DMCI Holdings, Inc. (PSE:DMC)

DMCI Holdings Income Statement

Financials in millions PHP. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	106,806	102,379	122,829	142,600	108,343	67,700
Revenue Growth (YoY)	-8.89%	-16.65%	-13.86%	31.62%	60.03%	-22.86%
Cost of Revenue	67,672	62,116	68,684	69,319	70,436	52,538
Gross Profit	39,134	40,263	54,145	73,280	37,907	15,162
Selling, General & Admin	8,338	7,227	5,758	5,244	4,691	4,073
Other Operating Expenses	7,793	8,668	13,087	18,054	8,291	3,422
Operating Expenses	16,953	16,591	19,138	23,811	13,487	8,069
Operating Income	22,182	23,672	35,007	49,470	24,420	7,093
Interest Expense	-3,051	-2,693	-936.07	-1,087	-969.2	-1,166
Interest & Investment Income	2,652	2,452	1,989	858.5	390.87	503.05
Earnings From Equity Investments	3,619	3,354	2,145	1,506	1,612	1,546
Currency Exchange Gain (Loss)	-94.27	-94.27	-120.06	1,131	370.42	113.29
Other Non Operating Income (Expenses)	3,763	3,674	2,948	1,718	1,397	851.95
EBT Excluding Unusual Items	29,070	30,364	41,033	53,597	27,222	8,942
Gain (Loss) on Sale of Assets	259.41	259.41	197.71	69.35	201.8	67
Asset Writedown	-	-	-76.1	-466.24	-1.04	-258.43
Legal Settlements	-	-	-	-	3.95	-
Other Unusual Items	-	-	-	-	-	2.32
Pretax Income	29,330	30,623	41,155	53,200	27,426	8,753
Income Tax Expense	3,588	3,116	4,318	4,724	1,759	1,345
Earnings From Continuing Operations	25,742	27,507	36,837	48,476	25,667	7,408
Minority Interest in Earnings	-7,262	-8,531	-12,115	-17,388	-7,273	-1,549
Net Income	18,481	18,976	24,722	31,087	18,394	5,859
Net Income to Common	18,481	18,976	24,722	31,087	18,394	5,859
Net Income Growth	-19.02%	-23.24%	-20.47%	69.01%	213.95%	-44.38%
Shares Outstanding (Basic)	13,277	13,277	13,277	13,277	13,277	13,277
Shares Outstanding (Diluted)	13,277	13,277	13,277	13,277	13,277	13,277
EPS (Basic)	1.39	1.43	1.86	2.34	1.39	0.44
EPS (Diluted)	1.39	1.43	1.86	2.34	1.39	0.44
EPS Growth	-19.07%	-23.24%	-20.47%	69.01%	213.95%	-44.38%
Free Cash Flow	16,249	17,376	38,389	36,032	16,012	3,233
Free Cash Flow Per Share	1.22	1.31	2.89	2.71	1.21	0.24
Dividend Per Share	0.350	0.350	0.460	0.610	0.340	0.130
Dividend Growth	-23.91%	-23.91%	-24.59%	79.41%	161.54%	-43.48%
Gross Margin	36.64%	39.33%	44.08%	51.39%	34.99%	22.40%
Operating Margin	20.77%	23.12%	28.50%	34.69%	22.54%	10.48%
Profit Margin	17.30%	18.54%	20.13%	21.80%	16.98%	8.65%
Free Cash Flow Margin	15.21%	16.97%	31.25%	25.27%	14.78%	4.78%
EBITDA	31,860	32,643	43,665	57,309	33,265	15,284
EBITDA Margin	29.83%	31.89%	35.55%	40.19%	30.70%	22.58%
D&A For EBITDA	9,678	8,971	8,658	7,839	8,845	8,191
EBIT	22,182	23,672	35,007	49,470	24,420	7,093
EBIT Margin	20.77%	23.12%	28.50%	34.69%	22.54%	10.48%
Effective Tax Rate	12.23%	10.18%	10.49%	8.88%	6.41%	15.36%
Revenue as Reported	106,806	102,379	122,829	142,600	108,343	67,700
Advertising Expenses	-	470.58	429.97	241.74	121.82	194.5

Updated Mar 17, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.