Emtel Limited (MUSE:EMTL.N0000)
Mauritius · Delayed Price · Currency is MUR 23.00
0.00 (0.00%)
At close: Nov 6, 2026
Emtel Income Statement
Financials in millions MUR. Fiscal year is January - December.
Millions MUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 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 |
| 4,315 | 4,092 | 3,763 | 3,422 | 4,394 | 3,129 | |
Revenue Growth | 7.78% | 8.75% | 9.96% | -22.11% | 40.43% | - |
Cost of Revenue | 2,092 | 2,092 | 1,976 | 1,817 | 2,611 | 1,746 |
Gross Profit | 2,223 | 2,001 | 1,787 | 1,605 | 1,783 | 1,382 |
Selling, General & Admin | 1,115 | 1,115 | 1,149 | 963.12 | 1,077 | 791.32 |
Other Operating Expenses | -174.33 | -262.63 | -237.63 | -99.7 | -7.19 | -22.02 |
Operating Expenses | 991.98 | 872.25 | 916.16 | 867.87 | 1,078 | 769.3 |
Operating Income | 1,231 | 1,128 | 871.07 | 736.99 | 705.07 | 613.19 |
Interest Expense | -232.88 | -259.8 | -250.7 | -210.83 | -173.76 | -150.11 |
Interest & Investment Income | 571.62 | 571.62 | 2.07 | 4.16 | 2.11 | 49.35 |
Earnings From Equity Investments | -18.01 | -25.8 | - | - | - | - |
Currency Exchange Gain (Loss) | - | - | - | - | -13.29 | -1.32 |
Other Non Operating Income (Expenses) | - | - | - | - | -1.21 | -4.9 |
EBT Excluding Unusual Items | 1,552 | 1,415 | 622.44 | 530.32 | 518.91 | 506.21 |
Gain (Loss) on Sale of Investments | - | 727.29 | - | - | - | - |
Gain (Loss) on Sale of Assets | -43.4 | 854.29 | - | - | 106.76 | 4.04 |
Asset Writedown | - | - | - | - | - | -0.94 |
Pretax Income | 1,510 | 2,996 | 622.44 | 530.32 | 625.67 | 509.31 |
Income Tax Expense | 320.98 | 301.92 | 235.18 | 157.47 | 115.85 | 128.97 |
Earnings From Continuing Operations | 1,189 | 2,694 | 387.26 | 372.85 | 509.82 | 380.34 |
Earnings From Discontinued Operations | -0.11 | 4.51 | -111.14 | -58.35 | - | - |
Net Income to Company | 1,189 | 2,699 | 276.12 | 314.5 | 509.82 | 380.34 |
Minority Interest in Earnings | -75.78 | -75.78 | 74.53 | 46.9 | 0.86 | - |
Net Income | 1,113 | 2,623 | 350.65 | 361.4 | 510.68 | 380.34 |
Net Income to Common | 1,113 | 2,623 | 350.65 | 361.4 | 510.68 | 380.34 |
Net Income Growth | -49.24% | 648.01% | -2.97% | -29.23% | 34.27% | - |
Shares Outstanding (Basic) | - | 455 | 455 | 457 | 455 | - |
Shares Outstanding (Diluted) | - | 455 | 455 | 457 | 455 | - |
Shares Change | - | -0.01% | -0.45% | 0.45% | - | - |
EPS (Basic) | - | 5.76 | 0.77 | 0.79 | 1.12 | - |
EPS (Diluted) | - | 5.76 | 0.77 | 0.79 | 1.12 | - |
EPS Growth | - | 648.05% | -2.53% | -29.55% | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 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 | 1,262 | 630.51 | 822.65 | -91.61 | 309.18 | 305.6 |
Free Cash Flow Per Share | - | 1.39 | 1.81 | -0.20 | 0.68 | - |
Dividend Per Share | 0.770 | 1.540 | 1.250 | 1.199 | 1.168 | 1.133 |
Dividend Growth | - | 23.20% | 4.25% | 2.68% | 3.03% | - |
Gross Margin | 51.53% | 48.89% | 47.49% | 46.89% | 40.58% | 44.19% |
Operating Margin | 28.54% | 27.57% | 23.15% | 21.54% | 16.05% | 19.60% |
Profit Margin | 25.80% | 64.09% | 9.32% | 10.56% | 11.62% | 12.16% |
Free Cash Flow Margin | 29.25% | 15.41% | 21.86% | -2.68% | 7.04% | 9.77% |
EBITDA | 2,088 | 1,954 | 1,595 | 1,383 | 1,440 | 1,196 |
EBITDA Margin | 48.39% | 47.74% | 42.39% | 40.41% | 32.78% | 38.22% |
D&A For EBITDA | 856.72 | 825.29 | 724.01 | 645.76 | 735.34 | 582.71 |
EBIT | 1,231 | 1,128 | 871.07 | 736.99 | 705.07 | 613.19 |
EBIT Margin | 28.54% | 27.57% | 23.15% | 21.54% | 16.05% | 19.60% |
Effective Tax Rate | 21.25% | 10.08% | 37.78% | 29.69% | 18.52% | 25.32% |
Advertising Expenses | - | 75.5 | 80.49 | 73.4 | 66.34 | 38.08 |