Disway S.A. (CBSE:DWY)
Morocco · Delayed Price · Currency is MAD 747.00
+2.00 (0.27%)
At close: Oct 9, 2026
Disway Income Statement
Financials in millions MAD. Fiscal year is January - December.
Millions MAD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
| 2,216 | 2,076 | 1,905 | 1,870 | 1,950 | 1,824 | |
Revenue Growth | 8.94% | 9.01% | 1.88% | -4.14% | 6.93% | 6.72% |
Cost of Revenue | 1,974 | 1,859 | 1,708 | 1,666 | 1,732 | 1,569 |
Gross Profit | 242.17 | 217.03 | 196.64 | 203.45 | 218.88 | 254.74 |
Selling, General & Admin | 100.24 | 95.66 | 85.93 | 82.73 | 80.46 | 76.17 |
Other Operating Expenses | 15.11 | 13.85 | 8.06 | -5.41 | 16.12 | 9.91 |
Operating Expenses | 115.35 | 109.51 | 93.99 | 77.33 | 96.59 | 86.08 |
Operating Income | 126.82 | 107.53 | 102.65 | 126.13 | 122.3 | 168.66 |
Interest Expense | - | - | - | -2.32 | - | - |
Interest & Investment Income | 9.91 | 9.91 | 6.5 | - | 4.58 | 4.54 |
EBT Excluding Unusual Items | 127.22 | 117.44 | 109.16 | 123.81 | 126.87 | 173.21 |
Other Unusual Items | -7.85 | -7.3 | -4.14 | -31.32 | -7.14 | -12.17 |
Pretax Income | 119.36 | 110.14 | 105.01 | 92.49 | 119.74 | 161.04 |
Income Tax Expense | 23.72 | 24.68 | 26.16 | 26.97 | 35.1 | 47.41 |
Earnings From Continuing Operations | 95.65 | 85.46 | 78.85 | 65.52 | 84.64 | 113.63 |
Minority Interest in Earnings | - | - | - | - | - | -6.05 |
Net Income | 95.65 | 85.46 | 78.85 | 65.52 | 84.64 | 107.58 |
Net Income to Common | 95.65 | 85.46 | 78.85 | 65.52 | 84.64 | 107.58 |
Net Income Growth | 1.46% | 8.38% | 20.34% | -22.59% | -21.32% | 27.23% |
Shares Outstanding (Basic) | 2 | 2 | 2 | 2 | 2 | 2 |
Shares Outstanding (Diluted) | 2 | 2 | 2 | 2 | 2 | 2 |
Shares Change | -0.04% | -0.01% | -0.01% | 0.00% | 5.64% | -2.73% |
EPS (Basic) | 50.73 | 45.32 | 41.81 | 34.74 | 44.88 | 60.26 |
EPS (Diluted) | 50.73 | 45.32 | 41.81 | 34.74 | 44.88 | 60.26 |
EPS Growth | 1.50% | 8.39% | 20.35% | -22.59% | -25.52% | 30.80% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | - | 93.62 | 90.33 | 143.7 | -208.16 | 88.25 |
Free Cash Flow Per Share | - | 49.65 | 47.90 | 76.20 | -110.37 | 49.43 |
Dividend Per Share | 44.000 | 44.000 | 40.000 | 35.000 | 35.000 | 40.000 |
Dividend Growth | 10.00% | 10.00% | 14.29% | 0% | -12.50% | 14.29% |
Gross Margin | 10.93% | 10.45% | 10.32% | 10.88% | 11.22% | 13.96% |
Operating Margin | 5.72% | 5.18% | 5.39% | 6.75% | 6.27% | 9.25% |
Profit Margin | 4.32% | 4.12% | 4.14% | 3.50% | 4.34% | 5.90% |
Free Cash Flow Margin | - | 4.51% | 4.74% | 7.69% | -10.67% | 4.84% |
EBITDA | 140.25 | 121.33 | 110.77 | 134.6 | 131.11 | 177.78 |
EBITDA Margin | 6.33% | 5.84% | 5.82% | 7.20% | 6.72% | 9.75% |
D&A For EBITDA | 13.43 | 13.8 | 8.12 | 8.48 | 8.81 | 9.12 |
EBIT | 126.82 | 107.53 | 102.65 | 126.13 | 122.3 | 168.66 |
EBIT Margin | 5.72% | 5.18% | 5.39% | 6.75% | 6.27% | 9.25% |
Effective Tax Rate | 19.87% | 22.41% | 24.92% | 29.16% | 29.31% | 29.44% |
Revenue as Reported | 2,238 | 2,098 | 1,930 | 1,910 | 1,970 | 1,847 |