Chilanga Cement PLC (LUSE:CHIL)
Zambia · Delayed Price · Currency is ZMW 62.99
0.00 (0.00%)
At close: Sep 21, 2026
Chilanga Cement Income Statement
Financials in millions ZMW. Fiscal year is January - December.
Millions ZMW. 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 |
| 3,415 | 3,158 | 2,720 | 2,024 | 1,784 | 2,114 | |
Revenue Growth | 15.11% | 16.13% | 34.37% | 13.46% | -15.61% | 24.84% |
Cost of Revenue | 1,572 | 1,392 | 1,302 | 931.06 | 831.89 | 898.35 |
Gross Profit | 1,843 | 1,766 | 1,418 | 1,093 | 951.95 | 1,215 |
Selling, General & Admin | 680.86 | 680.86 | 693.49 | 610.02 | 541.23 | 712.86 |
Other Operating Expenses | -150.1 | -3.71 | -6.5 | - | - | - |
Operating Expenses | 542.81 | 689.2 | 691.46 | 607.64 | 548.97 | 712.86 |
Operating Income | 1,300 | 1,077 | 726.47 | 485.26 | 402.97 | 502.51 |
Interest Expense | -6.15 | -6.1 | -8.41 | -5.64 | -4.3 | -0.97 |
Interest & Investment Income | 3.77 | 9.98 | 18.64 | 2.76 | 3.31 | 0.52 |
Currency Exchange Gain (Loss) | 40.8 | 40.8 | 11.14 | 159.12 | 33.83 | -67.31 |
Other Non Operating Income (Expenses) | -16.09 | -16.09 | -4.59 | -1.76 | -1.64 | -1.7 |
EBT Excluding Unusual Items | 1,322 | 1,106 | 743.24 | 639.74 | 434.17 | 433.05 |
Gain (Loss) on Sale of Investments | - | - | - | - | - | 0.71 |
Gain (Loss) on Sale of Assets | 0.06 | 0.06 | 0.07 | -0.02 | - | - |
Asset Writedown | - | - | - | - | - | -11.08 |
Pretax Income | 1,322 | 1,106 | 743.31 | 639.72 | 434.17 | 422.69 |
Income Tax Expense | 397.65 | 344.19 | 175.63 | 192.28 | 104.97 | 131.6 |
Net Income | 880.22 | 761.51 | 567.68 | 447.44 | 329.21 | 291.09 |
Net Income to Common | 880.22 | 761.51 | 567.68 | 447.44 | 329.21 | 291.09 |
Net Income Growth | 47.64% | 34.14% | 26.87% | 35.92% | 13.09% | -19.82% |
Shares Outstanding (Basic) | 199 | 200 | 200 | 200 | 200 | 200 |
Shares Outstanding (Diluted) | 199 | 200 | 200 | 200 | 200 | 200 |
Shares Change | -1.30% | - | - | - | - | - |
EPS (Basic) | 4.43 | 3.81 | 2.84 | 2.24 | 1.65 | 1.46 |
EPS (Diluted) | 4.43 | 3.81 | 2.84 | 2.24 | 1.65 | 1.46 |
EPS Growth | 49.59% | 34.14% | 26.87% | 35.92% | 13.09% | -19.82% |
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 | 740.75 | 761.02 | 521.45 | 481.03 | 238.86 | 325.32 |
Free Cash Flow Per Share | 3.73 | 3.80 | 2.61 | 2.40 | 1.19 | 1.63 |
Dividend Per Share | 2.000 | 4.000 | 3.500 | 2.500 | 1.000 | 1.350 |
Dividend Growth | -50.00% | 14.29% | 40.00% | 150.00% | -25.93% | -40.00% |
Gross Margin | 53.96% | 55.92% | 52.14% | 54.00% | 53.36% | 57.50% |
Operating Margin | 38.06% | 34.10% | 26.71% | 23.98% | 22.59% | 23.77% |
Profit Margin | 25.77% | 24.11% | 20.87% | 22.11% | 18.45% | 13.77% |
Free Cash Flow Margin | 21.69% | 24.10% | 19.17% | 23.77% | 13.39% | 15.39% |
EBITDA | 1,360 | 1,144 | 806.43 | 559.09 | 474.55 | 570.56 |
EBITDA Margin | 39.83% | 36.22% | 29.65% | 27.62% | 26.60% | 26.99% |
D&A For EBITDA | 60.4 | 66.92 | 79.96 | 73.83 | 71.57 | 68.05 |
EBIT | 1,300 | 1,077 | 726.47 | 485.26 | 402.97 | 502.51 |
EBIT Margin | 38.06% | 34.10% | 26.71% | 23.98% | 22.59% | 23.77% |
Effective Tax Rate | 30.07% | 31.13% | 23.63% | 30.06% | 24.18% | 31.13% |
Advertising Expenses | - | 2.71 | 3.98 | 4.67 | 1.56 | - |