Madinet Masr For Housing and Development (EGX:MASR)
Egypt · Delayed Price · Currency is EGP 6.95
-0.06 (-0.86%)
At close: Jun 4, 2026
EGX:MASR Income Statement
Financials in millions EGP. Fiscal year is January - December.
Millions EGP. 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 |
Operating Revenue | 11,899 | 11,710 | 8,461 | 8,113 | 5,336 | 2,230 |
| 11,899 | 11,710 | 8,461 | 8,113 | 5,336 | 2,230 | |
Revenue Growth (YoY) | 49.72% | 38.40% | 4.28% | 52.04% | 139.25% | -27.98% |
Cost of Revenue | 5,164 | 4,688 | 2,715 | 3,031 | 3,347 | 1,480 |
Gross Profit | 6,734 | 7,022 | 5,745 | 5,082 | 1,989 | 750.68 |
Selling, General & Admin | 2,463 | 2,474 | 2,019 | 1,883 | 762.61 | 394.13 |
Other Operating Expenses | -129.9 | -27.08 | 6.92 | 110.56 | -0.29 | -73.92 |
Operating Expenses | 2,344 | 2,453 | 1,923 | 2,023 | 707.53 | 270.08 |
Operating Income | 4,390 | 4,568 | 3,822 | 3,059 | 1,282 | 480.6 |
Interest Expense | -704.5 | -694.82 | -584.07 | -445.01 | -478.34 | -228.88 |
Interest & Investment Income | 868.37 | 832.41 | 519.04 | 172.89 | 136.44 | 89.75 |
Currency Exchange Gain (Loss) | 0.01 | 0.01 | 22.08 | 2.05 | 3.73 | 0.38 |
Other Non Operating Income (Expenses) | -103.03 | -88.8 | -47.52 | -25.64 | -14.2 | -7.3 |
EBT Excluding Unusual Items | 4,451 | 4,617 | 3,732 | 2,764 | 929.41 | 334.54 |
Gain (Loss) on Sale of Investments | 1.83 | 1.61 | 19.85 | 1.16 | 0.48 | 0.28 |
Gain (Loss) on Sale of Assets | 116.7 | 116.7 | 116.7 | - | -0.03 | 2.14 |
Pretax Income | 4,570 | 4,735 | 3,868 | 2,765 | 929.86 | 336.96 |
Income Tax Expense | 1,034 | 1,087 | 921.61 | 630.21 | 203.57 | 53.66 |
Earnings From Continuing Operations | 3,536 | 3,648 | 2,947 | 2,135 | 726.29 | 283.29 |
Minority Interest in Earnings | -40.03 | -36.29 | -32.44 | -6.62 | 10.45 | -0.46 |
Net Income | 3,496 | 3,612 | 2,914 | 2,128 | 736.74 | 282.84 |
Preferred Dividends & Other Adjustments | 454.37 | 454.37 | 378.99 | 277.04 | 125.46 | 40.22 |
Net Income to Common | 3,041 | 3,157 | 2,535 | 1,851 | 611.28 | 242.62 |
Net Income Growth | 38.20% | 23.94% | 36.94% | 188.85% | 160.48% | -71.75% |
Shares Outstanding (Basic) | 2,135 | 2,163 | 2,224 | 2,224 | 2,126 | 1,826 |
Shares Outstanding (Diluted) | 2,135 | 2,163 | 2,224 | 2,224 | 2,126 | 1,826 |
Shares Change (YoY) | -6.05% | -2.73% | - | 4.60% | 16.46% | 2.96% |
EPS (Basic) | 1.42 | 1.46 | 1.14 | 0.83 | 0.29 | 0.13 |
EPS (Diluted) | 1.42 | 1.46 | 1.14 | 0.83 | 0.29 | 0.13 |
EPS Growth | 47.47% | 28.04% | 36.96% | 189.50% | 116.33% | -73.37% |
Free Cash Flow | - | 93.14 | 1,109 | 2,030 | 1,015 | -270.39 |
Free Cash Flow Per Share | - | 0.04 | 0.50 | 0.91 | 0.48 | -0.15 |
Dividend Per Share | 0.150 | 0.150 | 0.240 | 0.192 | 0.142 | - |
Dividend Growth | -37.50% | -37.50% | 25.00% | 35.59% | - | - |
Gross Margin | 56.60% | 59.96% | 67.91% | 62.64% | 37.28% | 33.66% |
Operating Margin | 36.90% | 39.01% | 45.17% | 37.71% | 24.02% | 21.55% |
Profit Margin | 25.56% | 26.96% | 29.96% | 22.81% | 11.46% | 10.88% |
Free Cash Flow Margin | - | 0.80% | 13.11% | 25.02% | 19.02% | -12.12% |
EBITDA | 4,415 | 4,592 | 3,836 | 3,061 | 1,302 | 503.28 |
EBITDA Margin | 37.11% | 39.22% | 45.34% | 37.72% | 24.39% | 22.56% |
D&A For EBITDA | 24.79 | 23.94 | 14.32 | 1.18 | 19.77 | 22.68 |
EBIT | 4,390 | 4,568 | 3,822 | 3,059 | 1,282 | 480.6 |
EBIT Margin | 36.90% | 39.01% | 45.17% | 37.71% | 24.02% | 21.55% |
Effective Tax Rate | 22.63% | 22.96% | 23.82% | 22.79% | 21.89% | 15.93% |