Subscribe

Synlait Milk Limited (SML.NZ)

NZD0.40 +0.01 (+1.28%)
NZ NZE Consumer Defensive Packaged Foods
Address 1028 Heslerton Road 7783
Rakaia, NZ
CEO Richard Wyeth
IPO 2013-07-22
ISIN NZSMLE0001S9

Explore sections of this company profile

Also trades on Australian Securities Exchange · SM1.AX (AUD) New Zealand Exchange · SML.NZ (NZD) Other OTC · SMLKF (USD)
Description

Synlait Milk Limited, alongside its associated entities, creates and markets a diverse portfolio of dairy products, serving international territories including China, the wider Asian region, the Middle East, Africa, Australia, and its home base of New Zealand. The company's operations encompass the processing, packaging, and promotion of various milk-based goods, such as different types of cheese, butter, and powdered milk. Its comprehensive product line features fresh liquid milk, an array of powdered milk derivatives, specialized dietary formulas for infants and adults, and essential ingredients like skim milk powder and anhydrous milk fat. Additionally, it supplies advanced nutritional components, specifically lactoferrin. The firm was established in 2005 and is headquartered in Rakaia, 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
NZD0.40 +0.01 (+1.28%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
97.3K
Beta
0.32
Float Shares
463.71M
Free Float %
76.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.14% +3.49% +5.95% -7.29% -36.43% -30.47% -37.32% -71.29% -85.17% -84.97% -83.21%
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
0.40
Ratings Trend (MoM) 0% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 3 0
Strong Sell 1 0
Quality scores
Altman Z-Score
1.97
Grey zone
Piotroski F-Score
4 / 9
Average
MOAT Score
1 / 10
No MOAT
Composite Rating
C
Overall Score
2 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
2 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Packaged Foods: +4.4%
    +11.6% Q1'26: +19.1% (vs Q1'24)
  • EPS growth Packaged Foods: +14.6%
    +91.1% Q1'26: +59.4% (vs Q1'24)
  • FCF margin FCF growth · Packaged Foods: +15.9%
    -3.3% Q1'26: -26.8% (vs Q1'24)
  • EBIT margin Packaged Foods: +7.9%
    -1.1% Q1'26: -6.2% (vs Q1'24)
  • ROIC Packaged Foods: +7.0%
    -1.9% Q1'26: -15.4% (vs Q1'24)
  • Share dilution Packaged Foods: +0.0%
    +146.5% Q1'26: +176.0% (vs Q1'24)
  • Debt / EBITDA Net debt/EBITDA · Packaged Foods: 0.19×
    12.71× Q1'26: -5.04× (vs Q1'24)
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 (0.29) × ERP
WACC = 38% × Ke + 62% × Kd (10.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 0.40
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 Jul 2015
actual
Jul 2016
actual
Jul 2017
actual
Jul 2018
actual
Jul 2019
actual
Jul 2020
actual
Jul 2021
actual
Jul 2022
actual
Jul 2023
actual
Jul 2024
actual
Jul 2025
actual
Jul 2026
5 Rev. Ana.
2 EPS Ana.
Jul 2027
6 Rev. Ana.
3 EPS Ana.
Jul 2028
6 Rev. Ana.
3 EPS Ana.
Jul 2029
3 Rev. Ana.
Jul 2030
3 Rev. Ana.
Revenue
448.14M
est: 437.50M (+2.4%)
546.87M
est: 546.93M (0.0%)
758.99M
est: 685.87M (+10.7%)
879.00M
est: 899.17M (-2.2%)
1.02B
est: 1.03B (-0.7%)
1.30B
est: 1.25B (+4.4%)
1.37B
est: 1.26B (+8.1%)
1.40B
est: 1.62B (-13.9%)
1.32B
est: 1.58B (-16.3%)
1.64B
est: 1.56B (+5.1%)
1.83B
est: 1.89B (-3.4%)
1.55B
1.44B – 1.65B
-18.1% YoY
1.58B
1.49B – 1.70B
+1.8% YoY
1.57B
1.55B – 1.60B
-0.1% YoY
1.92B
1.80B – 2.06B
+22.2% YoY
2.06B
1.93B – 2.21B
+7.3% YoY
EBITDA
39.97M
est: 6.75M (+492.5%)
86.72M
est: 8.43M (+928.3%)
87.43M
est: 10.57M (+726.8%)
137.91M
est: 13.86M (+894.8%)
152.12M
est: 15.90M (+856.4%)
170.70M
est: 19.23M (+787.8%)
34.00M
est: 19.50M (+74.4%)
94.27M
est: 25.01M (+276.9%)
63.19M
est: 24.34M (+159.6%)
-130.35M
est: 24.01M (-642.9%)
30.22M
est: 29.17M (+3.6%)
23.89M
22.24M – 25.40M
-18.1% YoY
24.32M
22.93M – 26.28M
+1.8% YoY
24.28M
23.95M – 24.61M
-0.1% YoY
29.67M
27.79M – 31.80M
+22.2% YoY
31.82M
29.81M – 34.10M
+7.3% YoY
EBIT
24.67M
est: -9.29M (+365.6%)
61.67M
est: -11.61M (+631.1%)
67.47M
est: -14.56M (+563.4%)
112.23M
est: -19.09M (+687.9%)
124.31M
est: -21.90M (+667.7%)
123.17M
est: -26.47M (+565.3%)
-19.26M
est: -26.85M (+28.3%)
46.26M
est: -34.44M (+234.3%)
7.62M
est: -33.51M (+122.7%)
-194.07M
est: -33.06M (-487.0%)
-20.34M
est: -40.16M (+49.4%)
-32.89M
-34.97M – -30.62M
+18.1% YoY
-33.48M
-36.19M – -31.57M
-1.8% YoY
-33.43M
-33.88M – -32.98M
+0.1% YoY
-40.85M
-43.78M – -38.27M
-22.2% YoY
-43.81M
-46.96M – -41.04M
-7.3% YoY
Net Income
10.55M
est: 42.46M (-75.2%)
34.38M
est: 118.82M (-71.1%)
38.22M
est: 121.24M (-68.5%)
74.55M
est: 221.77M (-66.4%)
82.24M
est: 263.08M (-68.7%)
75.21M
est: 239.15M (-68.6%)
-28.45M
est: -55.94M (+49.1%)
38.52M
est: 77.40M (-50.2%)
-4.29M
est: 6.22M (-169.0%)
-182.11M
est: -182.11M (+0.0%)
-39.82M
est: 829.9K (-4,898.2%)
-43.46M
-47.68M – -39.24M
-5,336.8% YoY
7.79M
6.18M – 9.39M
+117.9% YoY
17.37M
9.36M – 23.54M
+123.1% YoY
— – —
-100.0% YoY
— – —
SGA
41.49M
est: 26.44M (+56.9%)
32.82M
est: 33.06M (-0.7%)
36.88M
est: 41.45M (-11.0%)
51.04M
est: 54.34M (-6.1%)
55.65M
est: 62.35M (-10.7%)
64.96M
est: 75.37M (-13.8%)
72.30M
est: 76.44M (-5.4%)
77.09M
est: 98.05M (-21.4%)
84.11M
est: 95.40M (-11.8%)
100.96M
est: 94.12M (+7.3%)
125.68M
est: 114.34M (+9.9%)
93.64M
87.17M – 99.57M
-18.1% YoY
95.31M
89.88M – 103.03M
+1.8% YoY
95.17M
93.89M – 96.46M
-0.1% YoY
116.29M
108.94M – 124.64M
+22.2% YoY
124.72M
116.84M – 133.68M
+7.3% YoY
EPS
0.07
est: 0.08 (-8.5%)
0.23
est: 0.22 (+4.3%)
0.23
est: 0.23 (+2.2%)
0.42
est: 0.41 (+2.1%)
0.46
est: 0.49 (-5.8%)
0.41
est: 0.44 (-7.6%)
-0.14
est: -0.10 (-34.8%)
0.18
est: 0.14 (+25.3%)
-0.02
est: 0.01 (-271.9%)
-0.83
est: -0.22 (-273.3%)
-0.07
est: 0.00 (-2,581.5%)
-0.08
-0.09 – -0.07
-2,808.5% YoY
0.01
0.01 – 0.02
+116.8% YoY
0.03
0.02 – 0.04
+126.4% YoY
— – —
-100.0% YoY
— – —
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 C 2/5 1/5 1/5 1/5 2/5 1/5 5/5
2026-05-28 C 2/5 1/5 1/5 1/5 2/5 1/5 5/5
2026-05-27 C 2/5 1/5 1/5 1/5 2/5 1/5 5/5
2026-05-26 C 2/5 1/5 1/5 1/5 2/5 1/5 5/5
2026-05-25 C 2/5 1/5 1/5 1/5 2/5 1/5 5/5
2026-05-22 C 2/5 1/5 1/5 1/5 2/5 1/5 5/5
2026-05-21 C 2/5 1/5 1/5 1/5 2/5 1/5 5/5
2026-05-20 C 2/5 1/5 1/5 1/5 2/5 1/5 5/5
2026-05-19 C 2/5 1/5 1/5 1/5 2/5 1/5 5/5
2026-05-18 C 2/5 1/5 1/5 1/5 2/5 1/5 5/5
2026-05-15 C 2/5 1/5 1/5 1/5 2/5 1/5 5/5
2026-05-14 C 2/5 1/5 1/5 1/5 2/5 1/5 5/5
2026-05-13 C 2/5 1/5 1/5 1/5 2/5 1/5 5/5
2026-05-12 C 2/5 1/5 1/5 1/5 2/5 1/5 5/5
2026-05-11 C 2/5 1/5 1/5 1/5 2/5 1/5 5/5
2026-05-08 C 2/5 1/5 1/5 1/5 2/5 1/5 5/5
2026-05-07 C 2/5 1/5 1/5 1/5 2/5 1/5 5/5
2026-05-06 C 2/5 1/5 1/5 1/5 2/5 1/5 5/5
2026-05-05 C 2/5 1/5 1/5 1/5 2/5 1/5 5/5
2026-05-04 C 2/5 1/5 1/5 1/5 2/5 1/5 5/5
2026-05-01 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5
2026-04-30 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5
2026-04-29 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5
2026-04-28 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5
2026-04-24 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5
2026-04-23 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5
2026-04-22 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5
2026-04-21 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5
2026-04-20 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5
2026-04-17 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5
2026-04-16 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
443.74M
OE per share TTM
1.24
Owner's Yield
165.31%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
69.1%

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

This company is not held by any ETF 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
-22.6K
Shares Outstanding
603.20M

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
Tim Carter Chief Executive Officer of Dairyworks 950.8K male
Richard Wyeth Chief Executive Officer 920.6K male
Hannah Lynch Head of Milk Supply, Strategy & Corporate Affairs female
Hila Mory Chief Quality Officer female
Lei Liu Chief Financial Officer male
Abby Ye President of China & Director of Food Service female
Robert Stowell Chief Supply Chain & Technology Officer male
Stehpanie Manning Director of Safety, People & Culture female
Richard Hickson Chief Operating Officer male
Charles Fergusson Director of On-Farm Excellence, Business Sustainability & Corporate Affairs 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 history

Earnings history

Earnings reports

Stock splits