OLP Modaraba (PSX: OLPM)
Pakistan
· Delayed Price · Currency is PKR 16.44
+0.09 (0.55%)
At close: Dec 24, 2024
OLP Modaraba Income Statement
Financials in millions PKR. Fiscal year is July - June.
Millions PKR. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | Jun '20 Jun 30, 2020 | 2019 - 2015 |
| Operating Revenue | 784.21 | 836.64 | 976.43 | 1,059 | 1,306 | 1,501 | Upgrade
|
| Other Revenue | 1,326 | 1,275 | 920.42 | 471.71 | 395.59 | 513.94 | Upgrade
|
| Revenue | 2,110 | 2,111 | 1,897 | 1,531 | 1,701 | 2,015 | Upgrade
|
| Revenue Growth (YoY) | 5.82% | 11.31% | 23.89% | -10.00% | -15.56% | -0.59% | Upgrade
|
| Cost of Revenue | 519.63 | 550.29 | 680.6 | 802.72 | 1,072 | 1,168 | Upgrade
|
| Gross Profit | 1,590 | 1,561 | 1,216 | 728.38 | 629.6 | 846.99 | Upgrade
|
| Selling, General & Admin | 278.1 | 282.03 | 256.99 | 205.71 | 195.25 | 183.42 | Upgrade
|
| Other Operating Expenses | 8.83 | 8.19 | 7.05 | 2.33 | 2.28 | 1.91 | Upgrade
|
| Operating Expenses | 286.94 | 290.22 | 264.04 | 208.04 | 197.53 | 185.33 | Upgrade
|
| Operating Income | 1,303 | 1,271 | 952.21 | 520.34 | 432.07 | 661.66 | Upgrade
|
| Interest Expense | -1,052 | -1,014 | -754.26 | -370.93 | -297.59 | -573.12 | Upgrade
|
| Other Non Operating Income (Expenses) | -29.17 | -35.8 | -38.39 | -24.51 | -32.54 | -4.97 | Upgrade
|
| EBT Excluding Unusual Items | 221.92 | 220.95 | 159.55 | 124.9 | 101.93 | 83.58 | Upgrade
|
| Gain (Loss) on Sale of Assets | 3.77 | 3.77 | 22.67 | 23.56 | 51.85 | 43.88 | Upgrade
|
| Asset Writedown | -13.81 | -0.86 | - | 4.37 | -1.27 | - | Upgrade
|
| Pretax Income | 211.87 | 223.86 | 182.22 | 152.83 | 152.52 | 127.46 | Upgrade
|
| Income Tax Expense | 61.15 | 66.12 | 53.44 | 41.28 | - | - | Upgrade
|
| Net Income | 150.73 | 157.74 | 128.78 | 111.55 | 152.52 | 127.46 | Upgrade
|
| Net Income to Common | 150.73 | 157.74 | 128.78 | 111.55 | 152.52 | 127.46 | Upgrade
|
| Net Income Growth | 4.41% | 22.48% | 15.45% | -26.86% | 19.66% | 1.11% | Upgrade
|
| Shares Outstanding (Basic) | 45 | 45 | 45 | 45 | 45 | 45 | Upgrade
|
| Shares Outstanding (Diluted) | 45 | 45 | 45 | 45 | 45 | 45 | Upgrade
|
| Shares Change (YoY) | 0.40% | - | - | - | - | - | Upgrade
|
| EPS (Basic) | 3.32 | 3.48 | 2.84 | 2.46 | 3.36 | 2.81 | Upgrade
|
| EPS (Diluted) | 3.32 | 3.48 | 2.84 | 2.46 | 3.36 | 2.81 | Upgrade
|
| EPS Growth | 3.99% | 22.48% | 15.45% | -26.86% | 19.66% | 1.11% | Upgrade
|
| Free Cash Flow | -1,168 | -1,041 | -31.02 | -111.79 | 268.05 | 270.1 | Upgrade
|
| Free Cash Flow Per Share | -25.69 | -22.93 | -0.68 | -2.46 | 5.91 | 5.95 | Upgrade
|
| Dividend Per Share | 2.000 | 2.000 | 2.000 | 2.000 | 2.900 | 2.500 | Upgrade
|
| Dividend Growth | 0% | 0% | 0% | -31.03% | 16.00% | 0% | Upgrade
|
| Gross Margin | 75.37% | 73.94% | 64.12% | 47.57% | 37.01% | 42.04% | Upgrade
|
| Operating Margin | 61.77% | 60.19% | 50.20% | 33.98% | 25.40% | 32.84% | Upgrade
|
| Profit Margin | 7.14% | 7.47% | 6.79% | 7.29% | 8.96% | 6.33% | Upgrade
|
| Free Cash Flow Margin | -55.35% | -49.29% | -1.64% | -7.30% | 15.76% | 13.41% | Upgrade
|
| EBITDA | 1,311 | 1,280 | 961.71 | 524.73 | 436.32 | 666.34 | Upgrade
|
| EBITDA Margin | 62.16% | 60.60% | 50.70% | 34.27% | 25.65% | 33.07% | Upgrade
|
| D&A For EBITDA | 8.22 | 8.66 | 9.5 | 4.39 | 4.26 | 4.68 | Upgrade
|
| EBIT | 1,303 | 1,271 | 952.21 | 520.34 | 432.07 | 661.66 | Upgrade
|
| EBIT Margin | 61.77% | 60.19% | 50.20% | 33.98% | 25.40% | 32.84% | Upgrade
|
| Effective Tax Rate | 28.86% | 29.54% | 29.33% | 27.01% | - | - | Upgrade
|
| Revenue as Reported | 2,110 | 2,111 | 1,897 | 1,531 | 1,701 | 2,015 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.