May & Baker Nigeria plc (NGX:MAYBAKER)
Nigeria · Delayed Price · Currency is NGN 17.05
0.00 (0.00%)
At close: Nov 28, 2025
May & Baker Nigeria 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 | 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 |
| 36,609 | 28,905 | 19,695 | 14,328 | 11,902 | 9,390 | Upgrade | |
Revenue Growth (YoY) | 34.52% | 46.76% | 37.46% | 20.39% | 26.75% | 16.21% | Upgrade |
Cost of Revenue | 25,332 | 20,981 | 13,355 | 10,616 | 7,337 | 5,684 | Upgrade |
Gross Profit | 11,277 | 7,924 | 6,341 | 3,712 | 4,565 | 3,706 | Upgrade |
Selling, General & Admin | 6,760 | 5,508 | 5,034 | 3,219 | 2,906 | 2,344 | Upgrade |
Other Operating Expenses | -31.63 | -22.25 | -0.47 | -4.47 | -28.02 | -31.44 | Upgrade |
Operating Expenses | 6,728 | 5,486 | 5,033 | 3,214 | 2,878 | 2,313 | Upgrade |
Operating Income | 4,549 | 2,439 | 1,308 | 497.91 | 1,687 | 1,393 | Upgrade |
Interest Expense | -737.89 | -514.88 | -442.09 | -455.07 | -424.54 | -228.8 | Upgrade |
Interest & Investment Income | 564.54 | 407.49 | 383.55 | 231.48 | 59.43 | 23.04 | Upgrade |
Earnings From Equity Investments | -53.56 | -27.19 | 57 | -25.57 | -33.8 | -24.06 | Upgrade |
Currency Exchange Gain (Loss) | 114.57 | 36.78 | - | 416.75 | - | - | Upgrade |
Other Non Operating Income (Expenses) | 186.83 | 144.76 | 151.72 | 169.04 | 157.71 | 70.71 | Upgrade |
EBT Excluding Unusual Items | 4,623 | 2,486 | 1,458 | 834.54 | 1,445 | 1,234 | Upgrade |
Gain (Loss) on Sale of Assets | 3.37 | 2.13 | 16.94 | 1,185 | - | 6.96 | Upgrade |
Pretax Income | 4,712 | 2,573 | 1,520 | 2,084 | 1,460 | 1,248 | Upgrade |
Income Tax Expense | 1,636 | 951.88 | 436.52 | 593.64 | 410.77 | 283.76 | Upgrade |
Earnings From Continuing Operations | 3,075 | 1,621 | 1,083 | 1,491 | 1,050 | 964.56 | Upgrade |
Net Income | 3,075 | 1,621 | 1,083 | 1,491 | 1,050 | 964.56 | Upgrade |
Net Income to Common | 3,075 | 1,621 | 1,083 | 1,491 | 1,050 | 964.56 | Upgrade |
Net Income Growth | 36.14% | 49.67% | -27.34% | 42.02% | 8.82% | 34.69% | Upgrade |
Shares Outstanding (Basic) | 1,725 | 1,725 | 1,725 | 1,725 | 1,725 | 1,725 | Upgrade |
Shares Outstanding (Diluted) | 1,725 | 1,725 | 1,725 | 1,725 | 1,725 | 1,725 | Upgrade |
EPS (Basic) | 1.78 | 0.94 | 0.63 | 0.86 | 0.61 | 0.56 | Upgrade |
EPS (Diluted) | 1.78 | 0.94 | 0.63 | 0.86 | 0.61 | 0.56 | Upgrade |
EPS Growth | 36.14% | 49.67% | -27.34% | 42.02% | 8.82% | 34.69% | Upgrade |
Free Cash Flow | 1,270 | 2,229 | -288.19 | 320.16 | -2,848 | 326.51 | Upgrade |
Free Cash Flow Per Share | 0.74 | 1.29 | -0.17 | 0.19 | -1.65 | 0.19 | Upgrade |
Dividend Per Share | 0.400 | 0.400 | - | 0.300 | 0.300 | 0.300 | Upgrade |
Dividend Growth | - | - | - | - | - | 20.00% | Upgrade |
Gross Margin | 30.80% | 27.41% | 32.19% | 25.91% | 38.35% | 39.47% | Upgrade |
Operating Margin | 12.43% | 8.44% | 6.64% | 3.48% | 14.17% | 14.84% | Upgrade |
Profit Margin | 8.40% | 5.61% | 5.50% | 10.40% | 8.82% | 10.27% | Upgrade |
Free Cash Flow Margin | 3.47% | 7.71% | -1.46% | 2.23% | -23.93% | 3.48% | Upgrade |
EBITDA | 5,330 | 3,167 | 1,900 | 1,054 | 2,250 | 1,940 | Upgrade |
EBITDA Margin | 14.56% | 10.96% | 9.65% | 7.36% | 18.91% | 20.66% | Upgrade |
D&A For EBITDA | 781.28 | 728.26 | 592.57 | 556.57 | 563.43 | 546.62 | Upgrade |
EBIT | 4,549 | 2,439 | 1,308 | 497.91 | 1,687 | 1,393 | Upgrade |
EBIT Margin | 12.43% | 8.44% | 6.64% | 3.48% | 14.17% | 14.84% | Upgrade |
Effective Tax Rate | 34.73% | 37.00% | 28.73% | 28.48% | 28.13% | 22.73% | Upgrade |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.