Subscribe

Scales Corporation Limited (SCL.NZ)

NZD6.75 +0.00 (+0.00%)
NZ NZE Consumer Defensive Agricultural Farm Products
Address 52 Cashel Street 8013
Christchurch, CAN, NZ
CEO Andrew James Borland
IPO 2014-07-24
ISIN NZSCLE0002S8

Explore sections of this company profile

Description

Scales Corporation Limited engages in manufacturing and trading of food ingredients in New Zealand, Asia, Europe, North America, and internationally. It operates through Global Proteins, Horticulture, Logistics, and Other segments. The company processes and markets proteins, such as pet food ingredients, edible meat, and offal products; and orchards, fruit packing, and juice concentrate. In addition, it provides sea and air freight, and logistics services. Further, the company provides insurance services; and operates cold storage. Scales Corporation Limited was founded in 1897 and is based in Christchurch, 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
NZD6.75 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
109.3K
Beta
0.22
Float Shares
111.85M
Free Float %
77.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% +3.21% +0.66% -3.17% +0.99% +2.52% +38.86% +93.35% +32.25% +87.42% +618.82%
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
6.75
DCF (Unlevered) 19.99 +196.1%
DCF (Levered) 109.97 +1,529.2%

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) 100% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.96
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
3 / 5
Medium
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Agricultural Farm Products: +8.2%
    +55.3% Q4'25: +97.6% (vs Q4'23)
  • EPS growth Agricultural Farm Products: +20.0%
    +218.2% Q4'25: +3,729.8% (vs Q4'23)
  • FCF margin FCF growth · Agricultural Farm Products: +43.8%
    +9.2% Q4'25: +17.6% (vs Q4'23)
  • EBIT margin Agricultural Farm Products: +8.1%
    +10.8% Q4'25: +5.0% (vs Q4'23)
  • ROIC Agricultural Farm Products: +6.0%
    +11.3% Q4'25: +13.6% (vs Q4'23)
  • Share dilution Agricultural Farm Products: +0.0%
    +0.9% Q4'25: +1.4% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Agricultural Farm Products: 0.61×
    2.87× Q4'25: 2.17× (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 (0.22) × ERP
WACC = 71% × Ke + 29% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 19.99 Current price: 6.75
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 Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
2 Rev. Ana.
1 EPS Ana.
Dec 2027
2 Rev. Ana.
1 EPS Ana.
Dec 2028
2 Rev. Ana.
1 EPS Ana.
Revenue
300.39M
est: 292.50M (+2.7%)
361.57M
est: 371.95M (-2.8%)
393.48M
est: 384.50M (+2.3%)
397.81M
est: 435.36M (-8.6%)
481.51M
est: 467.07M (+3.1%)
470.71M
est: 487.40M (-3.4%)
501.83M
est: 481.13M (+4.3%)
619.17M
est: 552.80M (+12.0%)
565.36M
est: 574.09M (-1.5%)
587.06M
est: 589.87M (-0.5%)
911.63M
est: 1.04B (-12.0%)
1.18B
1.18B – 1.19B
+14.4% YoY
1.25B
1.24B – 1.25B
+5.4% YoY
1.30B
1.25B – 1.35B
+4.1% YoY
EBITDA
66.21M
est: 35.54M (+86.3%)
65.88M
est: 45.20M (+45.8%)
44.08M
est: 46.72M (-5.6%)
50.30M
est: 52.90M (-4.9%)
79.69M
est: 56.75M (+40.4%)
57.10M
est: 59.22M (-3.6%)
69.66M
est: 58.46M (+19.2%)
64.94M
est: 67.17M (-3.3%)
52.59M
est: 71.63M (-26.6%)
87.78M
est: 73.60M (+19.3%)
125.48M
est: 129.24M (-2.9%)
147.80M
146.80M – 148.79M
+14.4% YoY
155.76M
155.28M – 156.24M
+5.4% YoY
162.13M
156.35M – 167.91M
+4.1% YoY
EBIT
56.07M
est: 24.81M (+126.0%)
55.39M
est: 31.55M (+75.6%)
35.51M
est: 32.61M (+8.9%)
42.76M
est: 36.93M (+15.8%)
61.54M
est: 39.62M (+55.3%)
37.92M
est: 41.34M (-8.3%)
50.31M
est: 40.81M (+23.3%)
45.25M
est: 46.89M (-3.5%)
33.13M
est: 51.79M (-36.0%)
65.75M
est: 53.21M (+23.6%)
98.00M
est: 93.44M (+4.9%)
106.85M
106.14M – 107.57M
+14.4% YoY
112.61M
112.27M – 112.96M
+5.4% YoY
117.22M
113.04M – 121.40M
+4.1% YoY
Net Income
38.94M
est: 36.72M (+6.0%)
37.77M
est: 39.09M (-3.4%)
31.33M
est: 33.09M (-5.3%)
45.08M
est: 37.44M (+20.4%)
118.00M
est: 34.89M (+238.3%)
21.03M
est: 28.75M (-26.9%)
26.93M
est: 30.21M (-10.9%)
19.41M
est: 24.34M (-20.3%)
5.24M
est: 29.89M (-82.5%)
30.73M
est: 33.91M (-9.4%)
100.99M
est: 61.74M (+63.6%)
55.17M
54.20M – 56.15M
-10.6% YoY
62.00M
60.39M – 63.62M
+12.4% YoY
67.25M
66.83M – 67.67M
+8.5% YoY
SGA
48.49M
est: 41.52M (+16.8%)
50.20M
est: 52.80M (-4.9%)
51.87M
est: 54.58M (-5.0%)
40.51M
est: 61.80M (-34.4%)
160.11M
est: 66.30M (+141.5%)
44.38M
est: 69.18M (-35.8%)
47.24M
est: 68.30M (-30.8%)
53.00M
est: 78.47M (-32.5%)
64.12M
est: 80.91M (-20.7%)
189.20M
est: 83.13M (+127.6%)
81.36M
est: 145.98M (-44.3%)
166.94M
165.82M – 168.06M
+14.4% YoY
175.94M
175.40M – 176.48M
+5.4% YoY
183.13M
176.60M – 189.66M
+4.1% YoY
EPS
0.28
est: 0.26 (+8.7%)
0.27
est: 0.27 (-1.5%)
0.23
est: 0.23 (-0.9%)
0.32
est: 0.26 (+21.9%)
0.36
est: 0.24 (+47.2%)
0.15
est: 0.20 (-25.6%)
0.19
est: 0.21 (-10.3%)
0.14
est: 0.17 (-18.0%)
0.04
est: 0.21 (-82.2%)
0.22
est: 0.24 (-6.6%)
0.71
est: 0.43 (+65.5%)
0.38
0.38 – 0.39
-10.6% YoY
0.43
0.42 – 0.44
+12.4% YoY
0.47
0.46 – 0.47
+8.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A 4/5 3/5 5/5 5/5 2/5 4/5 3/5
2026-05-28 A 4/5 3/5 5/5 5/5 2/5 4/5 3/5
2026-05-27 A 4/5 3/5 5/5 5/5 2/5 4/5 3/5
2026-05-26 A 4/5 3/5 5/5 5/5 2/5 4/5 3/5
2026-05-25 A 4/5 4/5 5/5 5/5 2/5 4/5 3/5
2026-05-22 A 4/5 3/5 5/5 5/5 2/5 4/5 3/5
2026-05-21 A 4/5 4/5 5/5 5/5 2/5 4/5 3/5
2026-05-20 A 4/5 4/5 5/5 5/5 2/5 4/5 3/5
2026-05-19 A 4/5 4/5 5/5 5/5 2/5 4/5 3/5
2026-05-18 A 4/5 4/5 5/5 5/5 2/5 4/5 3/5
2026-05-15 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-05-14 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-05-13 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-05-12 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-05-11 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-05-08 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5
2026-05-07 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5
2026-05-06 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5
2026-05-05 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-05-04 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-05-01 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5
2026-04-30 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5
2026-04-29 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-04-28 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-04-24 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-04-23 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-04-22 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-04-21 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5
2026-04-20 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5
2026-04-17 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5
2026-04-16 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
262.31M
OE per share TTM
1.79
Owner's Yield
30.02%
Maintenance CapEx ratio
222.81%
Maint CapEx / Avg PPE
48.5%

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 25 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 iShares MSCI New Zealand ETF ENZL 1.40% 939.2K 0.50%
2 Dimensional - International Vector Equity ETF DXIV 0.01% 21.8K 0.53%
3 Vanguard FTSE All-World ex-US Small-Cap ETF VSS 0.01% 1.63M 0.06%
4 Dimensional - International Small Cap ETF DFIS 0.01% 644.1K 0.39%
5 Dimensional International Sustainability Core 1 ETF DFSI 0.01% 55.7K 0.24%
6 Dimensional - International Core Equity 2 ETF DFIC 0.00% 646.5K 0.22%
7 Vanguard FTSE Pacific ETF VPL 0.00% 572.9K 0.07%
8 Vanguard FTSE Developed Asia Pacific All Cap Index ETF VA.TO 0.00% 9.0K 0.22%
9 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 415.8K 0.28%
10 Vanguard FTSE Developed All Cap ex North America Index ETF (CAD-hedged) VI.TO 0.00% 12.0K 0.22%

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
113.0K
Shares Outstanding
145.02M

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
Nadine Tunley Chief Risk Officer 60.2K female
David Foote Unit Director 24.6K male
Brett Frankel President - Shelby Foods male
Geoff Smith CEO of Horticulture and Logistics male
Hamish Davis Managing Director of Fern Ridge Fresh male
John Sainsbury Chief Executive Officer of Meateor Group male
Kent Ritchie Chief Executive Officer of Scales Logistics male
Andrew James Borland Chief Executive Officer, MD & Executive Director male
Steve Kennelly Chief Financial Officer male
Andrew van Workum Chief Executive Officer of Mr Apple 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