Watchlist Manager

Watchlist

Price: 334.16 PKR 0.37% Market Closed

Market Cap: Rs64.9B

C	Cherat Cement Company Ltd KAR:CHCC	PK
O	Orion Energy Systems Inc F:5A4	US
A	Anheuser-Busch Inbev SA XHAN:1NBA	BE
	Aquafil SpA OTC:ECNLF	IT
	Adolfo Dominguez SA MAD:ADZ	ES
A	AngioDynamics Inc SWB:UG2	US
F	F-Secure Oyj F:3I6	FI
B	Brookfield Infrastructure Partners LP TSX:BIP.UN	BM
M	Mercedes-Benz Group AG XHAN:MBG	DE
	UBM Development AG F:2U2	AT
A	AVITA Medical Inc ASX:AVH	US
	Kotobuki Spirits Co Ltd TSE:2222	JP
C	Chalice Mining Ltd XBER:C8U	AU
C	Centurion Corporation Ltd SGX:OU8	SG
	GQG Partners Inc F:6P1	US

Income Statement

Currency: PKR

	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025	Mar-2026
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1 495	0	0	305	1 333	1 212	1 733	1 843	1 882	1 859	1 724	1 631	1 329	1 112	953	755	559	531	406	364
Revenue	2 401 N/A	2 520 +5%	2 535 +1%	2 480 -2%	2 435 -2%	2 387 -2%	2 360 -1%	2 630 +11%	2 620 0%	2 638 +1%	2 743 +4%	2 814 +3%	3 014 +7%	3 541 +18%	4 150 +17%	4 424 +7%	4 567 +3%	4 272 -6%	3 775 -12%	3 570 -5%	3 469 -3%	3 214 -7%	3 630 +13%	3 830 +6%	4 244 +11%	4 708 +11%	4 918 +4%	5 124 +4%	5 457 +6%	5 743 +5%	6 044 +5%	6 324 +5%	6 294 0%	6 330 +1%	6 380 +1%	6 380 0%	6 451 +1%	6 515 +1%	6 593 +1%	6 479 -2%	6 565 +1%	6 573 +0%	6 744 +3%	7 061 +5%	7 079 +0%	7 291 +3%	7 673 +5%	8 572 +12%	9 645 +13%	11 765 +22%	13 149 +12%	14 079 +7%	14 388 +2%	13 838 -4%	13 835 0%	14 402 +4%	15 863 +10%	17 002 +7%	18 341 +8%	18 161 -1%	17 090 -6%	17 827 +4%	19 167 +8%	22 051 +15%	25 207 +14%	27 151 +8%	28 397 +5%	29 367 +3%	32 085 +9%	33 974 +6%	36 764 +8%	38 260 +4%	37 386 -2%	38 408 +3%	38 220 0%	37 560 -2%	38 434 +2%	38 021 -1%	38 445 +1%	37 574 -2%	37 811 +1%	38 437 +2%	37 214 -3%	37 330 +0%
Gross Profit
Cost of Revenue	(1 544)	(1 551)	(1 519)	(1 444)	(1 489)	(1 609)	(1 765)	(2 113)	(2 242)	(2 407)	(2 522)	(2 653)	(2 834)	(3 225)	(3 680)	(3 842)	(3 897)	(3 723)	(3 458)	(3 407)	(3 380)	(3 106)	(3 328)	(3 390)	(3 677)	(4 152)	(4 164)	(4 222)	(4 305)	(4 186)	(4 280)	(4 298)	(4 104)	(4 152)	(4 099)	(4 108)	(4 349)	(4 460)	(4 644)	(4 656)	(4 582)	(4 537)	(4 529)	(4 571)	(4 445)	(4 424)	(4 559)	(5 297)	(6 432)	(8 259)	(9 751)	(10 812)	(11 249)	(11 136)	(11 290)	(11 714)	(12 980)	(14 483)	(16 068)	(16 731)	(16 704)	(16 517)	(16 677)	(17 484)	(18 479)	(19 454)	(20 272)	(21 247)	(23 135)	(24 207)	(26 085)	(27 254)	(27 249)	(28 095)	(27 363)	(26 552)	(26 593)	(25 386)	(25 516)	(24 100)	(23 841)	(24 597)	(23 782)	(24 557)
Gross Profit	856 N/A	969 +13%	1 016 +5%	1 036 +2%	946 -9%	778 -18%	595 -24%	516 -13%	378 -27%	231 -39%	220 -5%	160 -27%	179 +12%	317 +77%	470 +48%	582 +24%	671 +15%	549 -18%	317 -42%	164 -48%	89 -45%	108 +21%	301 +179%	440 +46%	567 +29%	556 -2%	754 +36%	902 +20%	1 152 +28%	1 556 +35%	1 764 +13%	2 026 +15%	2 190 +8%	2 178 -1%	2 281 +5%	2 272 0%	2 103 -7%	2 055 -2%	1 949 -5%	1 823 -6%	1 984 +9%	2 035 +3%	2 215 +9%	2 490 +12%	2 634 +6%	2 867 +9%	3 114 +9%	3 275 +5%	3 213 -2%	3 505 +9%	3 398 -3%	3 267 -4%	3 139 -4%	2 702 -14%	2 545 -6%	2 687 +6%	2 883 +7%	2 519 -13%	2 274 -10%	1 430 -37%	386 -73%	1 310 +239%	2 491 +90%	4 567 +83%	6 728 +47%	7 696 +14%	8 125 +6%	8 121 0%	8 951 +10%	9 767 +9%	10 679 +9%	11 007 +3%	10 137 -8%	10 313 +2%	10 857 +5%	11 009 +1%	11 840 +8%	12 636 +7%	12 929 +2%	13 474 +4%	13 970 +4%	13 841 -1%	13 433 -3%	12 773 -5%
Operating Income
Operating Expenses	(138)	(159)	(169)	(171)	(147)	(125)	(104)	(87)	(82)	(65)	(80)	(99)	(164)	(208)	(269)	(286)	(233)	(270)	(228)	(216)	(226)	(228)	(225)	(230)	(227)	(224)	(246)	(272)	(282)	(301)	(327)	(356)	(499)	(517)	(527)	(532)	(395)	(383)	(336)	(263)	(285)	(290)	(374)	(478)	(554)	(564)	(583)	(566)	(520)	(536)	(546)	(585)	(641)	(627)	(617)	(629)	(673)	(688)	(670)	(664)	(590)	(606)	(657)	(770)	(921)	(871)	(830)	(859)	(1 111)	(873)	(1 026)	(873)	(1 135)	(1 033)	(1 044)	(1 190)	(1 658)	(1 053)	(739)	(674)	(1 884)	(531)	(640)	(492)
Selling, General & Administrative	(109)	(116)	(125)	(134)	(135)	(138)	(141)	(141)	(150)	(154)	(159)	(164)	(167)	(177)	(190)	(203)	(211)	(215)	(216)	(215)	(240)	(240)	(240)	(245)	(224)	(233)	(246)	(245)	(276)	(267)	(271)	(286)	(387)	(293)	(300)	(311)	(444)	(344)	(354)	(359)	(453)	(375)	(394)	(411)	(556)	(442)	(476)	(487)	(617)	(530)	(534)	(560)	(671)	(600)	(636)	(664)	(717)	(698)	(679)	(669)	(604)	(623)	(632)	(673)	(907)	(764)	(806)	(823)	(1 090)	(918)	(951)	(1 007)	(1 294)	(1 098)	(1 156)	(1 199)	(1 601)	(1 326)	(1 367)	(1 397)	(1 935)	(1 477)	(1 522)	(1 555)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(12)	0	0	0	(11)	0	0	0	(12)	0	0	0	(13)	0	0	0	(14)	0	0	0	(18)	0	0	0	(21)	0	0	0	(28)	0	0	0	(33)	0	0	0	(33)	0	0	0	(47)	0	0	0	(48)	0	0	0	(66)	0	0	0	(81)	0	0	0	(88)	0	0	0
Other Operating Expenses	(29)	(43)	(44)	(37)	(12)	13	37	54	68	89	78	65	3	(31)	(80)	(83)	(22)	(55)	(12)	(1)	14	11	14	15	9	9	(0)	(27)	5	(35)	(56)	(71)	(100)	(225)	(227)	(221)	61	(39)	17	97	182	85	19	(67)	20	(122)	(107)	(78)	119	(6)	(13)	(25)	58	(26)	19	35	77	10	10	6	47	16	(25)	(98)	32	(107)	(25)	(37)	27	45	(75)	134	225	65	112	9	24	273	627	723	138	946	882	1 064
Operating Income	718 N/A	810 +13%	847 +5%	865 +2%	799 -8%	653 -18%	491 -25%	429 -13%	296 -31%	166 -44%	140 -16%	62 -56%	15 -75%	108 +612%	201 +85%	296 +47%	438 +48%	279 -36%	89 -68%	(52) N/A	(137) -163%	(120) +12%	76 N/A	210 +178%	340 +61%	332 -2%	507 +53%	630 +24%	871 +38%	1 256 +44%	1 437 +14%	1 670 +16%	1 691 +1%	1 661 -2%	1 754 +6%	1 740 -1%	1 707 -2%	1 672 -2%	1 612 -4%	1 560 -3%	1 699 +9%	1 746 +3%	1 840 +5%	2 011 +9%	2 080 +3%	2 303 +11%	2 531 +10%	2 709 +7%	2 693 -1%	2 969 +10%	2 852 -4%	2 682 -6%	2 498 -7%	2 076 -17%	1 928 -7%	2 059 +7%	2 210 +7%	1 830 -17%	1 604 -12%	766 -52%	(204) N/A	703 N/A	1 833 +161%	3 797 +107%	5 807 +53%	6 825 +18%	7 294 +7%	7 261 0%	7 840 +8%	8 893 +13%	9 653 +9%	10 133 +5%	9 002 -11%	9 280 +3%	9 813 +6%	9 819 +0%	10 182 +4%	11 582 +14%	12 189 +5%	12 800 +5%	12 085 -6%	13 310 +10%	12 793 -4%	12 281 -4%
Pre-Tax Income
Interest Income Expense	(34)	(49)	(65)	(77)	(80)	(83)	(83)	(79)	(50)	(67)	(65)	(71)	(73)	(93)	(103)	(116)	(184)	(114)	(116)	(123)	(161)	(200)	(243)	(278)	(283)	(321)	(337)	(329)	(305)	(259)	(203)	(155)	(104)	(69)	(40)	(29)	(18)	(31)	(41)	(39)	(24)	(37)	(32)	(38)	(24)	(42)	(41)	(112)	(154)	(263)	(340)	(336)	(327)	(321)	(368)	(655)	(1 140)	(1 639)	(2 155)	(2 442)	(2 494)	(2 433)	(2 149)	(1 814)	(1 446)	(1 301)	(1 240)	(1 224)	(1 068)	(1 514)	(1 733)	(1 843)	(1 703)	(1 859)	(1 724)	(1 631)	(920)	(1 112)	(953)	(755)	678	(531)	(406)	(364)
Non-Recurring Items	0	0	0	0	0	0	0	0	1	0	0	0	2	0	0	0	3	0	0	0	0	0	0	1	1	9	17	25	9	0	0	0	2	0	0	0	5	0	0	0	2	0	0	0	1	0	0	0	(19)	0	0	0	(5)	0	0	0	(7)	0	0	0	(3)	0	0	0	5	0	0	0	84	0	0	0	5	0	0	0	18	0	0	0	157	0	0	0
Total Other Income	0	15	15	15	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2)	0	0	0	(3)	0	0	0	(4)	0	0	0	(6)	0	0	0	(6)	0	0	0	(5)	0	0	0	(11)	(14)	(17)	(21)	(18)	(38)	(34)	(31)	(16)	0	(11)	(22)	(22)	(22)	(11)	(1)	(29)	(0)	0	0	(26)	(26)	(26)	(26)	(32)	(21)	(21)	(21)	(52)	(53)	(2)	(2)	(35)	51	(2)	(2)
Pre-Tax Income	684 N/A	776 +13%	797 +3%	803 +1%	719 -10%	570 -21%	408 -28%	350 -14%	247 -29%	99 -60%	75 -23%	(10) N/A	(56) -488%	15 N/A	98 +543%	180 +83%	257 +42%	165 -36%	(27) N/A	(175) -545%	(297) -70%	(320) -8%	(167) +48%	(66) +60%	55 N/A	20 -63%	187 +818%	327 +74%	572 +75%	996 +74%	1 234 +24%	1 515 +23%	1 585 +5%	1 592 +0%	1 714 +8%	1 711 0%	1 688 -1%	1 641 -3%	1 572 -4%	1 521 -3%	1 671 +10%	1 709 +2%	1 808 +6%	1 973 +9%	2 051 +4%	2 260 +10%	2 490 +10%	2 597 +4%	2 510 -3%	2 692 +7%	2 494 -7%	2 326 -7%	2 147 -8%	1 717 -20%	1 526 -11%	1 373 -10%	1 048 -24%	192 -82%	(563) N/A	(1 698) -202%	(2 723) -60%	(1 752) +36%	(327) +81%	1 982 N/A	4 337 +119%	5 524 +27%	6 055 +10%	6 037 0%	6 829 +13%	7 353 +8%	7 894 +7%	8 264 +5%	7 272 -12%	7 400 +2%	8 068 +9%	8 167 +1%	9 228 +13%	10 417 +13%	11 235 +8%	12 043 +7%	12 884 +7%	12 829 0%	12 385 -3%	11 916 -4%
Net Income
Tax Provision	(172)	(183)	(182)	(173)	(181)	(153)	(116)	(97)	(63)	(23)	6	29	67	37	(4)	(44)	(98)	(46)	30	67	284	313	227	217	13	(30)	(40)	(80)	(135)	(224)	(280)	(349)	(357)	(360)	(384)	(370)	(372)	(346)	(326)	(302)	(383)	(404)	(483)	(580)	(646)	(719)	(736)	(668)	(553)	(534)	(213)	(140)	(15)	240	284	1 214	715	802	738	23	830	506	122	(466)	(1 132)	(1 435)	(1 608)	(1 619)	(2 373)	(2 607)	(2 769)	(2 933)	(2 868)	(2 946)	(3 301)	(3 428)	(3 728)	(3 573)	(3 988)	(4 355)	(4 203)	(4 930)	(4 742)	(4 550)
Income from Continuing Operations	512	593	615	630	538	417	292	253	184	76	82	19	10	52	94	137	159	119	3	(108)	(14)	(7)	60	150	69	(9)	147	247	437	772	954	1 166	1 228	1 232	1 330	1 341	1 316	1 295	1 246	1 219	1 288	1 305	1 324	1 393	1 405	1 541	1 754	1 929	1 957	2 158	2 281	2 185	2 132	1 957	1 810	2 587	1 763	993	175	(1 674)	(1 893)	(1 245)	(204)	1 516	3 205	4 088	4 446	4 418	4 456	4 746	5 124	5 331	4 404	4 454	4 767	4 739	5 500	6 845	7 247	7 688	8 681	7 899	7 643	7 366
Net Income	512 N/A	593 +16%	615 +4%	630 +2%	538 -15%	417 -22%	292 -30%	253 -13%	184 -27%	76 -59%	82 +8%	19 -77%	10 -46%	52 +401%	94 +82%	137 +45%	159 +16%	119 -25%	3 -97%	(108) N/A	(14) +87%	(7) +48%	60 N/A	150 +151%	69 -54%	(9) N/A	147 N/A	247 +68%	437 +77%	772 +77%	954 +24%	1 166 +22%	1 228 +5%	1 232 +0%	1 330 +8%	1 341 +1%	1 316 -2%	1 295 -2%	1 246 -4%	1 219 -2%	1 288 +6%	1 305 +1%	1 324 +1%	1 393 +5%	1 405 +1%	1 541 +10%	1 754 +14%	1 929 +10%	1 957 +1%	2 158 +10%	2 281 +6%	2 185 -4%	2 132 -2%	1 957 -8%	1 810 -8%	2 587 +43%	1 763 -32%	993 -44%	175 -82%	(1 674) N/A	(1 893) -13%	(1 245) +34%	(204) +84%	1 516 N/A	3 205 +111%	4 088 +28%	4 446 +9%	4 418 -1%	4 456 +1%	4 746 +7%	5 124 +8%	5 331 +4%	4 404 -17%	4 454 +1%	4 767 +7%	4 739 -1%	5 500 +16%	6 845 +24%	7 247 +6%	7 688 +6%	8 681 +13%	7 899 -9%	7 643 -3%	7 366 -4%
EPS (Diluted)	3.69 N/A	5.33 +44%	4.43 -17%	4.53 +2%	3.37 -26%	3 -11%	1.82 -39%	1.58 -13%	1.15 -27%	0.47 -59%	0.51 +9%	0.11 -78%	0.06 -45%	0.32 +433%	0.59 +84%	0.86 +46%	1 +16%	0.75 -25%	0.02 -97%	-0.67 N/A	-0.09 +87%	-0.04 +56%	0.38 N/A	0.94 +147%	0.43 -54%	-0.06 N/A	0.92 N/A	1.55 +68%	2.74 +77%	4.84 +77%	5.98 +24%	7.3 +22%	7.69 +5%	7.71 +0%	8.33 +8%	8.4 +1%	8.24 -2%	8.11 -2%	7.8 -4%	7.12 -9%	7.29 +2%	6.71 -8%	6.82 +2%	7.17 +5%	7.23 +1%	7.93 +10%	9.02 +14%	9.92 +10%	10.07 +2%	11.11 +10%	11.75 +6%	11.25 -4%	10.97 -2%	10.08 -8%	9.32 -8%	13.32 +43%	9.07 -32%	5.12 -44%	0.89 -83%	-8.63 N/A	-9.74 -13%	-6.41 +34%	-1.05 +84%	7.81 N/A	16.5 +111%	21.05 +28%	22.89 +9%	22.74 -1%	22.93 +1%	24.43 +7%	26.38 +8%	27.45 +4%	22.67 -17%	22.93 +1%	24.54 +7%	24.39 -1%	28.31 +16%	35.23 +24%	37.3 +6%	39.57 +6%	44.68 +13%	40.66 -9%	39.34 -3%	37.91 -4%