Stadio Holdings Limited (JSE:SDO)
South Africa · Delayed Price · Currency is ZAR · Price in ZAc 1,594.00
+1.00 (0.06%)
Oct 9, 2026, 5:00 PM SAST
Stadio Holdings Income Statement
Financials in millions ZAR. Fiscal year is January - December.
Millions ZAR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 | 1,964 | 1,841 | 1,612 | 1,414 | 1,214 | 1,098 |
| 1,964 | 1,841 | 1,612 | 1,414 | 1,214 | 1,098 | |
Revenue Growth | 12.74% | 14.23% | 14.01% | 16.46% | 10.57% | 17.67% |
Cost of Revenue | 1,137 | 1,061 | 957.58 | 841.95 | 732.58 | 676.06 |
Gross Profit | 827.95 | 779.85 | 654.09 | 571.7 | 481.23 | 421.71 |
Selling, General & Admin | 77.23 | 77.23 | 70.64 | 69.02 | 56.89 | 39.01 |
Other Operating Expenses | 173.08 | 162.02 | 139.92 | 124.34 | 78.13 | 81.47 |
Operating Expenses | 334.3 | 320.93 | 281.65 | 263.84 | 203.37 | 187.19 |
Operating Income | 493.65 | 458.92 | 372.44 | 307.86 | 277.86 | 234.52 |
Interest Expense | -16.05 | -16.58 | -17.37 | -16.68 | -18.65 | -20.73 |
Interest & Investment Income | 19.18 | 22.62 | 19.24 | 20.64 | 12.04 | 8.57 |
Other Non Operating Income (Expenses) | 13.41 | 10.65 | 12.18 | 7.66 | 3.67 | 5.91 |
EBT Excluding Unusual Items | 510.19 | 475.62 | 386.49 | 319.48 | 274.92 | 228.28 |
Gain (Loss) on Sale of Assets | 0.24 | 0.24 | 0.28 | 0.19 | 0.24 | - |
Asset Writedown | 0.46 | 0.46 | -7 | - | -6.46 | -29.97 |
Other Unusual Items | - | - | - | 3.92 | - | - |
Pretax Income | 511.96 | 477.38 | 382.02 | 324.03 | 269.72 | 200.66 |
Income Tax Expense | 144.44 | 136.16 | 106.14 | 87.77 | 83.23 | 63.22 |
Earnings From Continuing Operations | 367.51 | 341.22 | 275.88 | 236.26 | 186.49 | 137.44 |
Minority Interest in Earnings | -13.25 | -13.68 | -13.94 | -28.02 | -20.85 | -11.44 |
Net Income | 354.26 | 327.54 | 261.94 | 208.25 | 165.64 | 126.01 |
Net Income to Common | 354.26 | 327.54 | 261.94 | 208.25 | 165.64 | 126.01 |
Net Income Growth | 17.67% | 25.04% | 25.78% | 25.72% | 31.45% | - |
Shares Outstanding (Basic) | 848 | 849 | 847 | 849 | 849 | 845 |
Shares Outstanding (Diluted) | 860 | 862 | 858 | 863 | 868 | 868 |
Shares Change | -0.10% | 0.49% | -0.50% | -0.68% | 0.07% | 5.32% |
EPS (Basic) | 0.42 | 0.39 | 0.31 | 0.25 | 0.20 | 0.15 |
EPS (Diluted) | 0.41 | 0.38 | 0.30 | 0.24 | 0.19 | 0.14 |
EPS Growth | 18.25% | 24.59% | 26.56% | 26.18% | 31.72% | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | 174.88 | 160.45 | 278.83 | 208.39 | 144.9 | 11.4 |
Free Cash Flow Per Share | 0.20 | 0.19 | 0.33 | 0.24 | 0.17 | 0.01 |
Dividend Per Share | 0.184 | 0.184 | 0.151 | 0.100 | 0.089 | 0.047 |
Dividend Growth | 21.85% | 21.85% | 51.00% | 12.36% | 89.36% | - |
Gross Margin | 42.15% | 42.36% | 40.59% | 40.44% | 39.65% | 38.41% |
Operating Margin | 25.13% | 24.93% | 23.11% | 21.78% | 22.89% | 21.36% |
Profit Margin | 18.03% | 17.79% | 16.25% | 14.73% | 13.65% | 11.48% |
Free Cash Flow Margin | 8.90% | 8.71% | 17.30% | 14.74% | 11.94% | 1.04% |
EBITDA | 542.55 | 502.5 | 410.22 | 346.86 | 315.31 | 270.63 |
EBITDA Margin | 27.62% | 27.30% | 25.45% | 24.54% | 25.98% | 24.65% |
D&A For EBITDA | 48.9 | 43.57 | 37.78 | 39 | 37.45 | 36.11 |
EBIT | 493.65 | 458.92 | 372.44 | 307.86 | 277.86 | 234.52 |
EBIT Margin | 25.13% | 24.93% | 23.11% | 21.78% | 22.89% | 21.36% |
Effective Tax Rate | 28.21% | 28.52% | 27.78% | 27.09% | 30.86% | 31.51% |