El Sewedy Electric Company (EGX: SWDY)
Egypt
· Delayed Price · Currency is EGP 83.53
-1.95 (-2.28%)
At close: Dec 19, 2024
EGX: SWDY Income Statement
Financials in millions EGP. Fiscal year is January - December.
Millions EGP. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 208,204 | 152,186 | 92,168 | 60,541 | 46,402 | 46,629 | Upgrade
|
| Revenue Growth (YoY) | 50.44% | 65.12% | 52.24% | 30.47% | -0.49% | 9.74% | Upgrade
|
| Cost of Revenue | 166,631 | 123,109 | 78,644 | 52,106 | 39,348 | 38,435 | Upgrade
|
| Gross Profit | 41,573 | 29,077 | 13,523 | 8,435 | 7,054 | 8,194 | Upgrade
|
| Selling, General & Admin | 11,267 | 8,648 | 4,984 | 3,473 | 2,813 | 2,710 | Upgrade
|
| Other Operating Expenses | 3,048 | 2,216 | 941.08 | 3.27 | -155.67 | 280.55 | Upgrade
|
| Operating Expenses | 15,182 | 11,367 | 6,135 | 3,537 | 3,041 | 2,990 | Upgrade
|
| Operating Income | 26,392 | 17,711 | 7,388 | 4,899 | 4,013 | 5,204 | Upgrade
|
| Interest Expense | -6,675 | -4,943 | -1,740 | -40.06 | -558.41 | -473.52 | Upgrade
|
| Interest & Investment Income | 550.04 | 455.38 | 177.9 | 151.13 | 227.71 | 533.38 | Upgrade
|
| Earnings From Equity Investments | 1,051 | 603.62 | 265.84 | 248.54 | 322.26 | 375.29 | Upgrade
|
| Currency Exchange Gain (Loss) | 2,592 | 1,999 | 1,604 | -729.23 | -23.05 | -354.84 | Upgrade
|
| Other Non Operating Income (Expenses) | 660.42 | 364.36 | 331.59 | 273.79 | 263.73 | 186.32 | Upgrade
|
| EBT Excluding Unusual Items | 24,570 | 16,190 | 8,027 | 4,803 | 4,245 | 5,470 | Upgrade
|
| Impairment of Goodwill | -288.66 | -29.04 | - | -2.39 | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 476.63 | 57.39 | 82.25 | 302.75 | 21.39 | 24.2 | Upgrade
|
| Asset Writedown | 5.83 | - | -60.19 | - | - | - | Upgrade
|
| Pretax Income | 24,764 | 16,218 | 8,049 | 5,103 | 4,266 | 5,495 | Upgrade
|
| Income Tax Expense | 8,178 | 5,080 | 2,295 | 1,233 | 959.87 | 1,331 | Upgrade
|
| Earnings From Continuing Operations | 16,586 | 11,138 | 5,754 | 3,870 | 3,306 | 4,163 | Upgrade
|
| Minority Interest in Earnings | -1,288 | -1,022 | -336.68 | -274.97 | -278.79 | -141.26 | Upgrade
|
| Net Income | 15,298 | 10,116 | 5,418 | 3,595 | 3,028 | 4,022 | Upgrade
|
| Preferred Dividends & Other Adjustments | 1,536 | 1,013 | 505.48 | 359.49 | 521.51 | - | Upgrade
|
| Net Income to Common | 13,761 | 9,103 | 4,912 | 3,235 | 2,506 | 4,022 | Upgrade
|
| Net Income Growth | 47.15% | 86.72% | 50.70% | 18.74% | -24.72% | -19.43% | Upgrade
|
| Shares Outstanding (Basic) | 2,139 | 2,139 | 2,139 | 2,169 | 2,169 | 2,183 | Upgrade
|
| Shares Outstanding (Diluted) | 2,141 | 2,141 | 2,141 | 2,169 | 2,169 | 2,183 | Upgrade
|
| Shares Change (YoY) | 0.59% | - | -1.32% | - | -0.61% | - | Upgrade
|
| EPS (Basic) | 6.43 | 4.26 | 2.30 | 1.49 | 1.16 | 1.84 | Upgrade
|
| EPS (Diluted) | 6.42 | 4.25 | 2.29 | 1.49 | 1.16 | 1.84 | Upgrade
|
| EPS Growth | 48.43% | 85.59% | 53.55% | 29.11% | -37.30% | -19.43% | Upgrade
|
| Free Cash Flow | 1,045 | 1,255 | -7,339 | -4,742 | 2,005 | 3,067 | Upgrade
|
| Free Cash Flow Per Share | 0.49 | 0.59 | -3.43 | -2.19 | 0.92 | 1.41 | Upgrade
|
| Dividend Per Share | 0.500 | 0.500 | 0.400 | - | 0.400 | 0.800 | Upgrade
|
| Dividend Growth | 25.00% | 25.00% | - | - | -50.00% | 0% | Upgrade
|
| Gross Margin | 19.97% | 19.11% | 14.67% | 13.93% | 15.20% | 17.57% | Upgrade
|
| Operating Margin | 12.68% | 11.64% | 8.02% | 8.09% | 8.65% | 11.16% | Upgrade
|
| Profit Margin | 6.61% | 5.98% | 5.33% | 5.34% | 5.40% | 8.63% | Upgrade
|
| Free Cash Flow Margin | 0.50% | 0.82% | -7.96% | -7.83% | 4.32% | 6.58% | Upgrade
|
| EBITDA | 28,356 | 19,838 | 8,759 | 5,930 | 4,956 | 6,007 | Upgrade
|
| EBITDA Margin | 13.62% | 13.04% | 9.50% | 9.80% | 10.68% | 12.88% | Upgrade
|
| D&A For EBITDA | 1,965 | 2,127 | 1,371 | 1,032 | 943.94 | 803 | Upgrade
|
| EBIT | 26,392 | 17,711 | 7,388 | 4,899 | 4,013 | 5,204 | Upgrade
|
| EBIT Margin | 12.68% | 11.64% | 8.02% | 8.09% | 8.65% | 11.16% | Upgrade
|
| Effective Tax Rate | 33.02% | 31.32% | 28.51% | 24.17% | 22.50% | 24.23% | Upgrade
|
| Advertising Expenses | - | 207.02 | 134.21 | 124.64 | 101.91 | 81.39 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.