Sembcorp Salalah Power & Water Company SAOG (MSM:SSPW)
Oman · Delayed Price · Currency is OMR 0.2480
0.00 (0.00%)
At close: May 25, 2026
MSM:SSPW Income Statement
Financials in millions OMR. Fiscal year is January - December.
Millions OMR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 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 |
| 86.18 | 83.94 | 82.52 | 79.18 | 74.18 | 72.23 | |
Revenue Growth (YoY) | 4.95% | 1.72% | 4.22% | 6.74% | 2.70% | 0.48% |
Selling, General & Admin | 0.31 | 0.34 | 0.39 | 0.31 | 0.37 | 0.27 |
Depreciation & Amortization | 0.01 | 0.01 | 0.03 | 0.03 | 0.03 | 0.06 |
Provision for Bad Debts | - | - | - | - | -0.01 | 0.02 |
Other Operating Expenses | 56.12 | 53.78 | 51.31 | 48.64 | 42.2 | 39.72 |
Total Operating Expenses | 56.44 | 54.13 | 51.73 | 48.98 | 42.59 | 40.07 |
Operating Income | 29.74 | 29.81 | 30.79 | 30.19 | 31.58 | 32.16 |
Interest Expense | -2.73 | -3.17 | -5.68 | -7.41 | -8.68 | -10.56 |
Interest Income | 0.82 | 0.85 | 1.51 | 1.48 | 0.33 | 0.1 |
Net Interest Expense | -1.91 | -2.31 | -4.17 | -5.92 | -8.34 | -10.47 |
Other Non-Operating Income (Expenses) | -0.11 | -0.11 | -0.12 | -0.11 | -0.11 | -0.15 |
EBT Excluding Unusual Items | 27.72 | 27.38 | 26.5 | 24.16 | 23.13 | 21.54 |
Gain (Loss) on Sale of Assets | - | - | 0 | - | -0.04 | 0 |
Pretax Income | 27.72 | 27.38 | 26.5 | 24.16 | 23.09 | 21.54 |
Income Tax Expense | 4.16 | 4.09 | 4.03 | 3.63 | 3.47 | 3.24 |
Net Income | 23.55 | 23.29 | 22.47 | 20.53 | 19.62 | 18.3 |
Net Income to Common | 23.55 | 23.29 | 22.47 | 20.53 | 19.62 | 18.3 |
Net Income Growth | 4.78% | 3.67% | 9.47% | 4.61% | 7.21% | -0.12% |
Shares Outstanding (Basic) | 955 | 955 | 955 | 955 | 955 | 955 |
Shares Outstanding (Diluted) | 955 | 955 | 955 | 955 | 955 | 955 |
EPS (Basic) | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
EPS (Diluted) | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
EPS Growth | 4.77% | 3.83% | 9.30% | 4.60% | 7.21% | -0.12% |
Free Cash Flow | 32.14 | 32.35 | 32.01 | 27.85 | 34.62 | 31.91 |
Free Cash Flow Per Share | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 | 0.03 |
Dividend Per Share | 0.008 | 0.008 | 0.008 | 0.003 | 0.007 | 0.010 |
Dividend Growth | - | - | 220.00% | -66.67% | -27.18% | 25.61% |
Profit Margin | 27.33% | 27.75% | 27.23% | 25.92% | 26.45% | 25.34% |
Free Cash Flow Margin | 37.29% | 38.54% | 38.80% | 35.17% | 46.68% | 44.17% |
EBITDA | 40.95 | 41.01 | 41.98 | 41.41 | 42.8 | 43.31 |
EBITDA Margin | 47.51% | 48.85% | 50.88% | 52.30% | 57.70% | 59.97% |
D&A For EBITDA | 11.2 | 11.2 | 11.19 | 11.22 | 11.22 | 11.15 |
EBIT | 29.74 | 29.81 | 30.79 | 30.19 | 31.58 | 32.16 |
EBIT Margin | 34.51% | 35.51% | 37.31% | 38.13% | 42.58% | 44.52% |
Effective Tax Rate | 15.02% | 14.93% | 15.21% | 15.03% | 15.03% | 15.05% |