Dangote Sugar Refinery Plc (NGX:DANGSUGAR)
Nigeria · Delayed Price · Currency is NGN 65.00
-0.65 (-0.99%)
At close: Nov 6, 2026
Dangote Sugar Refinery Income Statement
Financials in millions NGN. Fiscal year is January - December.
Millions NGN. 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 |
| 772,386 | 829,215 | 665,690 | 441,453 | 403,246 | 276,055 | |
Revenue Growth | -4.35% | 24.57% | 50.80% | 9.47% | 46.08% | 28.82% |
Cost of Revenue | 615,651 | 708,108 | 627,487 | 346,621 | 308,341 | 225,972 |
Gross Profit | 156,735 | 121,106 | 38,203 | 94,832 | 94,905 | 50,083 |
Selling, General & Admin | 26,796 | 24,673 | 16,738 | 12,957 | 10,678 | 11,192 |
Other Operating Expenses | -11,482 | -376.29 | -582.63 | -902.06 | -1,221 | -313.71 |
Operating Expenses | 15,349 | 24,332 | 15,878 | 12,438 | 8,729 | 11,103 |
Operating Income | 141,386 | 96,775 | 22,325 | 82,393 | 86,176 | 38,979 |
Interest Expense | -111,688 | -127,308 | -91,619 | -29,465 | -7,913 | -4,638 |
Interest & Investment Income | 1,187 | 4,526 | 8,761 | 10,560 | 6,379 | 1,419 |
Currency Exchange Gain (Loss) | -46,563 | -46,723 | -208,903 | -172,198 | -1,889 | -1,992 |
Other Non Operating Income (Expenses) | 27,743 | 244.56 | -2,308 | -529.2 | -664.24 | 240.29 |
EBT Excluding Unusual Items | 12,065 | -72,485 | -271,743 | -109,240 | 82,089 | 34,009 |
Gain (Loss) on Sale of Investments | 134.4 | - | - | - | - | - |
Gain (Loss) on Sale of Assets | 15.77 | 15.77 | 17.16 | - | 174.6 | -16.16 |
Asset Writedown | 2,278 | -0 | - | - | - | -7.31 |
Legal Settlements | - | - | 150.86 | - | - | - |
Other Unusual Items | 23.95 | 23.95 | -6.16 | -13.8 | - | - |
Pretax Income | 14,621 | -72,279 | -270,894 | -108,922 | 82,303 | 34,021 |
Income Tax Expense | -6,102 | -8,162 | -78,277 | -35,162 | 27,561 | 11,969 |
Earnings From Continuing Operations | 20,723 | -64,117 | -192,617 | -73,760 | 54,742 | 22,052 |
Minority Interest in Earnings | 50.63 | 53.06 | 17.5 | 17.61 | -3.96 | 6.08 |
Net Income | 20,773 | -64,064 | -192,599 | -73,743 | 54,738 | 22,058 |
Net Income to Common | 20,773 | -64,064 | -192,599 | -73,743 | 54,738 | 22,058 |
Net Income Growth | - | - | - | - | 148.15% | -25.89% |
Shares Outstanding (Basic) | 18,225 | 12,147 | 12,147 | 12,147 | 12,147 | 12,147 |
Shares Outstanding (Diluted) | 18,225 | 12,147 | 12,147 | 12,147 | 12,147 | 12,147 |
Shares Change | 50.13% | - | - | - | - | - |
EPS (Basic) | 1.14 | -5.27 | -15.86 | -6.07 | 4.51 | 1.82 |
EPS (Diluted) | 1.14 | -5.27 | -15.86 | -6.07 | 4.51 | 1.82 |
EPS Growth | - | - | - | - | 148.15% | -25.89% |
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 | 216,989 | -31,119 | -406,339 | 43,292 | 79,268 | 76,479 |
Free Cash Flow Per Share | 11.91 | -2.56 | -33.45 | 3.56 | 6.53 | 6.30 |
Dividend Per Share | - | - | - | - | 1.500 | 1.000 |
Dividend Growth | - | - | - | - | 50.00% | -33.33% |
Gross Margin | 20.29% | 14.61% | 5.74% | 21.48% | 23.54% | 18.14% |
Operating Margin | 18.30% | 11.67% | 3.35% | 18.66% | 21.37% | 14.12% |
Profit Margin | 2.69% | -7.73% | -28.93% | -16.71% | 13.57% | 7.99% |
Free Cash Flow Margin | 28.09% | -3.75% | -61.04% | 9.81% | 19.66% | 27.70% |
EBITDA | 201,362 | 140,948 | 33,035 | 91,820 | 95,038 | 47,447 |
EBITDA Margin | 26.07% | 17.00% | 4.96% | 20.80% | 23.57% | 17.19% |
D&A For EBITDA | 59,976 | 44,173 | 10,710 | 9,427 | 8,862 | 8,467 |
EBIT | 141,386 | 96,775 | 22,325 | 82,393 | 86,176 | 38,979 |
EBIT Margin | 18.30% | 11.67% | 3.35% | 18.66% | 21.37% | 14.12% |
Effective Tax Rate | - | - | - | - | 33.49% | 35.18% |