Subscribe

Heartland Group Holdings Limited (HGH.NZ)

NZD1.20 -0.02 (-1.64%)
NZ NZE Financial Services Financial - Mortgages
Address Heartland House 1023
Auckland, NZ
CEO Andrew Peter Dixson
IPO 2018-10-31
ISIN NZHGHE0007S9

Explore sections of this company profile

Also trades on Australian Securities Exchange · HGH.AX (AUD) New Zealand Exchange · HGH.NZ (NZD)
Description

Heartland Group Holdings Limited serves as the parent entity for Heartland Bank Limited, delivering a diverse range of financial products and services across both New Zealand and Australia. The company offers various deposit accounts, including savings, fixed-term, and both direct and commercial call options. Its lending portfolio is extensive, covering residential mortgages, business finance, term credit, revolving facilities, government-guaranteed business loans, reverse mortgages, vehicle financing, and specialized rural products such as seasonal and livestock funding, alongside farm transition loans. Additionally, Heartland provides digital banking solutions through internet and mobile platforms, as well as management and insurance services. The group also holds interests in investment properties. Founded in 1875, the company is headquartered in Auckland, New Zealand.

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
NZD1.20 -0.02 (-1.64%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
778.4K
Beta
0.76
Float Shares
803.07M
Free Float %
77.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.88% +4.59% +0.88% -11.63% +2.70% -2.56% +44.30% -26.92% -40.00% -26.45% -26.45%
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
1.20
DCF (Unlevered) 0.95 -20.6%

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) 0% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 3 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.28
Distress
Piotroski F-Score
5 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
B-
Overall Score
2 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
3 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
2 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Financial - Mortgages: +18.2%
    +2.8% Q4'25: +186.2% (vs Q4'23)
  • EPS growth Financial - Mortgages: +18.3%
    -58.0% Q4'25: -1.5% (vs Q4'23)
  • FCF margin FCF growth · Financial - Mortgages: +84.8%
    +108.5% Q4'25: -17.6% (vs Q4'23)
  • EBIT margin Financial - Mortgages: +34.8%
    +23.7% Q4'25: +20.0% (vs Q4'23)
  • ROIC Financial - Mortgages: +4.9%
    +2.0% Q4'25: +13.3% (vs Q4'23)
  • Share dilution Financial - Mortgages: 0.0%
    +23.7% Q4'25: +32.0% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Financial - Mortgages: 7.44×
    13.91× Q4'25: 2.01× (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 (0.77) × ERP
WACC = 56% × Ke + 44% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 0.95 Current price: 1.20
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
2 Rev. Ana.
2 EPS Ana.
Jun 2027
2 Rev. Ana.
2 EPS Ana.
Jun 2028
2 Rev. Ana.
3 EPS Ana.
Jun 2029
1 Rev. Ana.
1 EPS Ana.
Jun 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
132.60M
est: 143.50M (-7.6%)
144.06M
est: 159.26M (-9.5%)
156.24M
est: 171.08M (-8.7%)
174.73M
est: 195.34M (-10.6%)
187.31M
est: 212.92M (-12.0%)
205.93M
est: 231.08M (-10.9%)
236.21M
est: 243.00M (-2.8%)
253.79M
est: 262.90M (-3.5%)
262.07M
est: 300.43M (-12.8%)
243.93M
est: 294.91M (-17.3%)
250.75M
est: 327.51M (-23.4%)
352.84M
352.46M – 353.23M
+7.7% YoY
376.87M
372.13M – 381.61M
+6.8% YoY
409.42M
408.56M – 410.27M
+8.6% YoY
463.40M
460.13M – 466.67M
+13.2% YoY
518.10M
514.45M – 521.75M
+11.8% YoY
EBITDA
est: 56.53M (-100.0%)
est: 62.74M (-100.0%)
est: 67.40M (-100.0%)
-3.25M
est: 76.95M (-104.2%)
est: 83.88M (-100.0%)
est: 91.03M (-100.0%)
135.97M
est: 95.73M (+42.0%)
150.84M
est: 103.57M (+45.6%)
147.58M
est: 118.35M (+24.7%)
est: 116.18M (-100.0%)
59.34M
est: 129.02M (-54.0%)
139.00M
138.85M – 139.15M
+7.7% YoY
148.47M
146.60M – 150.33M
+6.8% YoY
161.29M
160.95M – 161.62M
+8.6% YoY
182.55M
181.27M – 183.84M
+13.2% YoY
204.10M
202.66M – 205.54M
+11.8% YoY
EBIT
-8.39M
est: 49.66M (-116.9%)
-7.85M
est: 55.12M (-114.2%)
-7.08M
est: 59.21M (-112.0%)
219.78M
est: 67.61M (+225.1%)
-9.12M
est: 73.69M (-112.4%)
-12.79M
est: 79.97M (-116.0%)
124.44M
est: 84.10M (+48.0%)
141.89M
est: 90.99M (+55.9%)
135.77M
est: 103.98M (+30.6%)
-14.48M
est: 102.06M (-114.2%)
59.34M
est: 113.35M (-47.7%)
122.11M
121.98M – 122.25M
+7.7% YoY
130.43M
128.79M – 132.07M
+6.8% YoY
141.69M
141.40M – 141.99M
+8.6% YoY
160.38M
159.25M – 161.51M
+13.2% YoY
179.31M
178.04M – 180.57M
+11.8% YoY
Net Income
48.16M
est: 91.61M (-47.4%)
54.16M
est: 102.20M (-47.0%)
60.81M
est: 109.69M (-44.6%)
67.51M
est: 114.10M (-40.8%)
73.62M
est: 118.23M (-37.7%)
71.97M
est: 104.95M (-31.4%)
87.03M
est: 133.88M (-35.0%)
95.13M
est: 142.76M (-33.4%)
95.87M
est: 138.64M (-30.8%)
74.55M
est: 121.90M (-38.8%)
38.81M
est: 51.51M (-24.7%)
89.07M
87.79M – 89.41M
+72.9% YoY
101.62M
100.70M – 102.55M
+14.1% YoY
119.47M
109.64M – 129.98M
+17.6% YoY
126.44M
125.28M – 127.60M
+5.8% YoY
146.11M
144.77M – 147.45M
+15.6% YoY
SGA
46.99M
est: 15.54M (+202.4%)
46.84M
est: 17.24M (+171.6%)
48.12M
est: 18.52M (+159.8%)
53.76M
est: 21.15M (+154.2%)
68.39M
est: 23.05M (+196.6%)
87.36M
est: 25.02M (+249.2%)
2.66M
est: 26.31M (-89.9%)
2.68M
est: 28.47M (-90.6%)
3.22M
est: 32.53M (-90.1%)
117.03M
est: 31.93M (+266.5%)
6.90M
est: 35.46M (-80.6%)
38.20M
38.16M – 38.25M
+7.7% YoY
40.81M
40.29M – 41.32M
+6.8% YoY
44.33M
44.24M – 44.42M
+8.6% YoY
50.18M
49.82M – 50.53M
+13.2% YoY
56.10M
55.70M – 56.49M
+11.8% YoY
EPS
0.10
est: 0.10 (+2.2%)
0.11
est: 0.11 (+0.8%)
0.12
est: 0.12 (+2.5%)
0.13
est: 0.12 (+6.7%)
0.14
est: 0.13 (+10.9%)
0.12
est: 0.11 (+7.1%)
0.15
est: 0.14 (+4.9%)
0.16
est: 0.15 (+5.0%)
0.14
est: 0.15 (-5.4%)
0.10
est: 0.13 (-21.5%)
0.04
est: 0.06 (-24.7%)
0.09
0.09 – 0.10
+72.0% YoY
0.11
0.11 – 0.11
+14.7% YoY
0.13
0.12 – 0.14
+17.9% YoY
0.14
0.13 – 0.14
+5.5% YoY
0.16
0.15 – 0.16
+15.6% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B- 2/5 1/5 3/5 3/5 2/5 2/5 3/5
2026-05-28 B- 2/5 1/5 3/5 3/5 2/5 2/5 3/5
2026-05-27 B- 2/5 1/5 3/5 3/5 2/5 2/5 3/5
2026-05-26 B- 2/5 1/5 3/5 3/5 2/5 2/5 3/5
2026-05-25 B- 2/5 1/5 3/5 3/5 2/5 2/5 3/5
2026-05-22 B- 2/5 1/5 3/5 3/5 2/5 2/5 3/5
2026-05-21 B- 2/5 1/5 3/5 3/5 2/5 2/5 3/5
2026-05-20 B- 2/5 1/5 3/5 3/5 2/5 2/5 3/5
2026-05-19 B- 2/5 1/5 3/5 3/5 2/5 2/5 3/5
2026-05-18 B- 2/5 1/5 3/5 3/5 2/5 2/5 3/5
2026-05-15 C+ 2/5 1/5 2/5 3/5 2/5 2/5 3/5
2026-05-14 C+ 2/5 1/5 2/5 3/5 2/5 2/5 3/5
2026-05-13 C+ 2/5 1/5 2/5 3/5 2/5 2/5 3/5
2026-05-12 C+ 2/5 1/5 2/5 3/5 2/5 2/5 3/5
2026-05-11 C+ 2/5 1/5 2/5 3/5 2/5 2/5 3/5
2026-05-08 C+ 2/5 1/5 2/5 3/5 2/5 2/5 3/5
2026-05-07 C+ 2/5 1/5 2/5 3/5 2/5 2/5 3/5
2026-05-06 C+ 2/5 1/5 2/5 3/5 2/5 2/5 3/5
2026-05-05 B- 2/5 1/5 2/5 4/5 2/5 2/5 3/5
2026-05-04 B- 2/5 1/5 2/5 4/5 2/5 2/5 3/5
2026-05-01 B- 2/5 1/5 2/5 4/5 2/5 2/5 3/5
2026-04-30 B- 2/5 1/5 2/5 4/5 2/5 2/5 3/5
2026-04-29 B- 3/5 1/5 3/5 4/5 2/5 2/5 3/5
2026-04-28 B- 3/5 1/5 3/5 4/5 2/5 2/5 3/5
2026-04-24 B- 3/5 1/5 3/5 4/5 2/5 2/5 3/5
2026-04-23 B- 3/5 1/5 3/5 4/5 2/5 2/5 3/5
2026-04-22 B- 3/5 1/5 3/5 4/5 2/5 2/5 3/5
2026-04-21 B 3/5 1/5 3/5 4/5 2/5 3/5 3/5
2026-04-20 B 3/5 1/5 3/5 4/5 2/5 3/5 3/5
2026-04-17 B 3/5 1/5 3/5 4/5 2/5 3/5 3/5
2026-04-16 B 3/5 1/5 3/5 4/5 2/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-88.60M
OE per share TTM
-0.11
Owner's Yield
-8.25%
Maintenance CapEx ratio
76.61%
Maint CapEx / Avg PPE
17.9%

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 26 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 iShares MSCI New Zealand ETF ENZL 1.48% 996.1K 0.50%
2 Dimensional - International Small Cap ETF DFIS 0.01% 860.9K 0.39%
3 Vanguard FTSE All-World ex-US Small-Cap ETF VSS 0.01% 1.79M 0.06%
4 Dimensional - International Vector Equity ETF DXIV 0.01% 15.3K 0.53%
5 Dimensional International Sustainability Core 1 ETF DFSI 0.01% 89.1K 0.24%
6 Dimensional - International Small Cap Value ETF DISV 0.01% 289.8K 0.42%
7 Dimensional - International Core Equity 2 ETF DFIC 0.00% 638.9K 0.22%
8 Vanguard FTSE Developed Asia Pacific All Cap Index ETF VA.TO 0.00% 9.8K 0.22%
9 Vanguard FTSE Pacific ETF VPL 0.00% 520.1K 0.07%
10 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 333.8K 0.28%

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
97.0K
Shares Outstanding
1.03B

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
Michael Danton Jonas Chief Strategy Officer 600.0K male
Andrew Peter Dixson Chief Executive Officer & Group Chief Financial Officer male
Leanne Lazarus Chief Executive Officer of Heartland Bank New Zealand female
Michelle Winzer Chief Executive Officer of Heartland Bank Australia female
Nicola Foley Head of Corporate Communications & Investor Relations
Peter Griffin Chief Commercial Officer male
Alistair Scott Chief Auto & Asset Finance Officer of Heartland Bank male
Rebecca Thomas Chief Digital Transformation Officer of Heartland Bank female
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