Champion Breweries Plc (NGX:CHAMPION)
Nigeria
· Delayed Price · Currency is NGN 4.000
0.00 (0.00%)
At close: Apr 25, 2025
Champion Breweries Income Statement
Financials in millions NGN. Fiscal year is January - December.
Millions NGN. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 |
| Revenue | 23,908 | 19,804 | 11,677 | 11,196 | 8,600 | 6,302 | Upgrade
|
| Revenue Growth (YoY) | 77.49% | 69.60% | 4.30% | 30.19% | 36.45% | 1.23% | Upgrade
|
| Cost of Revenue | 12,826 | 11,231 | 6,753 | 5,534 | 5,062 | 4,362 | Upgrade
|
| Gross Profit | 11,083 | 8,573 | 4,924 | 5,661 | 3,538 | 1,940 | Upgrade
|
| Selling, General & Admin | 6,839 | 6,355 | 4,491 | 3,625 | 1,821 | 1,578 | Upgrade
|
| Other Operating Expenses | -65.5 | -68.88 | -68.68 | -146.2 | -108.52 | -101.19 | Upgrade
|
| Operating Expenses | 6,761 | 6,274 | 4,443 | 3,484 | 1,711 | 1,479 | Upgrade
|
| Operating Income | 4,321 | 2,299 | 480.93 | 2,177 | 1,827 | 461.36 | Upgrade
|
| Interest Expense | -563.32 | -276.9 | -42.62 | -59.8 | -61.17 | -25.31 | Upgrade
|
| Interest & Investment Income | 15.59 | 15.59 | 11.29 | 94.33 | 75.87 | - | Upgrade
|
| Currency Exchange Gain (Loss) | 35.56 | -707.72 | -55.87 | - | - | - | Upgrade
|
| EBT Excluding Unusual Items | 3,869 | 1,330 | 393.73 | 2,212 | 1,842 | 436.05 | Upgrade
|
| Gain (Loss) on Sale of Assets | -0.73 | -0.73 | 51.62 | 37.33 | - | - | Upgrade
|
| Asset Writedown | -55.35 | -55.35 | - | - | - | - | Upgrade
|
| Pretax Income | 3,812 | 1,274 | 445.34 | 2,249 | 1,842 | 436.05 | Upgrade
|
| Income Tax Expense | 1,187 | 457.06 | 74.78 | 841.25 | 768.78 | 277.25 | Upgrade
|
| Net Income | 2,625 | 817 | 370.56 | 1,408 | 1,073 | 158.79 | Upgrade
|
| Net Income to Common | 2,625 | 817 | 370.56 | 1,408 | 1,073 | 158.79 | Upgrade
|
| Net Income Growth | - | 120.47% | -73.67% | 31.14% | 575.97% | -5.76% | Upgrade
|
| Shares Outstanding (Basic) | 9,228 | 8,948 | 8,948 | 8,948 | 8,948 | 8,948 | Upgrade
|
| Shares Outstanding (Diluted) | 9,228 | 8,948 | 8,948 | 8,948 | 8,948 | 8,948 | Upgrade
|
| Shares Change (YoY) | 6.43% | - | - | - | - | - | Upgrade
|
| EPS (Basic) | 0.28 | 0.09 | 0.04 | 0.16 | 0.12 | 0.02 | Upgrade
|
| EPS (Diluted) | 0.28 | 0.09 | 0.04 | 0.16 | 0.12 | 0.02 | Upgrade
|
| EPS Growth | - | 120.48% | -73.68% | 31.14% | 575.98% | -5.76% | Upgrade
|
| Free Cash Flow | 5,044 | 4,351 | -770.35 | -722.72 | 1,926 | 355.11 | Upgrade
|
| Free Cash Flow Per Share | 0.55 | 0.49 | -0.09 | -0.08 | 0.21 | 0.04 | Upgrade
|
| Dividend Per Share | 0.060 | 0.060 | - | - | - | - | Upgrade
|
| Gross Margin | 46.36% | 43.29% | 42.17% | 50.57% | 41.14% | 30.79% | Upgrade
|
| Operating Margin | 18.07% | 11.61% | 4.12% | 19.45% | 21.25% | 7.32% | Upgrade
|
| Profit Margin | 10.98% | 4.13% | 3.17% | 12.57% | 12.48% | 2.52% | Upgrade
|
| Free Cash Flow Margin | 21.10% | 21.97% | -6.60% | -6.46% | 22.39% | 5.63% | Upgrade
|
| EBITDA | 6,421 | 4,358 | 2,404 | 3,656 | 2,989 | 1,490 | Upgrade
|
| EBITDA Margin | 26.86% | 22.01% | 20.59% | 32.66% | 34.76% | 23.65% | Upgrade
|
| D&A For EBITDA | 2,100 | 2,059 | 1,923 | 1,479 | 1,161 | 1,029 | Upgrade
|
| EBIT | 4,321 | 2,299 | 480.93 | 2,177 | 1,827 | 461.36 | Upgrade
|
| EBIT Margin | 18.07% | 11.61% | 4.12% | 19.45% | 21.25% | 7.32% | Upgrade
|
| Effective Tax Rate | 31.14% | 35.87% | 16.79% | 37.41% | 41.73% | 63.58% | Upgrade
|
| Advertising Expenses | - | 469.67 | 447.51 | 214.6 | 38.51 | 106.93 | Upgrade
|
Updated Mar 2, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.