NMDC Group PJSC (ADX:NMDC)
United Arab Emirates
· Delayed Price · Currency is AED 20.80
+0.44 (2.16%)
At close: Dec 5, 2025
NMDC Group PJSC Income Statement
Financials in millions AED. Fiscal year is January - December.
Millions AED. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 |
| Revenue | 28,291 | 26,264 | 16,708 | 10,685 | 7,889 | 4,424 | Upgrade
|
| Revenue Growth (YoY) | 16.97% | 57.19% | 56.36% | 35.45% | 78.30% | 57.41% | Upgrade
|
| Cost of Revenue | 23,985 | 22,647 | 14,546 | 9,577 | 6,822 | 4,204 | Upgrade
|
| Gross Profit | 4,306 | 3,617 | 2,162 | 1,108 | 1,067 | 220.61 | Upgrade
|
| Selling, General & Admin | 387.53 | 322.74 | 251.22 | 159.42 | 204.67 | 100.35 | Upgrade
|
| Operating Expenses | 403.74 | 338.95 | 265.89 | 159.42 | 204.67 | 100.35 | Upgrade
|
| Operating Income | 3,902 | 3,278 | 1,896 | 948.5 | 862.51 | 120.26 | Upgrade
|
| Interest Expense | -18.83 | -144.77 | -119.93 | -58.76 | -54.55 | -46.41 | Upgrade
|
| Interest & Investment Income | 211.69 | 193.31 | 138.94 | 21.33 | 14.86 | - | Upgrade
|
| Earnings From Equity Investments | 85.28 | 37.1 | 52.65 | 5.2 | 8.86 | 1.29 | Upgrade
|
| Currency Exchange Gain (Loss) | -60.91 | -55.98 | -38.85 | -31.57 | 21.96 | 10.69 | Upgrade
|
| Other Non Operating Income (Expenses) | -62.93 | -42.21 | 46.65 | 176.94 | 59.13 | 59.36 | Upgrade
|
| EBT Excluding Unusual Items | 4,057 | 3,265 | 1,975 | 1,062 | 912.78 | 145.19 | Upgrade
|
| Gain (Loss) on Sale of Investments | 54.01 | 179.11 | 200.27 | -1.96 | 1.27 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 5.9 | 5.9 | 6.31 | 267.44 | 13.7 | -0.11 | Upgrade
|
| Other Unusual Items | - | - | - | - | 49.71 | - | Upgrade
|
| Pretax Income | 4,125 | 3,459 | 2,188 | 1,346 | 1,000 | 161.13 | Upgrade
|
| Income Tax Expense | 445.45 | 350.39 | 33.64 | 41.98 | -2.52 | 54.14 | Upgrade
|
| Earnings From Continuing Operations | 3,680 | 3,108 | 2,154 | 1,304 | 1,003 | 106.99 | Upgrade
|
| Minority Interest in Earnings | -338.62 | -147.98 | -0.84 | -0.2 | -0.16 | -0.24 | Upgrade
|
| Net Income | 3,341 | 2,960 | 2,154 | 1,303 | 1,002 | 106.75 | Upgrade
|
| Net Income to Common | 3,341 | 2,960 | 2,154 | 1,303 | 1,002 | 106.75 | Upgrade
|
| Net Income Growth | 19.28% | 37.47% | 65.23% | 30.02% | 839.04% | -40.97% | Upgrade
|
| Shares Outstanding (Basic) | 844 | 833 | 825 | 825 | 796 | 575 | Upgrade
|
| Shares Outstanding (Diluted) | 844 | 833 | 825 | 825 | 796 | 575 | Upgrade
|
| Shares Change (YoY) | 1.95% | 0.98% | - | 3.61% | 38.48% | 130.00% | Upgrade
|
| EPS (Basic) | 3.96 | 3.55 | 2.61 | 1.58 | 1.26 | 0.19 | Upgrade
|
| EPS (Diluted) | 3.96 | 3.55 | 2.61 | 1.58 | 1.26 | 0.19 | Upgrade
|
| EPS Growth | 17.00% | 36.13% | 65.23% | 25.49% | 578.13% | -74.34% | Upgrade
|
| Free Cash Flow | 980.42 | 1,713 | 1,676 | 1,861 | 1,450 | -170.27 | Upgrade
|
| Free Cash Flow Per Share | 1.16 | 2.06 | 2.03 | 2.26 | 1.82 | -0.30 | Upgrade
|
| Dividend Per Share | 0.830 | 0.830 | 0.750 | - | - | 0.300 | Upgrade
|
| Dividend Growth | 10.67% | 10.67% | - | - | - | 20.00% | Upgrade
|
| Gross Margin | 15.22% | 13.77% | 12.94% | 10.37% | 13.53% | 4.99% | Upgrade
|
| Operating Margin | 13.79% | 12.48% | 11.35% | 8.88% | 10.93% | 2.72% | Upgrade
|
| Profit Margin | 11.81% | 11.27% | 12.89% | 12.20% | 12.71% | 2.41% | Upgrade
|
| Free Cash Flow Margin | 3.46% | 6.52% | 10.03% | 17.42% | 18.38% | -3.85% | Upgrade
|
| EBITDA | 4,749 | 3,861 | 2,290 | 1,369 | 1,301 | 377.72 | Upgrade
|
| EBITDA Margin | 16.79% | 14.70% | 13.71% | 12.81% | 16.49% | 8.54% | Upgrade
|
| D&A For EBITDA | 846.81 | 582.99 | 394.16 | 420.77 | 438.57 | 257.46 | Upgrade
|
| EBIT | 3,902 | 3,278 | 1,896 | 948.5 | 862.51 | 120.26 | Upgrade
|
| EBIT Margin | 13.79% | 12.48% | 11.35% | 8.88% | 10.93% | 2.72% | Upgrade
|
| Effective Tax Rate | 10.80% | 10.13% | 1.54% | 3.12% | - | 33.60% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.