Dhofar Insurance Company SAOG (MSM:DICS)
Oman · Delayed Price · Currency is OMR 0.2660
0.00 (0.00%)
At close: Jan 29, 2026
MSM:DICS Income Statement
Financials in millions OMR. Fiscal year is January - December.
Millions OMR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Premiums & Annuity Revenue | 86.75 | 84.21 | 70.37 | 64.23 | 22.57 | 21.01 |
Total Interest & Dividend Income | 4.4 | 3.47 | 2.13 | 3.05 | 2.41 | 2.68 |
Gain (Loss) on Sale of Investments | 0.36 | 0.16 | 4.69 | 0.02 | 0.02 | 0.49 |
Other Revenue | - | - | - | 1.36 | 3.07 | 2.42 |
| 91.51 | 87.84 | 77.2 | 68.66 | 28.06 | 26.6 | |
Revenue Growth (YoY) | 5.30% | 13.78% | 12.44% | 144.67% | 5.50% | 3.85% |
Policy Benefits | 75.77 | 74.65 | 63.91 | 63.02 | 21.38 | 17.8 |
Policy Acquisition & Underwriting Costs | 7.59 | 6.19 | 5.05 | - | 1.59 | 1.47 |
Depreciation & Amortization | - | - | - | - | - | 0.13 |
Selling, General & Administrative | 1.26 | 1.02 | 1.18 | - | 7.82 | 2.17 |
Provision for Bad Debts | -0.1 | -0.1 | 0.07 | - | - | - |
Other Operating Expenses | -0.1 | -0.1 | -0.05 | 1.03 | -0.41 | -0.26 |
Reinsurance Income or Expense | - | - | - | - | 5.99 | 4.76 |
Total Operating Expenses | 84.42 | 81.65 | 70.16 | 64.05 | 24.39 | 21.37 |
Operating Income | 7.09 | 6.19 | 7.04 | 4.61 | 3.67 | 5.23 |
Interest Expense | -0.13 | -0.21 | -0.18 | -0.29 | -0.32 | -0.44 |
Earnings From Equity Investments | -0.99 | -0.99 | 0.69 | - | - | - |
EBT Excluding Unusual Items | 5.97 | 4.99 | 7.56 | 4.32 | 3.35 | 4.78 |
Asset Writedown | - | - | -0.21 | - | -0.5 | -0.3 |
Pretax Income | 5.97 | 4.99 | 7.35 | 4.32 | 2.85 | 4.48 |
Income Tax Expense | 0.8 | 0.81 | 1.18 | 0.43 | 0.29 | 0.63 |
Net Income | 5.17 | 4.18 | 6.17 | 3.89 | 2.55 | 3.85 |
Net Income to Common | 5.17 | 4.18 | 6.17 | 3.89 | 2.55 | 3.85 |
Net Income Growth | -5.36% | -32.25% | 58.48% | 52.41% | -33.67% | 42.32% |
Shares Outstanding (Basic) | 114 | 111 | 107 | 103 | 103 | 100 |
Shares Outstanding (Diluted) | 114 | 111 | 127 | 133 | 143 | 100 |
Shares Change (YoY) | -13.25% | -12.62% | -4.11% | -7.00% | 42.79% | - |
EPS (Basic) | 0.05 | 0.04 | 0.06 | 0.04 | 0.02 | 0.04 |
EPS (Diluted) | 0.05 | 0.04 | 0.05 | 0.00 | 0.02 | 0.04 |
EPS Growth | 5.88% | -24.50% | 3695.88% | -93.21% | -49.84% | 42.33% |
Free Cash Flow | 13.82 | 7.04 | 7.17 | 9.27 | -5.98 | 4.63 |
Free Cash Flow Per Share | 0.12 | 0.06 | 0.06 | 0.07 | -0.04 | 0.05 |
Dividend Per Share | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.010 |
Dividend Growth | - | - | - | - | 50.00% | - |
Operating Margin | 7.75% | 7.04% | 9.12% | 6.72% | 13.08% | 19.66% |
Profit Margin | 5.65% | 4.76% | 7.99% | 5.67% | 9.10% | 14.48% |
Free Cash Flow Margin | 15.11% | 8.02% | 9.29% | 13.49% | -21.30% | 17.42% |
EBITDA | 7.33 | 6.39 | 7.2 | 4.77 | 3.85 | 5.36 |
EBITDA Margin | 8.01% | 7.27% | 9.32% | 6.95% | 13.73% | 20.14% |
D&A For EBITDA | 0.24 | 0.2 | 0.16 | 0.16 | 0.18 | 0.13 |
EBIT | 7.09 | 6.19 | 7.04 | 4.61 | 3.67 | 5.23 |
EBIT Margin | 7.75% | 7.04% | 9.12% | 6.72% | 13.08% | 19.66% |
Effective Tax Rate | 13.39% | 16.18% | 16.00% | 9.93% | 10.26% | 14.11% |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Insurance template. Financial Sources.