Emaar Development PJSC (DFM:EMAARDEV)
United Arab Emirates
· Delayed Price · Currency is AED 13.00
-0.05 (-0.38%)
At close: May 15, 2025
Emaar Development PJSC Income Statement
Financials in millions AED. Fiscal year is January - December.
Millions AED. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 20,664 | 19,147 | 11,921 | 11,541 | 15,602 | 9,758 | Upgrade
|
| Revenue Growth (YoY) | 58.31% | 60.61% | 3.30% | -26.03% | 59.88% | -23.44% | Upgrade
|
| Cost of Revenue | 9,229 | 8,602 | 3,639 | 6,459 | 9,948 | 6,405 | Upgrade
|
| Gross Profit | 11,435 | 10,545 | 8,283 | 5,082 | 5,654 | 3,353 | Upgrade
|
| Selling, General & Admin | 1,558 | 1,489 | 1,046 | 1,118 | 932.94 | 1,160 | Upgrade
|
| Other Operating Expenses | - | - | - | - | 627.21 | - | Upgrade
|
| Operating Expenses | 1,566 | 1,497 | 1,058 | 1,127 | 1,573 | 1,179 | Upgrade
|
| Operating Income | 9,869 | 9,047 | 7,225 | 3,954 | 4,081 | 2,174 | Upgrade
|
| Interest Expense | -197.82 | -243.95 | -120.01 | -173.61 | -94.03 | -143.47 | Upgrade
|
| Interest & Investment Income | 991.04 | 991.04 | 677.22 | 131.14 | 13.22 | 40.46 | Upgrade
|
| Earnings From Equity Investments | 239.49 | 194.17 | 123.61 | 174.37 | 234.88 | 97.87 | Upgrade
|
| Other Non Operating Income (Expenses) | 178.19 | 184.32 | 578.51 | 178.75 | -2.75 | -112.89 | Upgrade
|
| Pretax Income | 11,079 | 10,173 | 8,484 | 4,265 | 4,233 | 2,056 | Upgrade
|
| Income Tax Expense | 731.75 | 486.37 | - | - | - | - | Upgrade
|
| Earnings From Continuing Operations | 10,348 | 9,687 | 8,484 | 4,265 | 4,233 | 2,056 | Upgrade
|
| Minority Interest in Earnings | -2,090 | -2,053 | -1,855 | -456.83 | -988.17 | -398.22 | Upgrade
|
| Net Income | 8,258 | 7,633 | 6,629 | 3,808 | 3,244 | 1,657 | Upgrade
|
| Net Income to Common | 8,258 | 7,633 | 6,629 | 3,808 | 3,244 | 1,657 | Upgrade
|
| Net Income Growth | 20.31% | 15.15% | 74.07% | 17.38% | 95.76% | -38.62% | Upgrade
|
| Shares Outstanding (Basic) | 3,989 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | Upgrade
|
| Shares Outstanding (Diluted) | 3,989 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | Upgrade
|
| Shares Change (YoY) | -0.10% | - | - | - | - | - | Upgrade
|
| EPS (Basic) | 2.07 | 1.91 | 1.66 | 0.95 | 0.81 | 0.41 | Upgrade
|
| EPS (Diluted) | 2.07 | 1.91 | 1.66 | 0.95 | 0.81 | 0.41 | Upgrade
|
| EPS Growth | 20.44% | 15.15% | 74.07% | 17.38% | 95.76% | -38.62% | Upgrade
|
| Free Cash Flow | 17,168 | 10,947 | 9,759 | 8,616 | 4,197 | 427.7 | Upgrade
|
| Free Cash Flow Per Share | 4.30 | 2.74 | 2.44 | 2.15 | 1.05 | 0.11 | Upgrade
|
| Dividend Per Share | 0.680 | 0.680 | 0.520 | 0.520 | - | - | Upgrade
|
| Dividend Growth | 30.71% | 30.71% | - | - | - | - | Upgrade
|
| Gross Margin | 55.34% | 55.07% | 69.48% | 44.03% | 36.24% | 34.36% | Upgrade
|
| Operating Margin | 47.76% | 47.25% | 60.60% | 34.26% | 26.16% | 22.27% | Upgrade
|
| Profit Margin | 39.96% | 39.87% | 55.61% | 33.00% | 20.79% | 16.98% | Upgrade
|
| Free Cash Flow Margin | 83.08% | 57.18% | 81.86% | 74.66% | 26.90% | 4.38% | Upgrade
|
| EBITDA | 9,876 | 9,055 | 7,235 | 3,962 | 4,091 | 2,187 | Upgrade
|
| EBITDA Margin | 47.79% | 47.29% | 60.69% | 34.33% | 26.22% | 22.41% | Upgrade
|
| D&A For EBITDA | 7.38 | 7.37 | 9.77 | 7.12 | 9.71 | 13.54 | Upgrade
|
| EBIT | 9,869 | 9,047 | 7,225 | 3,954 | 4,081 | 2,174 | Upgrade
|
| EBIT Margin | 47.76% | 47.25% | 60.60% | 34.26% | 26.16% | 22.27% | Upgrade
|
| Effective Tax Rate | 6.60% | 4.78% | - | - | - | - | Upgrade
|
Updated Feb 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.