Sazgar Engineering Works Limited (PSX:SAZEW)

Sazgar Engineering Works Income Statement

Financials in millions PKR. Fiscal year is July - June.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Revenue	131,846	108,694	57,642	18,174	10,274	4,034
Revenue Growth (YoY)	50.15%	88.57%	217.17%	76.89%	154.72%	39.49%
Cost of Revenue	96,282	77,052	41,996	15,625	9,381	3,667
Gross Profit	35,564	31,642	15,646	2,549	892.95	366.72
Selling, General & Admin	5,167	4,035	2,194	828.24	576.79	249.25
Other Operating Expenses	2,139	1,914	947.28	97.25	10.21	8.3
Operating Expenses	7,307	5,949	3,141	925.49	587	257.55
Operating Income	28,257	25,693	12,505	1,624	305.94	109.18
Interest Expense	-270.13	-220.47	-116.72	-167.36	-58.08	-28.8
Interest & Investment Income	1,273	1,273	769.95	24.15	6.31	15.05
Currency Exchange Gain (Loss)	0.44	0.44	-0	-	0.32	0.52
Other Non Operating Income (Expenses)	476.52	-9.83	-52.19	-1.01	4.2	7.61
EBT Excluding Unusual Items	29,738	26,737	13,106	1,480	258.7	103.56
Gain (Loss) on Sale of Assets	1.09	1.09	9.42	1.22	4.76	0.92
Pretax Income	29,739	26,738	13,115	1,481	263.45	104.48
Income Tax Expense	11,587	10,402	5,180	485.91	145.61	28.68
Net Income	18,152	16,336	7,936	995.08	117.84	75.8
Net Income to Common	18,152	16,336	7,936	995.08	117.84	75.8
Net Income Growth	38.07%	105.86%	697.49%	744.43%	55.47%	174.29%
Shares Outstanding (Basic)	60	60	60	60	60	60
Shares Outstanding (Diluted)	60	60	60	60	60	60
Shares Change (YoY)	-	-	-	-	-	17.23%
EPS (Basic)	300.29	270.26	131.29	16.46	1.95	1.25
EPS (Diluted)	300.29	270.26	131.29	16.46	1.95	1.25
EPS Growth	38.07%	105.86%	697.49%	744.43%	55.47%	133.98%
Free Cash Flow	17,098	10,382	6,973	1,167	-164.52	-611.51
Free Cash Flow Per Share	282.87	171.76	115.36	19.31	-2.72	-10.12
Dividend Per Share	62.000	52.000	20.000	4.000	-	-
Dividend Growth	55.00%	160.00%	400.00%	-	-	-
Gross Margin	26.97%	29.11%	27.14%	14.03%	8.69%	9.09%
Operating Margin	21.43%	23.64%	21.69%	8.94%	2.98%	2.71%
Profit Margin	13.77%	15.03%	13.77%	5.47%	1.15%	1.88%
Free Cash Flow Margin	12.97%	9.55%	12.10%	6.42%	-1.60%	-15.16%
EBITDA	28,618	26,029	12,787	1,857	454.62	131.01
EBITDA Margin	21.71%	23.95%	22.18%	10.22%	4.42%	3.25%
D&A For EBITDA	361.15	336.01	282.48	233.29	148.67	21.83
EBIT	28,257	25,693	12,505	1,624	305.94	109.18
EBIT Margin	21.43%	23.64%	21.69%	8.94%	2.98%	2.71%
Effective Tax Rate	38.96%	38.90%	39.49%	32.81%	55.27%	27.46%
Advertising Expenses	-	242.97	193.89	48.91	32.22	3.41

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.