Emaar Development PJSC (DFM:EMAARDEV)
United Arab Emirates · Delayed Price · Currency is AED 13.96
+0.38 (2.80%)
Jun 5, 2026, 2:58 PM GST
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 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 |
| 29,318 | 27,486 | 19,147 | 11,921 | 11,541 | 15,602 | |
Revenue Growth (YoY) | 41.88% | 43.55% | 60.61% | 3.30% | -26.03% | 59.88% |
Cost of Revenue | 12,876 | 12,042 | 8,602 | 3,639 | 6,459 | 9,948 |
Gross Profit | 16,442 | 15,444 | 10,545 | 8,283 | 5,082 | 5,654 |
Selling, General & Admin | 2,172 | 2,012 | 1,489 | 1,046 | 1,118 | 932.94 |
Other Operating Expenses | - | - | - | - | - | 627.21 |
Operating Expenses | 2,186 | 2,026 | 1,497 | 1,058 | 1,127 | 1,573 |
Operating Income | 14,256 | 13,419 | 9,047 | 7,225 | 3,954 | 4,081 |
Interest Expense | -12.96 | -14.99 | -243.95 | -120.01 | -173.61 | -94.03 |
Interest & Investment Income | 1,335 | 1,239 | 991.04 | 677.22 | 131.14 | 13.22 |
Earnings From Equity Investments | 1,073 | 716.85 | 194.17 | 123.61 | 174.37 | 234.88 |
Other Non Operating Income (Expenses) | 125.67 | 133.16 | 184.32 | 578.51 | 178.75 | -2.75 |
Pretax Income | 16,777 | 15,493 | 10,173 | 8,484 | 4,265 | 4,233 |
Income Tax Expense | 2,018 | 1,885 | 486.37 | - | - | - |
Earnings From Continuing Operations | 14,759 | 13,607 | 9,687 | 8,484 | 4,265 | 4,233 |
Minority Interest in Earnings | -2,439 | -2,291 | -2,053 | -1,855 | -456.83 | -988.17 |
Net Income | 12,321 | 11,316 | 7,633 | 6,629 | 3,808 | 3,244 |
Net Income to Common | 12,321 | 11,316 | 7,633 | 6,629 | 3,808 | 3,244 |
Net Income Growth | 49.20% | 48.25% | 15.15% | 74.07% | 17.38% | 95.76% |
Shares Outstanding (Basic) | 4,002 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 |
Shares Outstanding (Diluted) | 4,002 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 |
Shares Change (YoY) | 0.33% | - | - | - | - | - |
EPS (Basic) | 3.08 | 2.83 | 1.91 | 1.66 | 0.95 | 0.81 |
EPS (Diluted) | 3.08 | 2.83 | 1.91 | 1.66 | 0.95 | 0.81 |
EPS Growth | 48.70% | 48.25% | 15.15% | 74.07% | 17.38% | 95.76% |
Free Cash Flow | 20,138 | 21,042 | 10,946 | 9,759 | 8,616 | 4,197 |
Free Cash Flow Per Share | 5.03 | 5.26 | 2.74 | 2.44 | 2.15 | 1.05 |
Dividend Per Share | 1.000 | 1.000 | 0.680 | 0.520 | 0.520 | - |
Dividend Growth | 47.06% | 47.06% | 30.71% | - | - | - |
Gross Margin | 56.08% | 56.19% | 55.07% | 69.48% | 44.03% | 36.24% |
Operating Margin | 48.63% | 48.82% | 47.25% | 60.60% | 34.26% | 26.16% |
Profit Margin | 42.02% | 41.17% | 39.87% | 55.61% | 33.00% | 20.79% |
Free Cash Flow Margin | 68.69% | 76.56% | 57.17% | 81.86% | 74.66% | 26.90% |
EBITDA | 14,264 | 13,426 | 9,056 | 7,235 | 3,962 | 4,091 |
EBITDA Margin | 48.65% | 48.85% | 47.30% | 60.69% | 34.33% | 26.22% |
D&A For EBITDA | 8.03 | 7.47 | 8.46 | 9.77 | 7.12 | 9.71 |
EBIT | 14,256 | 13,419 | 9,047 | 7,225 | 3,954 | 4,081 |
EBIT Margin | 48.63% | 48.82% | 47.25% | 60.60% | 34.26% | 26.16% |
Effective Tax Rate | 12.03% | 12.17% | 4.78% | - | - | - |