Namibia Breweries Limited (NMSE:NBS)
Namibia · Delayed Price · Currency is NAD · Price in ZAR 29.00
+0.10 (0.35%)
At close: Sep 23, 2025
Namibia Breweries Income Statement
Financials in millions NAD. Fiscal year is January - December.
Millions NAD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | 2016 - 2020 |
| 4,736 | 4,550 | 4,058 | 3,388 | 3,021 | 2,649 | Upgrade | |
Revenue Growth (YoY) | 29.13% | 12.13% | 19.76% | 12.15% | 14.07% | 0.10% | Upgrade |
Cost of Revenue | 2,363 | 2,300 | 3,592 | 1,475 | 1,077 | 797.85 | Upgrade |
Gross Profit | 2,373 | 2,250 | 465.77 | 1,914 | 1,944 | 1,851 | Upgrade |
Selling, General & Admin | 1,439 | 1,439 | - | 1,320 | 1,117 | 1,072 | Upgrade |
Operating Expenses | 1,658 | 1,658 | - | 1,494 | 1,279 | 1,240 | Upgrade |
Operating Income | 714.92 | 591.84 | 465.77 | 419.97 | 665.09 | 610.3 | Upgrade |
Interest Expense | -50.75 | -61.69 | -64.55 | -64.81 | -47.81 | -44.53 | Upgrade |
Interest & Investment Income | 13.07 | 17.84 | 22.21 | 54.83 | 31.04 | 21.14 | Upgrade |
EBT Excluding Unusual Items | 677.25 | 547.99 | 423.44 | 409.99 | 648.33 | 586.91 | Upgrade |
Gain (Loss) on Sale of Investments | - | - | - | 4,753 | - | - | Upgrade |
Asset Writedown | -0.7 | -0.7 | - | -2 | - | - | Upgrade |
Pretax Income | 676.55 | 547.29 | 423.44 | 5,161 | 648.33 | 586.91 | Upgrade |
Income Tax Expense | 149.96 | 113.5 | 97.84 | 71.21 | 165.01 | 144.74 | Upgrade |
Earnings From Continuing Operations | 526.58 | 433.79 | 325.6 | 5,090 | 483.32 | 442.17 | Upgrade |
Earnings From Discontinued Operations | - | - | - | 4.79 | 56.56 | -64.06 | Upgrade |
Net Income | 526.58 | 433.79 | 325.6 | 5,095 | 539.88 | 378.11 | Upgrade |
Net Income to Common | 526.58 | 433.79 | 325.6 | 5,095 | 539.88 | 378.11 | Upgrade |
Net Income Growth | -89.52% | 33.23% | -93.61% | 843.71% | 42.78% | 44.69% | Upgrade |
Shares Outstanding (Basic) | 207 | 207 | 206 | 207 | 207 | 207 | Upgrade |
Shares Outstanding (Diluted) | 207 | 207 | 206 | 207 | 207 | 207 | Upgrade |
Shares Change (YoY) | 0.05% | 0.03% | -0.03% | - | - | - | Upgrade |
EPS (Basic) | 2.55 | 2.10 | 1.58 | 24.67 | 2.61 | 1.83 | Upgrade |
EPS (Diluted) | 2.55 | 2.10 | 1.58 | 24.67 | 2.61 | 1.83 | Upgrade |
EPS Growth | -89.53% | 33.19% | -93.61% | 843.71% | 42.78% | 44.69% | Upgrade |
Free Cash Flow | 647.89 | 438.67 | -13.49 | 88.03 | 300.44 | 636.13 | Upgrade |
Free Cash Flow Per Share | 3.14 | 2.12 | -0.07 | 0.43 | 1.46 | 3.08 | Upgrade |
Dividend Per Share | 3.356 | 2.393 | 2.020 | - | - | 0.560 | Upgrade |
Dividend Growth | 123.75% | 18.48% | - | - | - | -47.17% | Upgrade |
Gross Margin | 50.11% | 49.45% | 11.48% | 56.48% | 64.36% | 69.88% | Upgrade |
Operating Margin | 15.10% | 13.01% | 11.48% | 12.39% | 22.01% | 23.04% | Upgrade |
Profit Margin | 11.12% | 9.53% | 8.02% | 150.36% | 17.87% | 14.28% | Upgrade |
Free Cash Flow Margin | 13.68% | 9.64% | -0.33% | 2.60% | 9.94% | 24.02% | Upgrade |
EBITDA | - | 782.93 | 620.1 | 574.3 | 805.69 | 757.34 | Upgrade |
EBITDA Margin | - | 17.21% | 15.28% | 16.95% | 26.67% | 28.59% | Upgrade |
D&A For EBITDA | - | 191.09 | 154.33 | 154.33 | 140.6 | 147.04 | Upgrade |
EBIT | 714.92 | 591.84 | 465.77 | 419.97 | 665.09 | 610.3 | Upgrade |
EBIT Margin | 15.10% | 13.01% | 11.48% | 12.39% | 22.01% | 23.04% | Upgrade |
Effective Tax Rate | 22.17% | 20.74% | 23.11% | 1.38% | 25.45% | 24.66% | Upgrade |
Revenue as Reported | 4,736 | 4,550 | 4,058 | 3,388 | 3,021 | 2,649 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.