Last close · 16 Oct 2026
Rs 182.68 -4.38%
Annual · FY2007 – FY2026
Dadex Eternit Limited (DADX) income statement
Dadex Eternit Limited reported revenue of Rs 959.9 mn for FY2026 (Jul 2025 – Jun 2026), up 22.9% on FY2025. Gross profit came to -Rs 4.1 mn, a gross margin of -0.4%. Operating profit was Rs 592.7 mn (an operating margin of 61.7%). Finance cost was Rs 64.0 mn, down 46.4% on FY2025. Tax of Rs 37.0 mn took 7.2% of pre-tax profit. Profit attributable to shareholders was Rs 479.7 mn, or Rs 44.56 per share.
| Rs mn | FY2026 Jul 2025 – Jun 2026 | FY2025 Jul 2024 – Jun 2025 | FY2024 Jul 2023 – Jun 2024 | FY2023 Jul 2022 – Jun 2023 | FY2022 Jul 2021 – Jun 2022 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 959.9 | 780.9 | 1,119.3 | 1,401.2 | 1,696.8 | |||||||||||||||
| Cost of revenue | (964.0) | (826.6) | (1,062.6) | (1,271.6) | (1,449.0) | |||||||||||||||
| Gross profit | (4.1) | (45.7) | 56.7 | 129.6 | 247.8 | |||||||||||||||
| Selling, general & administrative expenses | (300.1) | (269.4) | (273.0) | (286.5) | (232.7) | |||||||||||||||
| Operating profit | 592.7 | (268.4) | (141.8) | (212.7) | (74.6) | |||||||||||||||
| Finance cost | (64.0) | (119.3) | (166.4) | (167.6) | (131.1) | |||||||||||||||
| Profit before tax | 516.7 | (390.3) | (314.1) | (370.3) | (157.2) | |||||||||||||||
| Taxation | (37.0) | (16.8) | (36.3) | (49.8) | 14.2 | |||||||||||||||
| Profit after tax | 479.7 | (407.0) | (350.4) | (420.0) | (142.9) | |||||||||||||||
| Profit attributable to shareholders | 479.7 | (407.0) | (350.4) | (420.0) | (142.9) | |||||||||||||||
| Per share & other | ||||||||||||||||||||
| EPS – basic (Rs) Rs | 44.56 | (37.82) | (32.55) | (39.02) | (13.28) | |||||||||||||||
| EPS – diluted (Rs) Rs | 44.56 | (37.82) | (32.55) | (39.02) | (13.28) | |||||||||||||||
| Dividend per share (Rs) Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||||||
| EBITDA | 592.7 | (206.9) | (78.0) | (154.1) | 1.5 | |||||||||||||||
| Depreciation & amortisation | — | 61.5 | 63.8 | 58.6 | 76.2 | |||||||||||||||
| Weighted average shares mn | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | |||||||||||||||
| Rs mn | FY2026 Jul 2025 – Jun 2026 | FY2025 Jul 2024 – Jun 2025 | FY2024 Jul 2023 – Jun 2024 | FY2023 Jul 2022 – Jun 2023 | FY2022 Jul 2021 – Jun 2022 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | +22.9% | -30.2% | -20.1% | -17.4% | -30.6% | |||||||||||||||
| Cost of revenue | +16.6% | -22.2% | -16.4% | -12.2% | -32.1% | |||||||||||||||
| Gross profit | — | -180.6% | -56.3% | -47.7% | -20.3% | |||||||||||||||
| Selling, general & administrative expenses | +11.4% | -1.3% | -4.7% | +23.1% | -13.3% | |||||||||||||||
| Operating profit | — | — | — | — | -172.8% | |||||||||||||||
| Finance cost | -46.4% | -28.3% | -0.7% | +27.9% | -11.8% | |||||||||||||||
| Profit before tax | — | — | — | — | — | |||||||||||||||
| Taxation | +121.0% | -53.8% | -27.1% | — | -140.4% | |||||||||||||||
| Profit after tax | — | — | — | — | — | |||||||||||||||
| Profit attributable to shareholders | — | — | — | — | — | |||||||||||||||
| Per share & other | ||||||||||||||||||||
| EPS – basic (Rs) | — | — | — | — | — | |||||||||||||||
| EPS – diluted (Rs) | — | — | — | — | — | |||||||||||||||
| Dividend per share (Rs) | — | — | — | — | — | |||||||||||||||
| EBITDA | — | — | — | -10,056.9% | -99.2% | |||||||||||||||
| Depreciation & amortisation | — | -3.6% | +8.9% | -23.1% | -7.3% | |||||||||||||||
| Weighted average shares | — | — | — | — | — | |||||||||||||||
Change against the previous fiscal year; shown when the earlier figure is positive.
| Rs mn | FY2026 Jul 2025 – Jun 2026 | FY2025 Jul 2024 – Jun 2025 | FY2024 Jul 2023 – Jun 2024 | FY2023 Jul 2022 – Jun 2023 | FY2022 Jul 2021 – Jun 2022 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |||||||||||||||
| Cost of revenue | (100.4%) | (105.8%) | (94.9%) | (90.8%) | (85.4%) | |||||||||||||||
| Gross profit | (0.4%) | (5.8%) | 5.1% | 9.2% | 14.6% | |||||||||||||||
| Selling, general & administrative expenses | (31.3%) | (34.5%) | (24.4%) | (20.4%) | (13.7%) | |||||||||||||||
| Operating profit | 61.7% | (34.4%) | (12.7%) | (15.2%) | (4.4%) | |||||||||||||||
| Finance cost | (6.7%) | (15.3%) | (14.9%) | (12.0%) | (7.7%) | |||||||||||||||
| Profit before tax | 53.8% | (50.0%) | (28.1%) | (26.4%) | (9.3%) | |||||||||||||||
| Taxation | (3.9%) | (2.1%) | (3.2%) | (3.6%) | 0.8% | |||||||||||||||
| Profit after tax | 50.0% | (52.1%) | (31.3%) | (30.0%) | (8.4%) | |||||||||||||||
| Profit attributable to shareholders | 50.0% | (52.1%) | (31.3%) | (30.0%) | (8.4%) | |||||||||||||||
| Per share & other | ||||||||||||||||||||
| EBITDA | 61.7% | (26.5%) | (7.0%) | (11.0%) | 0.1% | |||||||||||||||
| Depreciation & amortisation | — | 7.9% | 5.7% | 4.2% | 4.5% | |||||||||||||||
Each line as a percentage of revenue.
Figures in Pakistani rupees as reported by the company; costs and cash outflows in brackets; "—" = not reported. * Figures in this period do not fully reconcile in the source data (hover the * for details). Updated 16 Oct 2026.
All reported line items 126
| Rs mn | FY2026 Jul 2025 – Jun 2026 | FY2025 Jul 2024 – Jun 2025 | FY2024 Jul 2023 – Jun 2024 | FY2023 Jul 2022 – Jun 2023 | FY2022 Jul 2021 – Jun 2022 |
|---|---|---|---|---|---|
| Revenue from Goods & Services | 959.9 | 780.9 | 1,119.3 | 1,401.2 | 1,696.8 |
| Sales of Goods & Services - Net - Unclassified | — | — | — | — | — |
| Revenue Taxes | 196.8 | 155.7 | 229.2 | 259.2 | 314.6 |
| Gross Revenue from Business Activities - Total | 1,156.8 | 936.6 | 1,348.5 | 1,660.3 | 2,011.5 |
| Revenue from Business Activities - Total | 959.9 | 780.9 | 1,119.3 | 1,401.2 | 1,696.8 |
| Cost of Operating Revenue | 964.0 | 826.6 | 1,062.6 | 1,271.6 | 1,449.0 |
| Cost of Revenues - Total | 964.0 | 826.6 | 1,062.6 | 1,271.6 | 1,449.0 |
| Cost of Revenues - Unclassified | — | 792.8 | 1,028.0 | 1,237.5 | 1,397.0 |
| Selling, General & Administrative Expenses - Total | 300.1 | 269.4 | 273.0 | 286.5 | 232.7 |
| Selling, General & Administrative Expenses - Unclassified | — | 241.7 | 241.2 | 262.0 | 208.5 |
| Depreciation in Cost of Revenues | — | 33.8 | 34.6 | 34.1 | 52.0 |
| Depreciation in Selling, General & Administrative Expenses | — | 27.7 | 31.8 | 24.4 | 24.1 |
| Amortization of Intangibles in Selling, General & Administrative Expenses | — | — | 0.0 | 0.1 | 0.1 |
| Material Expenses | — | — | — | — | — |
| Other Operating Expense/(Income) - Net | (896.8) | (46.6) | (74.5) | 55.8 | 89.8 |
| Other Operating Income - Total | 951.7 | 109.3 | 93.2 | 100.9 | 27.2 |
| Materials Purchased | — | — | — | — | — |
| Ground leases/Rental Expenses in Cost of Revenues | — | — | — | — | — |
| Cost of Revenues - Other - Total | — | — | — | — | — |
| Gross Profit - Industrials/Property - Total | (4.1) | (45.7) | 56.7 | 129.6 | 247.8 |
| Operating Expenses - Total | 367.2 | 1,049.4 | 1,261.1 | 1,613.9 | 1,771.5 |
| Labor & Related Expenses including Stock-Based Compensation in Selling, General & Administrative Expenses | — | — | — | — | — |
| Selling, General & Administrative Expenses - Other - Total | — | — | — | — | — |
| Advertising Expense | — | — | — | — | — |
| Operating Profit before Non-Recurring Income/(Expense) | 592.7 | (268.4) | (141.8) | (212.7) | (74.6) |
| Financing Income/(Expense) - Net - Total | (64.0) | (120.4) | (167.6) | (169.6) | (135.9) |
| Interest Expense - Net of (Interest Income) | 64.0 | 119.3 | 166.4 | 167.6 | 131.1 |
| Other Operating Expense | 54.9 | 62.7 | 18.6 | 156.7 | 117.0 |
| Interest Expense - Net of Capitalized Interest | 64.0 | 119.3 | 166.4 | 167.6 | 131.1 |
| Non-Interest Financial Income/(Expense) - Total | — | (1.1) | (1.2) | (1.9) | (4.9) |
| Non-Interest Financial Income/(Expense) - Other - Net | — | (1.1) | (1.2) | (1.9) | (4.9) |
| Sale of Tangible & Intangible Fixed Assets - Gain/Loss | — | 8.8 | (3.6) | 16.5 | 0.3 |
| Equity Earnings/(Loss) - before Taxes including Non-Recurring | — | — | — | — | — |
| Other Non-Operating Income/(Expense) - Total | (12.0) | (10.2) | (1.2) | (4.5) | 53.1 |
| Non-Operating Rental Income | — | — | — | — | 53.1 |
| Normalized Pre-tax Profit | 516.7 | (390.3) | (314.1) | (370.3) | (157.2) |
| Non-Recurring Income/Expense - Total | — | — | — | — | — |
| Impairment - Tangible & Intangible Fixed Assets | — | — | — | — | — |
| Impairment - Fixed Assets | — | — | — | — | — |
| Interest Income - Non-Bank | — | — | — | — | 0.0 |
| Interest Expense on Capital Financing - Gross | — | — | — | — | — |
| Sale of Investments Held for Sale, Maturity & Trading - Gain/(Loss) | — | — | — | — | — |
| Non-Recurring Income/(Expense) - Other - Total | — | — | — | — | — |
| Provision for Income Tax Expense- Unclassified | — | — | — | — | — |
| Income before Taxes | 516.7 | (390.3) | (314.1) | (370.3) | (157.2) |
| Income Taxes | 37.0 | 16.8 | 36.3 | 49.8 | (14.2) |
| Income Taxes for the Year - Current | 37.0 | 7.1 | 12.9 | 13.2 | 21.2 |
| Income Taxes - Deferred | — | 7.1 | 16.7 | 36.6 | (35.5) |
| Income Taxes - Other (by Type) | — | 2.5 | 6.7 | 0.0 | 0.0 |
| Net Income after Tax | 479.7 | (407.0) | (350.4) | (420.0) | (142.9) |
| Income before Discontinued Operations & Extraordinary Items | 479.7 | (407.0) | (350.4) | (420.0) | (142.9) |
| Net Income before Minority Interest | 479.7 | (407.0) | (350.4) | (420.0) | (142.9) |
| Net Income after Minority Interest | 479.7 | (407.0) | (350.4) | (420.0) | (142.9) |
| Income Available to Common Shares | 479.7 | (407.0) | (350.4) | (420.0) | (142.9) |
| Earnings Adjustments to Net Income - Other Expense/(Income) | — | — | — | — | — |
| DPS - Common - Gross - Issue - By Period End Date Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income - Basic - including Extraordinary Items Applicable to Common - Total | 479.7 | (407.0) | (350.4) | (420.0) | (142.9) |
| Income available to Common excluding Extraordinary Items | 479.7 | (407.0) | (350.4) | (420.0) | (142.9) |
| Shares used to calculate Basic EPS - Total mn | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 |
| EPS - Basic - including Extraordinary Items Applicable to Common - Total Rs | 44.56 | (37.82) | (32.55) | (39.02) | (13.28) |
| EPS - Basic - excluding Extraordinary Items Applicable to Common - Total Rs | 44.56 | (37.82) | (32.55) | (39.02) | (13.28) |
| EPS - Basic - excluding Extraordinary Items - Normalized - Total Rs | 44.56 | (37.82) | (32.55) | (39.02) | (13.28) |
| Allocated Net Income including Extraordinary Items Applicable to Common - Issue Specific | 479.7 | (407.0) | (350.4) | (420.0) | (142.9) |
| Earnings Allocation Factor - Basic - Issue Specific | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× |
| Shares used to calculate Basic EPS - Issue Specific mn | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 |
| EPS - Basic - including Extraordinary Items Applicable to Common - Issue Specific Rs | 44.56 | (37.82) | (32.55) | (39.02) | (13.28) |
| EPS - Basic - excluding Extraordinary Items Applicable to Common - Issue Specific Rs | 44.56 | (37.82) | (32.55) | (39.02) | (13.28) |
| EPS - Basic - excluding Extraordinary Items - Normalized - Issue Specific Rs | 44.56 | (37.82) | (32.55) | (39.02) | (13.28) |
| EPS - Basic from Discontinued Operations & Extraordinary Items Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Dilution Adjustment | — | — | — | — | — |
| Net Income - Diluted - including Extraordinary Items Applicable to Common - Total | 479.7 | (407.0) | (350.4) | (420.0) | (142.9) |
| Diluted Income available to Common excluding Extraordinary Items | 479.7 | (407.0) | (350.4) | (420.0) | (142.9) |
| Shares used to calculate Diluted EPS - Total mn | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 |
| EPS - Diluted - including Extraordinary Items Applicable to Common - Total Rs | 44.56 | (37.82) | (32.55) | (39.02) | (13.28) |
| EPS - Diluted - excluding Extraordinary Items Applicable to Common - Total Rs | 44.56 | (37.82) | (32.55) | (39.02) | (13.28) |
| EPS - Diluted - excluding Extraordinary Items - Normalized - Total Rs | 44.56 | (37.82) | (32.55) | (39.02) | (13.28) |
| Allocated Diluted Net Income including Extraordinary Items Applicable to Common - Issue Specific | 479.7 | (407.0) | (350.4) | (420.0) | (142.9) |
| Earnings Allocation Factor - Diluted - Issue Specific | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× |
| Shares used to calculate Diluted EPS - Issue Specific mn | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 |
| EPS - Diluted - including Extraordinary Items Applicable to Common - Issue Specific Rs | 44.56 | (37.82) | (32.55) | (39.02) | (13.28) |
| EPS - Diluted - excluding Extraordinary Items Applicable to Common - Issue Specific Rs | 44.56 | (37.82) | (32.55) | (39.02) | (13.28) |
| EPS - Diluted - excluding Extraordinary Items - Normalized - Issue Specific Rs | 44.56 | (37.82) | (32.55) | (39.02) | (13.28) |
| EPS - Diluted from Discontinued Operations & Extraordinary Items Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| DPS - Common - Gross - Issue - By Announcement Date Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| DPS - Common - Net - Issue - By Announcement Date Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Earnings before Interest & Taxes (EBIT) | 592.7 | (268.4) | (141.8) | (212.7) | (74.6) |
| Earnings before Interest, Taxes, Depreciation & Amortization (EBITDA) | 592.7 | (206.9) | (78.0) | (154.1) | 1.5 |
| Earnings before Interest, Taxes, Depreciation & Amortization (EBITDA) and Operating Lease Payments | — | — | — | — | — |
| Depreciation - Investment Property - Supplemental | — | 2.5 | 0.0 | 2.5 | 2.5 |
| Depreciation & Amortization - Supplemental | — | 61.5 | 63.8 | 58.6 | 76.2 |
| Depreciation Expense - Total - Supplemental | — | 61.5 | 63.8 | 58.5 | 76.1 |
| Depreciation - Financial Lease Right-of-Use Assets - Supplemental | — | 1.5 | 1.5 | 4.5 | 10.6 |
| Amortization - Total - Supplemental | — | — | 0.0 | 0.1 | 0.1 |
| Intangible Amortization - Other - Supplemental | — | — | 0.0 | 0.1 | — |
| Amortization of Computer Software - Supplemental | — | — | 0.0 | 0.1 | — |
| Depreciation, Depletion & Amortization - Total | — | 61.5 | 63.8 | 58.6 | 76.2 |
| Depreciation - Total | — | 61.5 | 63.8 | 58.5 | 76.1 |
| Amortization of Intangible Assets including Goodwill - Total | — | — | — | — | — |
| Amortization of Intangible Assets excluding Goodwill - Total | — | — | 0.0 | 0.1 | 0.1 |
| Labor & Related Expenses - Total | — | — | — | — | — |
| Labor & Related Expenses - Supplemental | — | — | — | — | — |
| Auditor Fees | — | — | — | — | — |
| Audit-Related Fees | — | — | — | — | — |
| Normalized after Tax Profit | 479.7 | (407.0) | (350.4) | (420.0) | (142.9) |
| Normalized Net Income from Continuing Operations | 479.7 | (407.0) | (350.4) | (420.0) | (142.9) |
| Normalized Net Income - Bottom Line | 479.7 | (407.0) | (350.4) | (420.0) | (142.9) |
| Earnings before Interest & Taxes (EBIT) - Normalized | 580.7 | (271.0) | (147.7) | (202.6) | (26.1) |
| Earnings before Interest, Taxes, Depreciation & Amortization (EBITDA) - Normalized | — | (209.5) | (83.9) | (144.0) | 50.1 |
| Depreciation of Financial Lease Right-of-Use Assets | — | 1.5 | 1.5 | 4.5 | 10.6 |
| Interest Expense on Financial Lease Liabilities - Supplemental | — | 0.7 | 0.4 | 1.9 | — |
| Rental/Operating Lease Expense | — | — | — | — | — |
| Advertising Expenses - Supplemental | — | — | — | — | — |
| Interest Expense | 64.0 | 119.3 | 166.4 | 167.6 | 131.1 |
| Operating Expenses | 367.2 | 1,049.4 | 1,261.1 | 1,613.9 | 1,771.5 |
| Selling, General & Administrative Expenses excluding Research & Development Expenses | 300.1 | 269.4 | 273.0 | 286.5 | 232.7 |
| Income before Taxes & Provision for Loan Losses | 516.7 | (390.3) | (314.1) | (370.3) | (157.2) |
| Cost of Revenue including Operation & Maintenance (Utility) - Total | 964.0 | 826.6 | 1,062.6 | 1,271.6 | 1,449.0 |
| Cost of Revenues excluding Depreciation | 964.0 | 792.8 | 1,028.0 | 1,237.5 | 1,397.0 |
| DPS - Common - Gross - Issue - By Payable Date Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| DPS - Common - Gross - Issue - By Ex Date Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Tax Adjusted Operating Income | 539.1 | — | — | — | — |
| Operating Expenses excluding Non-Cash Charges - Total | — | 987.9 | 1,197.3 | 1,555.3 | 1,695.3 |
| Income Available to Common Shares before Depreciation & Amortization | — | (345.6) | (286.6) | (361.4) | (66.8) |
| Fixed Charges | 64.0 | 119.3 | 166.4 | 167.6 | 131.1 |
| Estimated Tax Rate | 0.29× | 0.29× | 0.29× | 0.29× | 0.29× |
| Total Common & Spl DPS -Gross - Issue - By Announcement Date Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Every line the company reported, in the original order and wording, without regrouping or signs changed.