Eversendai Corporation Berhad (KLSE:SENDAI)
Malaysia · Delayed Price · Currency is MYR 0.2550
+0.0250 (10.87%)
At close: Sep 21, 2026
KLSE:SENDAI Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. 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 |
| 1,976 | 2,135 | 1,248 | 1,457 | 905.31 | 1,222 | |
Revenue Growth | 29.21% | 71.08% | -14.37% | 60.99% | -25.94% | 9.79% |
Cost of Revenue | 1,756 | 1,882 | 998.08 | 1,281 | 934.78 | 1,192 |
Gross Profit | 220.75 | 252.91 | 249.9 | 176.63 | -29.48 | 30.82 |
Selling, General & Admin | 143.92 | 128.45 | 200.11 | 99.84 | 120.08 | 93.86 |
Other Operating Expenses | -34.66 | -25.79 | -18.79 | -35.49 | -25.12 | -33.79 |
Operating Expenses | 119.49 | 112.9 | 206.97 | 60.94 | 278.61 | 75.24 |
Operating Income | 101.26 | 140.01 | 42.93 | 115.69 | -308.08 | -44.42 |
Interest Expense | -37.34 | -45.55 | -44.67 | -91.82 | -59.56 | -44.93 |
Interest & Investment Income | 1.47 | 1.48 | 2.56 | 1.5 | 0.6 | 0.01 |
Currency Exchange Gain (Loss) | 35.31 | 35.31 | 27.62 | - | - | - |
Other Non Operating Income (Expenses) | - | - | -4.36 | -11.46 | -0.34 | - |
EBT Excluding Unusual Items | 100.7 | 131.26 | 24.07 | 13.91 | -367.38 | -89.34 |
Gain (Loss) on Sale of Assets | 0.75 | 0.75 | 3.28 | 0.95 | 0.59 | 0.7 |
Other Unusual Items | - | - | - | - | 0.01 | -57.35 |
Pretax Income | 101.46 | 132.01 | 27.35 | 14.86 | -366.78 | -146 |
Income Tax Expense | 15.67 | 18.64 | 10.75 | 0.24 | 0.08 | 0.06 |
Earnings From Continuing Operations | 85.79 | 113.36 | 16.6 | 14.62 | -366.86 | -146.06 |
Net Income to Company | 85.79 | 113.36 | 16.6 | 14.62 | -366.86 | -146.06 |
Minority Interest in Earnings | -3.21 | -8.2 | -3.21 | 12.07 | 5.34 | 8.98 |
Net Income | 82.58 | 105.16 | 13.4 | 26.69 | -361.52 | -137.08 |
Net Income to Common | 82.58 | 105.16 | 13.4 | 26.69 | -361.52 | -137.08 |
Net Income Growth | 202.69% | 685.08% | -49.82% | - | - | - |
Shares Outstanding (Basic) | 782 | 781 | 781 | 781 | 781 | 781 |
Shares Outstanding (Diluted) | 782 | 781 | 787 | 781 | 781 | 781 |
Shares Change | 0.08% | -0.71% | 0.78% | - | - | - |
EPS (Basic) | 0.11 | 0.13 | 0.02 | 0.03 | -0.46 | -0.18 |
EPS (Diluted) | 0.11 | 0.13 | 0.02 | 0.03 | -0.46 | -0.18 |
EPS Growth | 202.44% | 691.60% | -50.15% | - | - | - |
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 | 223.08 | 328.42 | 202.85 | 71.5 | 74.3 | 145.17 |
Free Cash Flow Per Share | 0.28 | 0.42 | 0.26 | 0.09 | 0.10 | 0.19 |
Gross Margin | 11.17% | 11.85% | 20.02% | 12.12% | -3.26% | 2.52% |
Operating Margin | 5.12% | 6.56% | 3.44% | 7.94% | -34.03% | -3.63% |
Profit Margin | 4.18% | 4.92% | 1.07% | 1.83% | -39.93% | -11.21% |
Free Cash Flow Margin | 11.29% | 15.38% | 16.25% | 4.91% | 8.21% | 11.88% |
EBITDA | 151.76 | 188.95 | 89.4 | 164.91 | -256.44 | 7.71 |
EBITDA Margin | 7.68% | 8.85% | 7.16% | 11.31% | -28.33% | 0.63% |
D&A For EBITDA | 50.5 | 48.94 | 46.47 | 49.22 | 51.64 | 52.13 |
EBIT | 101.26 | 140.01 | 42.93 | 115.69 | -308.08 | -44.42 |
EBIT Margin | 5.12% | 6.56% | 3.44% | 7.94% | -34.03% | -3.63% |
Effective Tax Rate | 15.44% | 14.12% | 39.31% | 1.60% | - | - |