1/5 2/5 2/5
2026-05-19 B+ 3/5 4/5 5/5 5/5 1/5 2/5 2/5
2026-05-18 B+ 3/5 4/5 5/5 5/5 1/5 2/5 2/5
2026-05-15 B+ 3/5 4/5 5/5 5/5 1/5 2/5 2/5
2026-05-14 B+ 3/5 4/5 5/5 5/5 1/5 2/5 2/5
2026-05-13 B+ 3/5 4/5 5/5 5/5 1/5 2/5 2/5
2026-05-12 B+ 3/5 4/5 5/5 5/5 1/5 2/5 2/5
2026-05-11 B+ 3/5 4/5 5/5 5/5 1/5 2/5 2/5
2026-05-08 B+ 3/5 4/5 5/5 5/5 1/5 2/5 2/5
2026-05-07 B+ 3/5 4/5 5/5 5/5 1/5 2/5 2/5
2026-05-06 B+ 3/5 4/5 5/5 5/5 1/5 2/5 2/5
2026-05-05 B+ 3/5 4/5 5/5 5/5 1/5 2/5 2/5
2026-05-04 B+ 3/5 4/5 5/5 5/5 1/5 2/5 2/5
2026-05-01 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5
2026-04-30 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5
2026-04-29 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5
2026-04-28 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5
2026-04-24 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5
2026-04-23 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5
2026-04-22 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5
2026-04-21 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5
2026-04-20 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5
2026-04-17 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5
2026-04-16 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
483.95M
OE per share TTM
2.70
Owner's Yield
19.89%
Maintenance CapEx ratio
50.34%
Maint CapEx / Avg PPE
42.5%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 33 ETFs in our universe

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
37.0K
Shares Outstanding
178.99M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Mark Troughear Chief Executive Officer 2M male
Ami Van Gils Head of People & Culture female
Aaron Stubbing General Manager of Express Package male
Neil Wilson General Manager of Freightways male
Nicola Silke General Counsel & Company Secretary female
Stephan Deschamps Chief Financial Officer male
Matthew Cocker Chief Information Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits