Vivo Energy Mauritius Limited (MUSE:SHEL.N0000)
Mauritius · Delayed Price · Currency is MUR 455.00
-1.00 (-0.22%)
At close: Dec 5, 2025
Vivo Energy Mauritius Income Statement
Financials in millions MUR. Fiscal year is January - December.
Millions MUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
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 | 2015 - 2019 |
| 18,097 | 18,997 | 17,581 | 16,519 | 10,407 | 8,425 | Upgrade | |
Revenue Growth (YoY) | -6.33% | 8.06% | 6.43% | 58.73% | 23.52% | -28.75% | Upgrade |
Cost of Revenue | 16,767 | 17,668 | 16,301 | 15,240 | 9,521 | 7,554 | Upgrade |
Gross Profit | 1,329 | 1,329 | 1,280 | 1,278 | 886.5 | 871.26 | Upgrade |
Selling, General & Admin | 782.15 | 760.68 | 787.94 | 669.27 | 557.09 | 698.1 | Upgrade |
Other Operating Expenses | -47.19 | -42.3 | -74.8 | -17.04 | -3.77 | -35.39 | Upgrade |
Operating Expenses | 734.96 | 718.38 | 713.14 | 652.23 | 553.32 | 662.71 | Upgrade |
Operating Income | 594.29 | 610.85 | 566.94 | 625.98 | 333.18 | 208.55 | Upgrade |
Interest Expense | -27.64 | -18.31 | -23.67 | -14.77 | -26.01 | -31.02 | Upgrade |
Interest & Investment Income | 6.47 | 11.7 | 12.83 | 0.92 | 0.87 | 1.99 | Upgrade |
Earnings From Equity Investments | 5.63 | 1.44 | 4.19 | 9.55 | 0.02 | 6.64 | Upgrade |
Currency Exchange Gain (Loss) | -9.42 | 15.89 | -16.05 | -16.96 | -8.39 | 22.33 | Upgrade |
EBT Excluding Unusual Items | 569.33 | 621.57 | 544.24 | 604.72 | 299.67 | 208.48 | Upgrade |
Gain (Loss) on Sale of Assets | 1.7 | 1.7 | 0.52 | 0.38 | 13.3 | 2.98 | Upgrade |
Other Unusual Items | - | - | - | 0.07 | 31.1 | - | Upgrade |
Pretax Income | 571.03 | 623.28 | 544.76 | 605.18 | 344.07 | 211.46 | Upgrade |
Income Tax Expense | 95.47 | 106.77 | 72.18 | 79.79 | 33.92 | 38.46 | Upgrade |
Net Income | 475.56 | 516.51 | 472.58 | 525.39 | 310.15 | 173 | Upgrade |
Net Income to Common | 475.56 | 516.51 | 472.58 | 525.39 | 310.15 | 173 | Upgrade |
Net Income Growth | -15.68% | 9.30% | -10.05% | 69.40% | 79.27% | -55.41% | Upgrade |
Shares Outstanding (Basic) | 29 | 29 | 29 | 29 | 29 | 29 | Upgrade |
Shares Outstanding (Diluted) | 29 | 29 | 29 | 29 | 29 | 29 | Upgrade |
EPS (Basic) | 16.22 | 17.61 | 16.12 | 17.92 | 10.58 | 5.90 | Upgrade |
EPS (Diluted) | 16.22 | 17.61 | 16.12 | 17.92 | 10.58 | 5.90 | Upgrade |
EPS Growth | -15.68% | 9.30% | -10.05% | 69.40% | 79.27% | -55.41% | Upgrade |
Free Cash Flow | 297.75 | 556.15 | 802.7 | 348.88 | 510.4 | 584.47 | Upgrade |
Free Cash Flow Per Share | 10.15 | 18.97 | 27.38 | 11.90 | 17.41 | 19.93 | Upgrade |
Dividend Per Share | - | - | 16.120 | 17.920 | 10.580 | 5.900 | Upgrade |
Dividend Growth | - | - | -10.04% | 69.38% | 79.32% | -55.40% | Upgrade |
Gross Margin | 7.34% | 7.00% | 7.28% | 7.74% | 8.52% | 10.34% | Upgrade |
Operating Margin | 3.28% | 3.22% | 3.23% | 3.79% | 3.20% | 2.48% | Upgrade |
Profit Margin | 2.63% | 2.72% | 2.69% | 3.18% | 2.98% | 2.05% | Upgrade |
Free Cash Flow Margin | 1.65% | 2.93% | 4.57% | 2.11% | 4.90% | 6.94% | Upgrade |
EBITDA | 772.79 | 784.33 | 733.89 | 772.03 | 461.52 | 341.11 | Upgrade |
EBITDA Margin | 4.27% | 4.13% | 4.17% | 4.67% | 4.44% | 4.05% | Upgrade |
D&A For EBITDA | 178.5 | 173.48 | 166.95 | 146.05 | 128.34 | 132.56 | Upgrade |
EBIT | 594.29 | 610.85 | 566.94 | 625.98 | 333.18 | 208.55 | Upgrade |
EBIT Margin | 3.28% | 3.22% | 3.23% | 3.79% | 3.20% | 2.48% | Upgrade |
Effective Tax Rate | 16.72% | 17.13% | 13.25% | 13.18% | 9.86% | 18.19% | Upgrade |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.