Tiger Brands Limited (FRA:UG5A)

Tiger Brands Income Statement

Financials in millions ZAR. Fiscal year is October - September.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021
Operating Revenue	34,392	33,494	37,389	34,029	31,209
Other Revenue	-	-	-	-	-254.9
Revenue	34,392	33,494	37,389	34,029	30,954
Revenue Growth (YoY)	2.68%	-10.42%	9.87%	9.93%	3.89%
Cost of Revenue	23,620	23,740	27,048	23,713	22,144
Gross Profit	10,772	9,754	10,340	10,316	8,810
Selling, General & Admin	5,286	5,182	5,671	5,257	4,953
Other Operating Expenses	1,742	1,785	1,747	1,805	1,673
Operating Expenses	7,027	6,947	7,359	7,075	6,575
Operating Income	3,745	2,807	2,982	3,241	2,236
Interest Expense	-12	-265	-220.9	-44.2	-8.4
Interest & Investment Income	156	44	47.9	36.9	20.6
Earnings From Equity Investments	371	724	696.6	478	345.9
Currency Exchange Gain (Loss)	107	-49	-33.6	45.7	-8.7
Other Non Operating Income (Expenses)	-79	-51	-47	-44.9	-48.6
EBT Excluding Unusual Items	4,288	3,210	3,425	3,713	2,536
Gain (Loss) on Sale of Investments	1,022	1	7.7	-3	-10.8
Gain (Loss) on Sale of Assets	625	249	33	-	43
Asset Writedown	-16	1	-50.9	-12.9	-154.2
Other Unusual Items	-	-	-	-	-15.8
Pretax Income	6,006	3,492	3,551	3,915	2,399
Income Tax Expense	1,912	724	817.1	1,020	596.7
Earnings From Continuing Operations	4,094	2,768	2,734	2,895	1,802
Earnings From Discontinued Operations	-277	215	-	-	119.8
Net Income to Company	3,817	2,983	2,734	2,895	1,922
Minority Interest in Earnings	-	-	-36.7	-30.6	-28.5
Net Income	3,817	2,983	2,697	2,865	1,893
Net Income to Common	3,817	2,983	2,697	2,865	1,893
Net Income Growth	27.96%	10.60%	-5.84%	51.31%	86.64%
Shares Outstanding (Basic)	154	156	156	163	166
Shares Outstanding (Diluted)	156	158	159	165	168
Shares Change (YoY)	-1.37%	-0.40%	-3.75%	-1.60%	0.35%
EPS (Basic)	24.82	19.14	17.25	17.62	11.42
EPS (Diluted)	24.49	18.88	17.00	17.38	11.30
EPS Growth	29.71%	11.06%	-2.17%	53.78%	86.00%
Free Cash Flow	4,656	3,625	721.4	1,029	2,283
Free Cash Flow Per Share	29.87	22.94	4.55	6.24	13.63
Dividend Per Share	16.440	10.340	9.910	9.730	8.260
Dividend Growth	58.99%	4.34%	1.85%	17.80%	53.82%
Gross Margin	31.32%	29.12%	27.66%	30.31%	28.46%
Operating Margin	10.89%	8.38%	7.97%	9.52%	7.22%
Profit Margin	11.10%	8.91%	7.21%	8.42%	6.12%
Free Cash Flow Margin	13.54%	10.82%	1.93%	3.02%	7.38%
EBITDA	4,602	3,729	3,683	3,876	2,846
EBITDA Margin	13.38%	11.13%	9.85%	11.39%	9.20%
D&A For EBITDA	857	922	701.8	634.6	610.8
EBIT	3,745	2,807	2,982	3,241	2,236
EBIT Margin	10.89%	8.38%	7.97%	9.52%	7.22%
Effective Tax Rate	31.84%	20.73%	23.01%	26.04%	24.88%
Revenue as Reported	-	-	-	-	30,954

Source: S&P Global Market Intelligence. Standard template. Financial Sources.