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	Sep 30, 2025	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Revenue	116,187	108,694	57,642	18,174	10,274	4,034
Revenue Growth (YoY)	53.02%	88.57%	217.17%	76.89%	154.72%	39.49%
Cost of Revenue	83,644	77,052	41,996	15,625	9,381	3,667
Gross Profit	32,543	31,642	15,646	2,549	892.95	366.72
Selling, General & Admin	4,342	4,035	2,194	828.24	576.79	249.25
Other Operating Expenses	1,968	1,914	947.28	97.25	10.21	8.3
Operating Expenses	6,310	5,949	3,141	925.49	587	257.55
Operating Income	26,233	25,693	12,505	1,624	305.94	109.18
Interest Expense	-242.24	-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)	100.51	-9.83	-52.19	-1.01	4.2	7.61
EBT Excluding Unusual Items	27,365	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	27,366	26,738	13,115	1,481	263.45	104.48
Income Tax Expense	10,830	10,402	5,180	485.91	145.61	28.68
Net Income	16,536	16,336	7,936	995.08	117.84	75.8
Net Income to Common	16,536	16,336	7,936	995.08	117.84	75.8
Net Income Growth	43.86%	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)	273.56	270.26	131.29	16.46	1.95	1.25
EPS (Diluted)	273.56	270.26	131.29	16.46	1.95	1.25
EPS Growth	43.86%	105.86%	697.49%	744.43%	55.47%	133.98%
Free Cash Flow	22,228	10,382	6,973	1,167	-164.52	-611.51
Free Cash Flow Per Share	367.74	171.76	115.36	19.31	-2.72	-10.12
Dividend Per Share	57.000	52.000	20.000	4.000	-	-
Dividend Growth	90.00%	160.00%	400.00%	-	-	-
Gross Margin	28.01%	29.11%	27.14%	14.03%	8.69%	9.09%
Operating Margin	22.58%	23.64%	21.69%	8.94%	2.98%	2.71%
Profit Margin	14.23%	15.03%	13.77%	5.47%	1.15%	1.88%
Free Cash Flow Margin	19.13%	9.55%	12.10%	6.42%	-1.60%	-15.16%
EBITDA	26,584	26,029	12,787	1,857	454.62	131.01
EBITDA Margin	22.88%	23.95%	22.18%	10.22%	4.42%	3.25%
D&A For EBITDA	351.35	336.01	282.48	233.29	148.67	21.83
EBIT	26,233	25,693	12,505	1,624	305.94	109.18
EBIT Margin	22.58%	23.64%	21.69%	8.94%	2.98%	2.71%
Effective Tax Rate	39.58%	38.90%	39.49%	32.81%	55.27%	27.46%
Advertising Expenses	-	242.97	193.89	48.91	32.22	3.41

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.