IMB - H126 Results Investor Presentation
Released
Released
Announcement PDF
Sydney
1H FY2026 Results
OUR BRANDS
DISCLAIMER
This investor presentation has been prepared by Intelligent Monitoring Group Limited (ACN 060 774 227) (IMG or the Company). It contains general information about the Company and its subsidiaries
(Group) and the Group’s business as at the date of this presentation. The information in this presentation should not be considered to be comprehensive or to comprise all of the material which a
shareholder or potential investor in the Company may require in order to determine whether to deal in the Company’s shares. The information in this presentation is of a general nature only and does not
purport to be complete. It should be read in conjunction with the Company’s periodic and continuous disclosure announcements which are available at www.intelligentmonitoringgroup.com and with the
Australian Securities Exchange (ASX) announcements, which are available at www.asx.com.au.
Not an offer or financial product advice
This presentation is for information purposes only and is not a prospectus, product disclosure statement or other disclosure document for the purposes of Chapter 6D or Part 7.9 of the Corporations Act 2001
(Cth) (Corporations Act) or other offer document under Australian law or the law of any other jurisdiction. This presentation is not and should not be considered, and does not contain or purport to contain,
an offer, invitation, solicitation or recommendation with respect to the purchase or sale of any securities in the Company (Securities) nor does it constitute financial product or investment advice (or taxation
or legal advice) nor take into account your investment objectives, taxation situation, financial situation or needs. This presentation and its contents must not be distributed, transmitted or viewed by any
person in any jurisdiction where the distribution, transmission or viewing of this presentation would be unlawful under the securities or other laws of that or any other jurisdiction.
Past performance
The operating and historical financial information given in this presentation is given for illustrative purposes only and should not be relied upon as (and is not) an indication of the Company's views on the
Group’s future performance or condition. You should note that past performance of the Company cannot be relied upon as an indicator of (and provides no guidance as to) future Group performance.
No liability
The Company has prepared this presentation based on information available to it at the time of preparation, from sources believed to be reliable and subject to the qualifications in this presentation. To the
maximum extent permitted by law, none of the Company, nor its respective advisers or representatives, nor any of their respective affiliates, related bodies corporate (as that term is defined in the
Corporations Act) or securityholders, nor any of their respective directors, officers, employees, partners, representatives, consultants, agents or advisers (each a Limited Party and together, the Limited
Parties) accept any responsibility or liability (whether for fault, negligence or otherwise) for the contents of this presentation and make no recommendations, representations or warranties regarding it. No
representation or warranty, express or implied, is made as to the fairness, reliability, accuracy, adequacy, validity, correctness or completeness of the information, opinions and conclusions contained in this
presentation. To the maximum extent permitted by law, none of the Limited Parties accept any responsibility or liability including, without limitation, any liability arising from fault or negligence on the part of
any person, for any loss whatsoever arising from the use of the information in this presentation or in relation to the accuracy or completeness of the information, statements, opinions or matters, express or
implied, contained in, arising out of or derived from, or for omissions from, this presentation, including, without limitation, any financial information, any estimates or projections and any other financial
information derived therefrom or otherwise arising in connection with it.
Future performance
This presentation contains certain "forward-looking statements", including the Company’s beliefs, assumptions and expectations. The words "expect", "anticipate", "estimate", "intend", “likely”, "believe”,
"guidance", "should", "could", "may", "will", "predict", "plan", “propose”, “goals”, “aim”, “target” and other similar expressions are intended to identify forward-looking statements. Any indications of, and
guidance on, outlook, future operating performance, earnings and financial position and performance are also forward-looking statements. Forward looking statements involve inherent risks and
uncertainties, both general and specific, and there is a risk that those predictions, forecasts, projections and other forward looking statements will not be achieved. Forward-looking statements, opinions
and estimates provided in this presentation are based on assumptions and contingencies which are subject to change without notice, as are statements about market and industry trends, which are based
on interpretations of current market conditions. Forward-looking statements, including projections, guidance on future operations, earnings and estimates (if any), are provided as a general guide only and
should not be relied upon as an indication or guarantee of future performance. This presentation contains statements that are subject to risk factors associated with the Company’s industry as well as
unknown risks and uncertainties (both general and specific), many of which are outside the control of the Company. It is believed that the expectations reflected in these statements are reasonable, but
they may be affected by a range of variables, some of which are outside the Company’s control, which could cause actual results or trends to differ materially, including but not limited to earnings, capital
expenditure, cash flow and capital structure risks and general business risks. Given this, undue reliance should not be placed on any forward-looking statement. No representation, warranty or assurance
(express or implied) is given or made in relation to any forward-looking statement by any person (including any member of the Group or any of the other Limited Parties). In particular, no representation,
warranty or assurance (express or implied) is given that the occurrence of the events expressed or implied in any forward-looking statements in this presentation will actually occur. Actual operations, results,
performance or achievement may vary materially from any projections and forward-looking statements and the assumptions on which those statements are based. Any forward-looking statements in this
presentation speak only as of the date of this presentation. Subject to any continuing obligations under applicable law, the Company expressly disclaims any obligation or undertaking to provide any
updates or revisions to any forward-looking statements in this presentation to reflect any change in expectations in relation to any forward-looking statements or any change in events, conditions or
circumstances on which any such statement is based. Nothing in this presentation will, under any circumstances, create an implication that there has been no change in the affairs of the Group since the
date of this presentation.
Third party information
This presentation may contain trademarks and trade names of third parties, which are the property of their respective owners. Third party trademarks and trade names used in this presentation belong to
the relevant owners and use is not intended to represent sponsorship, approval or association by or with the Company.
2
OVERVIEW
• Underlying EBITDA for 1H26 $19.2m. Underlying operating cash flow for 1H26 of
$9.4m +25.3%.
• Underlying earnings growth of +9.3% for 1HFY26. Comprised of +34.8% growth in
Australia and –47.2% in NZ. Organic growth in Australia of +8.3%.
• NZ suffered a poor 1H (A$2.6m EBITDA reduction on 1H25) primarily due to a weak
1Q as it suffered a delay in new work commencing. This new work has occurred
and has NZ back on run-rate from Nov 25.
• Probability and time weighted revenue pipeline of $49.8m up +36% from Sept 2025
(of $36.6m), primarily from new Commercial & Enterprise Security work and
accelerating ADT Guard sales
• Acquisition of Tyco NZ for A$40m announced in Dec 25. Adding significant
commercial scale and presence in NZ. Settlement expected by May 2026.
• $36.2m cash in bank plus $35m acquisition facility available to fund Tyco NZ
• Business trading to budget. On track to deliver Proforma* EPS of at least $0.062cps
*Post Tyco NZ acquisition
3
Strong Financial
Profile
• Defensive stable recurring revenue base of approximately $8.1m per month
($7.1m monitoring and $1m service in FY25)
• Strong cash generation & low leverage
Scaled platform in
Australasia
• Customer base of over 210,000 businesses, homes, and individuals across
Australia and New Zealand
• Large, under-penetrated market
Specialist
Workforce Driving
Long-Term Growth
• Over 600 full-time employees across Australasia (~1,000 post Tyco NZ
Acquisition)
Robust Capital
Markets Profile
• Share market value of ~$288m
• IMB is owned by investors such as Black Crane (31.1%), MA Financial (12%),
Allan Gray (11%), Valdor Global (5.3%) and a range of institutions and private
investors
IMG TODAY: Established Scale, Accelerating
Growth Opportunity
Defensive, high-quality recurring revenue platform with a clear runway to accelerate growth
through deeper penetration of higher-value security monitoring.
4
IMG: SIGNIFICANT DIRECT TECHNICAL COVERAGE
A deep bench of licensed technical experts enabling strong execution across the
Australasian market
IMG Offices
5
IMG: GROUP BUSINESSES & STRUCTURE
6
Direct to Customer
Partner to Industry
Wholesale Provider
Go-to-market brand structure supporting all customer segments, positioning the company as a
market leader in a highly fragmented industry.
Direct to Customer
Direct to Customer
Australia New Zealand
Tyco NZ
Post
acquisition
settlement
GROUP VISION & VALUES
To be the leader in Security and Security-related services for Businesses,
Homes, Families, and Individuals in Australasia.
We will do this by providing the best professional service at the best
value, with the latest technology available anywhere.
TRAN SPARE N CY
We have the courage
to be honest and share
information, taking
accountability for our
actions.
I N C LUSI VE N E SS
We respect and trust one
another, regardless of
our differences.
E XCE LLE NCE
We strive to be leaders
with a commitment to
continuous improvement &
celebrating our successes.
7
8
1HFY26 RESULT -
GROUP FINANCIALS
9
Strong and improving P&L
➢ Underlying EBITDA is $19.2m, with an
EBITDA Margin of 20%
➢ Underlying EBITDA growth of 9.7%
➢ Profit before Abnormal costs and
Amortisation of $10.6m +35.9%
➢ Abnormal or non-recurring items of
$4.6m include Tyco NZ acquisition
costs, historic share grants, and
accounts receivable write-off (see
"EBITDA Overview" slide).
➢ Depreciation and Amortisation are
significantly impacted by non-cash
ADT acquisition effects (see
"Depreciation and Amortisation
overview" slide).
PROFIT & LOSS
OVERVIEW
P&L Summary 1H26 1H25
Revenue $m 98.0 80.8
Underlying Gross Profit $m 36.3 30.8
Underlying EBITDA $m 19.2 17.5
EBITDA margin % 20% 22%
Depreciation (and leases) $m 2.6 1.2
Operating EBIT $m 16.6 16.3
Amortisation (and customer
contracts)
$m 8.4 9.0
Abnormal items $m 4.6 7.6
Finance Costs $m 4.1 9.2
Tax Expense $m 2.0 -0.5
Reported Profit/Loss $m -2.4 -9.1
Profit/Loss before abnormal
items and amortisation
$m 10.6 7.8
9
EBITDA Reconciliation
1H26 1H25
Reported EBITDA $m 14.7 9.9 Per Statutory accounts
Impairment of receivable $m 1.8 1.3
Impairments of acquired ADT receivables on
review
Impairment of assets $m 0 4.3 Impairment of acquired assets on review
Business acquisition, integration
and advisory costs
$m 2.0 2.0
Various costs relating to the acquisition of Tyco
NZ and costs of business restructuring activities,
including some redundancies
Interest income $m -0.3 -0.3
Share based expense $m 1.1 0.3
The vesting of the shares granted to the MD as
part of the ADT deal has led to a non-cash
increase in costs recognised in the statement of
profit or loss, related to the share price. These
shares are fully diluted in the share base
presented
Underlying EBITDA (rounded) $m 19.2 17.5
Reconciliation to Statutory accounts
EBITDA OVERVIEW
10
Depreciation & Amortisation
reconciliation
1H26 1H25
Depreciation & Amortisation in cost of
services
$m 9.0 5.3 As reported
Depreciation and amortisation expense $m 2.0 4.9 As reported
Total Depreciation and Amortisation $m 11.0 10.2
Split into: (per note 5 of financial report)
Business depreciation $m 0.4 0.3 Core stay in business CAPEX
Lease depreciation $m 2.2 0.9
Cost of leases amortised, including
Motor Vehicles and property
Depreciation (management accounts) $m 2.6 1.2
Subscriber assets $m 2.8 1.9 Primarily NZ ADT Care customer growth
Intangible amortization (non-cash) $m 5.7 7.1
Non-cash amortization of acquired
brand and customer book
Amortisation (management accounts) $m 8.4 9.0
Total Depreciation and Amortisation $m 11.0 10.2
Reconciliation to Statutory accounts
DEPRECIATION & AMORTISATION OVERVIEW
11
EBITDA Breakdown
1H25 1H26 %
Group EBITDA $m 17.5 19.2 9.7% As disclosed
Australia $m 12.0 13.0 8.3% Organic Growth
Acquisition earnings $m 0 3.3 WAPL, BNP & full period of DVL
New Zealand (A$) $m 5.5 2.9 -47.2% Poor Q1 (see slide)
+8.3% underlying organic growth in Australia – driven by growing pipeline of commercial
work and increasing sales of ADT Guard.
DIVISION PERFORMANCE
12
Q1 reflects a slower decision-making environment in a slower economy.
➢ Q1 saw an expected slow-down of works for a
major customer, but an unexpected delay in
the start-up of major works with several new
customers.
➢ This resulted in lower one-off revenue for
a couple of months and under-utilisation
of our technical base
➢ Overall, new work has been building,
and the economic environment
appears to be gradually lifting.
➢ NZ has had its first criminal deterrence
with ADT Guard, and has begun rolling
out Guard to its first national customer
➢ The first 3G networks have begun to be
shut down, and when complete will
allow the business to focus its energy on
growth, rather than from migrating
existing customers.
➢ The acquisition of Tyco NZ & Red Wolf
will help deepen the NZ business and
reduce this type of volatility in the future.
NZ PERFORMANCE
13
$564,580
$219,190
$377,161
$453,674
$535,864
$806,417
$840,000
JUL AUG SEPT OCT NOV DEC JAN
NZ EBITDA MONTHLY (JUL 25 - JAN 26)
14
Stable, strong balance sheet
➢ Cash position of $36.2m (pre-Tyco NZ
settlement)
➢ Gross Secured Debt of $86.4m, Adj Net
Debt of $50.2m.
➢ Net Debt to Adjusted
FY25 EBITDA of 1.3x
➢ Debt: Acquisition facility of $35m is
available to fund $40m purchase of
Tyco NZ.
➢ Core working capital lifted by $2.2m in
anticipation of strong growth (driven off
a growing pipeline) in the 2H.
BALANCE SHEET
Balance Sheet Summary
FY26 FY25
Cash $m 36.2 24.0
Receivables $m 27.6 28.7
Inventory $m 9.3 9.0
Property, Plant & Equipment $m 23.4 22.9
Goodwill $m 90.6 87.1
Other Assets $m 19.8 16.9
Total Assets $m 207.1 188.5
Accounts Payable $m 27.1 30.0
Debt $m 86.4 83.5
Other liabilities $m 43.9 42.9
Total Liabilities $m 157.4 156.5
Equity $m 49.7 32.1
14
15
Business generates strong underlying
operating cashflows
➢ The business generated an underlying
operating cash flow of $9.4m pre-non-
recurring costs +25.3%.
➢ 1H26 included non-recurring cash items of
$2.0m
➢ Include acquisition and equity
raise costs of $1.5m
➢ General restructuring costs of $0.5m
➢ Investing activities of $12.0m.
➢ $9.1m of this relates to the acquisition of
Western Advance, BNP securities, and
the clean-up of the Mammoth Security
subsidiary.
➢ $400K was Stay in Business CapEx
➢ $3.9m was investment in Subscriber
Assets for NZ Medical Fleet and 3G
Shutdown
➢ Received $1.4m in bank guarantees.
CASHFLOW OVERVIEW
15
Cashflow Summary
FY24 1H25 2H25 FY25 1H26
Operating Cashflows $m 8.1 1.9 8.7 10.6 7.4
Non-recurring costs* $m 12.7 5.6 11.2 20.5 2.0
Operating Cashflows
before Non-recurring
costs
$m 20.8 7.5 19.9 31.1 9.4
Investing Cashflows $m 61.7 22.4 10.9 33.3 12.0
Includes
Acquisitions^
$m 43.2 17.2 5.7 22.9 9.1
Capex $m 18.5 5.2 5.2 10.4 4.3
Stay in business $m 1.5 0.5 1.5 2.0 0.4
Subscriber $m 17.0 4.7 3.7 8.4 3.9
* Acquisition and restructuring costs
^ WAPL and BNP
15
GROUP STRATEGY & GROWTH
CORPORATE STRATEGY
17
Developing a
unique
comparative
advantage
1.
Invest in our
monitoring platform
& people
1
2.
Unique scale, reach
and technology
attracts large-scale
customers and
industry partners
3.
Improves
profitability and
cashflow
4.
Reinvested into
growing our
comparative scale
advantage and
rewarding our
stakeholders
2
4
3
SIGNIFICANT OPPORTUNITY FOR GROWTH
18
12.9 million
~7% have monitored
intrusion alarms
~ A$2.3bn electronic
security market
1.2 million
AI Perimeter
Security
Penetration?
A$9bn Total Security
Market
IMG COMPETITIVE ADVANTAGE
These advantages, built on scale and company values allow us to deliver proactive,
intelligent security solutions that set our brands apart across Australasia.
19
Reach - National
Coverage
Extensive presence across both
Australia & NZ ensures a unique
and consistent service delivery,
rapid response, and support for
multi-site clients.
Trust - Standards-Driven &
Certified
IMG is looking beyond
compliance - leveraging our
industry leading ISO 9001, ISO
14001, ISO 45001, ISO 27001,
NZSA, PSR and ASIAL-certified
frameworks not just as
benchmarks, but as active
systems to deliver the most
trusted outcomes in quality,
safety, and data protection.
Solutions - Advanced
Monitoring Capability
Our scale allows us to invest in
AI-powered video analytics,
remote monitoring, and virtual
guarding - backed with unique
A1/R1A certified monitoring
centres.
Strengthening competitive advantage through highly accredited, compliance-
driven operations that elevate credibility and trust
BUSINESS UNDERPINNED BY MONITORING AND
SERVICE REVENUES
New customers typically convert into long-term, recurring revenue relationships through ongoing
monitoring, service contracts, and system upgrades.
20
New Installation
Services &
Maintenance
New Work - Existing
Customer
Upgrades
Monitoring
FY25 Revenue
Contribution
10%
18%
15%
12%
45%
A typical customer revenue cycle
Customer Lifetime:
➢ Residential & Small to Medium Business – 7yrs
➢ Commercial & Enterprise – 15 yrs
25%
5%
22%
23%
10%
15%
Secured Pipeline Distribution by Sector
Airport/Transport
Construction/Manufacturing
Data center
Education/Health
Finance
Mining/Resources
$36.6m
FY26Q2
21
$49.8m
Secured
Pipeline
FY26Q1
+36%
36% QoQ PROBABILITY WEIGHTED COMMERCIAL
PIPELINE GROWTH
21
22
VIDEO
MONITORING
GROWTH
MOMENTUM
• Video Lines have gained significant
traction since launch in early FY25Q3,
with FY26Q2 delivering the strongest
quarterly result to date.
• Momentum accelerated through the
final quarter, supported by increased
customer demand and broader
adoption of the solution across key
segments.
• AU Video penetration within the IMG
database expanded from 0.17% to
0.65% of total lines, reinforcing
growing market awareness and the
proven effectiveness of the offering.
• We are currently expecting
approximately 14% quarter-on-
quarter growth in Video Lines.
>40
Confirmed arrests have been made—swift, efficient, and
effective. Police respond faster to verified events,
equipped with critical video evidence
>15
On average each month, attempted burglaries are
prevented before they occur—saving our customers
thousands in potential damages and asset losses.
Demonstrated Customer Success and Traction
18%
14%
140%
Q3 FY 25 Q4FY25 Q1FY26 Q2FY26
0%
20%
40%
60%
80%
100%
120%
140%
160%
180%
200%
Video Monitoring Line Growth in AU
Launched
22
1H has averaged 43% of FY EBITDA since owning ADT – due to commercial installation
timing throughout the year (which peaks into June)
EARNINGS BY HALF YEAR – 1H AVERAGE 43%
41.0%
59.0%
45.3%
54.7%
0.0%
10.0%
20.0%
30.0%
40.0%
50.0%
60.0%
70.0%
1H24 2H24 1H25 2H25
% OF IMG ANNUAL EBITDA SINCE PER HY (2024 & 2025)
23
Reported result for FY26 will depend on settlement timing of Tyco NZ – but underlying
trading of business is on track with guidance
GUIDANCE
IMB FY26 Guidance build-up
Bottom Top
Underlying EBITDA guidance (AGM) $m 43 47
Plus: Tyco NZ Proforma EBITDA contribution $m 10 10
= Proforma* EBITDA $m 53 57
= Proforma* NPAT (adj) $m 26 29
= Proforma* EPS (adj) $m 0.062 0.07
24
* Proforma = the expected result following a full year of the Tyco NZ acquisition
1H26 SUMMARY
➢1H26 a solid half with a significant increase in pipeline and forward
indicators.
➢NZ business suffered slower than expected project starts. The acquisition of
Red Wolf will allow further scale and diversity, helping ensure consistency
into 2H26 and beyond.
➢Since Jan 2025, IMG (through ADT Guard and working with its Business
partners and bureaus) has apprehended over 40 criminals with the police,
while deterring even more events. IMG is focused on leading the use of
remote and live video guarding to help keep Australians and New
Zealanders safe.
➢The Commercial pipeline has grown strongly (+36%) quarter on quarter,
with some significant new relationships developed.
➢IMG affirms it is on track to deliver a proforma EPS (adj) of >$0.062cps for
FY26.
25
26
Strong and robust business
Business has transformed in the past 3
and ½ years.
• Refinanced to NAB with senior debt
(in FY25)
• Gearing is at the low end of industry
norms
• EBITDA of >$43m expected for FY26
and >$53m proforma*
• Underlying organic growth rate of
+8.3% in 1H26 (+8.2% FY25) –
supplemented with strategic
acquisitions
* Acquisition, refinancing, and restructuring costs
^ AAG, ACG, DVL and KOBE
# All Capex inclusive of business use PPE
CONCLUSION
Financial Summary
1H23
(annuali
sed)
FY24 FY25 Proforma*
Share price $m 0.127 0.43 0.585 0.70
Cash $m 2.7 26.0 24.1 36.2
Gross Debt $m 31.6 80.0 85.0 120.0
Net Debt $m 28.9 54.5 60.9 83.8
Shares Outstanding M 131 330 388 421
Market Value $m 17 142 227 295
Economic Value $m 46 197 288 379
EBITDA $m 5.3 34.8 38.6 53.0
EV:EBITDA 8.6 5.6 7.5 7.1
ND:EBITDA 5.5 1.6 1.6 1.6
26
* Proforma = the expected result following a full year of the Tyco NZ acquisition
27
Get in touch
Dennison Hambling
Managing Director
dhambling@theimg.com.au
+61 418 173 232
Shenin Singh
Head of Business Intelligence
ssingh@theimg.com.au
+61 437 953 017
27
Share your feedback
Discover