ADN Telecom Limited (DSE:ADNTEL)
Bangladesh
· Delayed Price · Currency is BDT 66.10
+2.90 (4.59%)
At close: May 8, 2025
ADN Telecom Income Statement
Financials in millions BDT. Fiscal year is July - June.
Millions BDT. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | Jun '20 Jun 30, 2020 | 2015 - 2019 |
| Revenue | 1,809 | 1,507 | 1,347 | 1,155 | 1,141 | 1,130 | Upgrade
|
| Revenue Growth (YoY) | 32.29% | 11.92% | 16.59% | 1.22% | 1.01% | 11.15% | Upgrade
|
| Cost of Revenue | 1,132 | 929.88 | 730.07 | 683.66 | 687.6 | 714.45 | Upgrade
|
| Gross Profit | 677.27 | 577.18 | 616.5 | 471.27 | 453.44 | 415.17 | Upgrade
|
| Selling, General & Admin | 368.27 | 340.49 | 302.81 | 279.7 | 266.84 | 257.36 | Upgrade
|
| Operating Expenses | 368.27 | 340.49 | 302.81 | 279.7 | 266.84 | 257.93 | Upgrade
|
| Operating Income | 309 | 236.69 | 313.69 | 191.57 | 186.6 | 157.24 | Upgrade
|
| Interest Expense | -71.12 | -38.44 | -17.12 | -18.22 | -12.11 | -14.54 | Upgrade
|
| Interest & Investment Income | 11.45 | 11.45 | 10.93 | 9.87 | 14.83 | 14.11 | Upgrade
|
| Earnings From Equity Investments | -12.02 | -3.14 | 0.88 | 0.42 | 0.82 | 0.89 | Upgrade
|
| Currency Exchange Gain (Loss) | 6.75 | 12.05 | 11.62 | 8.87 | 0.22 | 0.75 | Upgrade
|
| Other Non Operating Income (Expenses) | 1.44 | 1.44 | 0.82 | -0.78 | -0.67 | -1.83 | Upgrade
|
| EBT Excluding Unusual Items | 245.51 | 220.06 | 320.82 | 191.74 | 189.69 | 156.62 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | 1.36 | - | - | - | Upgrade
|
| Pretax Income | 245.51 | 220.06 | 322.18 | 191.74 | 189.69 | 156.62 | Upgrade
|
| Income Tax Expense | 75.61 | 69.25 | 64.26 | 24.11 | 23.82 | -4.84 | Upgrade
|
| Earnings From Continuing Operations | 169.9 | 150.81 | 257.92 | 167.63 | 165.86 | 161.47 | Upgrade
|
| Minority Interest in Earnings | -2.77 | -1.34 | 0.25 | - | - | - | Upgrade
|
| Net Income | 167.13 | 149.47 | 258.17 | 167.63 | 165.86 | 161.47 | Upgrade
|
| Net Income to Common | 167.13 | 149.47 | 258.17 | 167.63 | 165.86 | 161.47 | Upgrade
|
| Net Income Growth | -6.93% | -42.11% | 54.01% | 1.07% | 2.72% | 27.03% | Upgrade
|
| Shares Outstanding (Basic) | 64 | 65 | 65 | 65 | 65 | 57 | Upgrade
|
| Shares Outstanding (Diluted) | 64 | 65 | 65 | 65 | 65 | 65 | Upgrade
|
| Shares Change (YoY) | -0.70% | - | - | - | - | - | Upgrade
|
| EPS (Basic) | 2.60 | 2.31 | 3.99 | 2.59 | 2.57 | 2.86 | Upgrade
|
| EPS (Diluted) | 2.60 | 2.31 | 3.99 | 2.59 | 2.57 | 2.50 | Upgrade
|
| EPS Growth | -6.28% | -42.11% | 54.01% | 1.07% | 2.62% | 26.90% | Upgrade
|
| Free Cash Flow | 249.48 | -16.39 | 8.22 | 16.11 | 14.05 | -23.65 | Upgrade
|
| Free Cash Flow Per Share | 3.89 | -0.25 | 0.13 | 0.25 | 0.22 | -0.37 | Upgrade
|
| Dividend Per Share | - | 1.000 | 1.500 | 1.000 | 1.000 | 1.500 | Upgrade
|
| Dividend Growth | - | -33.33% | 50.00% | - | -33.33% | - | Upgrade
|
| Gross Margin | 37.44% | 38.30% | 45.78% | 40.80% | 39.74% | 36.75% | Upgrade
|
| Operating Margin | 17.08% | 15.71% | 23.30% | 16.59% | 16.35% | 13.92% | Upgrade
|
| Profit Margin | 9.24% | 9.92% | 19.17% | 14.52% | 14.54% | 14.29% | Upgrade
|
| Free Cash Flow Margin | 13.79% | -1.09% | 0.61% | 1.40% | 1.23% | -2.09% | Upgrade
|
| EBITDA | 422.03 | 359.41 | 399.81 | 276.53 | 260.67 | 258.22 | Upgrade
|
| EBITDA Margin | 23.33% | 23.85% | 29.69% | 23.94% | 22.84% | 22.86% | Upgrade
|
| D&A For EBITDA | 113.03 | 122.72 | 86.12 | 84.96 | 74.07 | 100.98 | Upgrade
|
| EBIT | 309 | 236.69 | 313.69 | 191.57 | 186.6 | 157.24 | Upgrade
|
| EBIT Margin | 17.08% | 15.71% | 23.30% | 16.59% | 16.35% | 13.92% | Upgrade
|
| Effective Tax Rate | 30.80% | 31.47% | 19.94% | 12.57% | 12.56% | - | Upgrade
|
| Advertising Expenses | - | 10.76 | 9.83 | 18.42 | 17.67 | 13.51 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.