Fibra Danhos (BMV:DANHOS13)
Mexico · Delayed Price · Currency is MXN 27.70
+0.48 (1.76%)
Apr 30, 2026, 1:59 PM CST
Fibra Danhos Income Statement
Financials in millions MXN. Fiscal year is January - December.
Millions MXN. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Rental Revenue | 5,494 | 5,389 | 4,856 | 4,412 | 3,956 | 3,413 |
Other Revenue | 2,248 | 2,187 | 1,917 | 1,775 | 1,557 | 1,353 |
| 7,742 | 7,576 | 6,773 | 6,186 | 5,513 | 4,766 | |
Revenue Growth (YoY | 11.24% | 11.85% | 9.49% | 12.21% | 15.67% | 2.68% |
Property Expenses | 472.93 | 446.67 | 401.07 | 362.29 | 315.87 | 281.51 |
Selling, General & Administrative | 2,115 | 2,106 | 1,969 | 1,880 | 1,649 | 1,419 |
Total Operating Expenses | 2,588 | 2,552 | 2,370 | 2,242 | 1,965 | 1,700 |
Operating Income | 5,154 | 5,024 | 4,404 | 3,944 | 3,548 | 3,066 |
Interest Expense | -883.36 | -835.1 | -630.12 | -630.46 | -404.94 | -351.86 |
Interest & Investment Income | 59.24 | 65.09 | 61.21 | 57.65 | 28.83 | 16.2 |
Currency Exchange Gain (Loss) | -21.15 | -22.24 | 52.22 | -25.24 | -5.93 | 18.08 |
EBT Excluding Unusual Items | 4,308 | 4,231 | 3,887 | 3,346 | 3,166 | 2,748 |
Asset Writedown | 1,144 | 1,148 | 557.03 | 118.6 | 62.92 | 58.67 |
Pretax Income | 5,452 | 5,380 | 4,444 | 3,465 | 3,229 | 2,807 |
Income Tax Expense | 5.46 | 5.46 | 1.01 | 4.29 | 9.95 | 3.01 |
Earnings From Continuing Operations | 5,447 | 5,374 | 4,443 | 3,461 | 3,219 | 2,804 |
Minority Interest in Earnings | -341.16 | -341.16 | -241.83 | -151.33 | -380.14 | 0.84 |
Net Income | 5,106 | 5,033 | 4,201 | 3,309 | 2,839 | 2,805 |
Net Income to Common | 5,106 | 5,033 | 4,201 | 3,309 | 2,839 | 2,805 |
Net Income Growth | 13.63% | 19.80% | 26.96% | 16.55% | 1.23% | 6.08% |
Basic Shares Outstanding | 1,609 | 1,601 | 1,578 | 1,554 | 1,527 | 1,501 |
Diluted Shares Outstanding | 1,609 | 1,601 | 1,578 | 1,554 | 1,527 | 1,501 |
Shares Change (YoY) | 6.84% | 1.44% | 1.53% | 1.80% | 1.73% | 1.30% |
EPS (Basic) | 3.17 | 3.14 | 2.66 | 2.13 | 1.86 | 1.87 |
EPS (Diluted) | 3.17 | 3.14 | 2.66 | 2.13 | 1.86 | 1.87 |
EPS Growth | 6.36% | 18.11% | 25.04% | 14.49% | -0.50% | 4.71% |
Dividend Per Share | - | 1.800 | 1.800 | 2.100 | 2.400 | 2.000 |
Dividend Growth | - | - | -14.29% | -12.50% | 20.00% | 100.00% |
Operating Margin | 66.58% | 66.31% | 65.02% | 63.76% | 64.37% | 64.33% |
Profit Margin | 65.95% | 66.44% | 62.02% | 53.49% | 51.50% | 58.85% |
EBITDA | 5,160 | 5,030 | 4,411 | 3,953 | 3,558 | 3,076 |
EBITDA Margin | 66.65% | 66.40% | 65.12% | 63.90% | 64.54% | 64.54% |
D&A For Ebitda | 5.46 | 6.82 | 6.9 | 9.02 | 9.7 | 10.29 |
EBIT | 5,154 | 5,024 | 4,404 | 3,944 | 3,548 | 3,066 |
EBIT Margin | 66.58% | 66.31% | 65.02% | 63.76% | 64.37% | 64.33% |
Funds From Operations (FFO) | 3,963 | 3,963 | 3,570 | - | - | - |
Adjusted Funds From Operations (AFFO) | - | 4,564 | 4,221 | - | - | - |
FFO Payout Ratio | 42.86% | 41.91% | 51.89% | - | - | - |
Effective Tax Rate | 0.10% | 0.10% | 0.02% | 0.12% | 0.31% | 0.11% |
Revenue as Reported | 7,742 | 7,576 | 6,775 | 6,189 | 5,513 | 4,766 |
Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.