Namibia Breweries Limited (NMSE:NBS)
Namibia · Delayed Price · Currency is NAD · Price in ZAR 34.01
0.00 (0.00%)
At close: Oct 13, 2026
Namibia Breweries Income Statement
Financials in millions NAD. Fiscal year is January - December.
Millions NAD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 |
| 4,787 | 4,869 | 4,550 | 4,058 | 3,388 | 3,021 | |
Revenue Growth | 1.09% | 7.01% | 12.13% | 19.76% | 12.15% | 14.07% |
Cost of Revenue | 2,197 | 2,221 | 2,300 | 3,592 | 1,475 | 1,077 |
Gross Profit | 2,591 | 2,648 | 2,250 | 465.77 | 1,914 | 1,944 |
Selling, General & Admin | 1,568 | 1,568 | 1,436 | - | 1,320 | 1,117 |
Operating Expenses | 1,840 | 1,840 | 1,658 | - | 1,494 | 1,279 |
Operating Income | 750.93 | 808.43 | 591.53 | 465.77 | 419.97 | 665.09 |
Interest Expense | -44.19 | -40.85 | -61.69 | -64.55 | -64.81 | -47.81 |
Interest & Investment Income | 8.85 | 6.38 | 17.84 | 22.21 | 54.83 | 31.04 |
EBT Excluding Unusual Items | 715.59 | 773.96 | 547.68 | 423.44 | 409.99 | 648.33 |
Gain (Loss) on Sale of Investments | - | - | - | - | 4,753 | - |
Gain (Loss) on Sale of Assets | 16.41 | 16.41 | -0.39 | - | - | - |
Asset Writedown | - | - | - | - | -2 | - |
Pretax Income | 732 | 790.37 | 547.29 | 423.44 | 5,161 | 648.33 |
Income Tax Expense | 144.87 | 158.13 | 113.5 | 97.84 | 71.21 | 165.01 |
Earnings From Continuing Operations | 587.13 | 632.23 | 433.79 | 325.6 | 5,090 | 483.32 |
Earnings From Discontinued Operations | - | - | - | - | 4.79 | 56.56 |
Net Income | 587.13 | 632.23 | 433.79 | 325.6 | 5,095 | 539.88 |
Net Income to Common | 587.13 | 632.23 | 433.79 | 325.6 | 5,095 | 539.88 |
Net Income Growth | 11.50% | 45.75% | 33.23% | -93.61% | 843.71% | 42.78% |
Shares Outstanding (Basic) | 207 | 207 | 207 | 206 | 207 | 207 |
Shares Outstanding (Diluted) | 207 | 207 | 207 | 206 | 207 | 207 |
Shares Change | -0.03% | - | 0.03% | -0.03% | - | - |
EPS (Basic) | 2.84 | 3.06 | 2.10 | 1.58 | 24.67 | 2.61 |
EPS (Diluted) | 2.84 | 3.06 | 2.10 | 1.58 | 24.67 | 2.61 |
EPS Growth | 11.53% | 45.75% | 33.19% | -93.61% | 843.71% | 42.78% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 |
Free Cash Flow | 642.14 | 636.5 | 438.67 | -13.49 | 88.03 | 300.44 |
Free Cash Flow Per Share | 3.11 | 3.08 | 2.12 | -0.07 | 0.43 | 1.46 |
Dividend Per Share | 2.843 | 3.061 | 2.393 | 2.020 | - | - |
Dividend Growth | -15.29% | 27.91% | 18.48% | 260.71% | - | - |
Gross Margin | 54.12% | 54.39% | 49.45% | 11.48% | 56.48% | 64.36% |
Operating Margin | 15.69% | 16.60% | 13.00% | 11.48% | 12.39% | 22.01% |
Profit Margin | 12.26% | 12.98% | 9.53% | 8.02% | 150.36% | 17.87% |
Free Cash Flow Margin | 13.41% | 13.07% | 9.64% | -0.33% | 2.60% | 9.94% |
EBITDA | 1,015 | 1,051 | 791.59 | 620.1 | 574.3 | 805.69 |
EBITDA Margin | 21.21% | 21.59% | 17.40% | 15.28% | 16.95% | 26.67% |
D&A For EBITDA | 264.53 | 243.04 | 200.07 | 154.33 | 154.33 | 140.6 |
EBIT | 750.93 | 808.43 | 591.53 | 465.77 | 419.97 | 665.09 |
EBIT Margin | 15.69% | 16.60% | 13.00% | 11.48% | 12.39% | 22.01% |
Effective Tax Rate | 19.79% | 20.01% | 20.74% | 23.11% | 1.38% | 25.45% |
Revenue as Reported | 4,787 | 4,869 | 4,550 | 4,058 | 3,388 | 3,021 |