Last close · 16 Oct 2026
Rs 19.27 +9.99%
Annual · FY2007 – FY2026
Dandot Cement Company Limited (DNCC) income statement
Dandot Cement Company Limited reported revenue of Rs 7.5 bn for FY2026 (Jul 2025 – Jun 2026), up 17.5% on FY2025. Gross profit came to Rs 1.0 bn, a gross margin of 13.8%. Operating profit was Rs 960.3 mn (an operating margin of 12.9%). Finance cost was Rs 671.7 mn, up 7.5% on FY2025.
| 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 | 7,455.5 | 6,344.2 | 2,456.4 | 0.0 | 0.0 | |||||||||||||||
| Cost of revenue | (6,423.4) | (5,751.5) | (2,312.1) | (124.0) | (129.8) | |||||||||||||||
| Gross profit | 1,032.1 | 592.7 | 144.3 | (124.0) | (129.8) | |||||||||||||||
| Selling, general & administrative expenses | (71.8) | (73.4) | (81.4) | (34.7) | (37.5) | |||||||||||||||
| Operating profit | 960.3 | 502.5 | 125.3 | (165.9) | (163.1) | |||||||||||||||
| Finance cost | (671.7) | (624.6) | (367.3) | (216.4) | (209.8) | |||||||||||||||
| Profit before tax | — | (149.6) | (267.6) | (406.1) | (384.3) | |||||||||||||||
| Taxation | (154.1) | (3.5) | 288.0 | 38.7 | 57.8 | |||||||||||||||
| Profit after tax | — | (153.1) | 20.4 | (367.4) | (326.5) | |||||||||||||||
| Profit attributable to shareholders | — | (153.1) | 20.4 | (367.4) | (326.5) | |||||||||||||||
| Per share & other | ||||||||||||||||||||
| EPS – basic (Rs) Rs | — | (0.48) | 0.08 | (1.48) | (1.42) | |||||||||||||||
| EPS – diluted (Rs) Rs | 0.32 | (0.48) | 0.06 | (1.48) | (1.42) | |||||||||||||||
| Dividend per share (Rs) Rs | — | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||||||
| EBITDA | 1,359.4 | 912.6 | 314.8 | (39.7) | (30.9) | |||||||||||||||
| Depreciation & amortisation | 399.1 | 410.1 | 189.5 | 126.2 | 132.3 | |||||||||||||||
| Weighted average shares mn | — | 316.4 | 255.4 | 248.2 | 229.4 | |||||||||||||||
| 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 | +17.5% | +158.3% | — | — | — | |||||||||||||||
| Cost of revenue | +11.7% | +148.8% | +1,764.7% | -4.5% | -4.6% | |||||||||||||||
| Gross profit | +74.1% | +310.7% | — | — | — | |||||||||||||||
| Selling, general & administrative expenses | -2.2% | -9.8% | +134.3% | -7.4% | -10.2% | |||||||||||||||
| Operating profit | +91.1% | +301.1% | — | — | -287.4% | |||||||||||||||
| Finance cost | +7.5% | +70.1% | +69.7% | +3.2% | +11.1% | |||||||||||||||
| Profit before tax | — | — | — | — | — | |||||||||||||||
| Taxation | +4,297.3% | — | — | — | — | |||||||||||||||
| Profit after tax | — | -849.7% | — | — | — | |||||||||||||||
| Profit attributable to shareholders | — | -849.7% | — | — | — | |||||||||||||||
| Per share & other | ||||||||||||||||||||
| EPS – basic (Rs) | — | -705.4% | — | — | — | |||||||||||||||
| EPS – diluted (Rs) | — | -888.6% | — | — | — | |||||||||||||||
| Dividend per share (Rs) | — | — | — | — | — | |||||||||||||||
| EBITDA | +49.0% | +189.9% | — | — | -113.7% | |||||||||||||||
| Depreciation & amortisation | -2.7% | +116.5% | +50.2% | -4.6% | -4.7% | |||||||||||||||
| 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% | — | — | |||||||||||||||
| Cost of revenue | (86.2%) | (90.7%) | (94.1%) | — | — | |||||||||||||||
| Gross profit | 13.8% | 9.3% | 5.9% | — | — | |||||||||||||||
| Selling, general & administrative expenses | (1.0%) | (1.2%) | (3.3%) | — | — | |||||||||||||||
| Operating profit | 12.9% | 7.9% | 5.1% | — | — | |||||||||||||||
| Finance cost | (9.0%) | (9.8%) | (15.0%) | — | — | |||||||||||||||
| Profit before tax | — | (2.4%) | (10.9%) | — | — | |||||||||||||||
| Taxation | (2.1%) | (0.1%) | 11.7% | — | — | |||||||||||||||
| Profit after tax | — | (2.4%) | 0.8% | — | — | |||||||||||||||
| Profit attributable to shareholders | — | (2.4%) | 0.8% | — | — | |||||||||||||||
| Per share & other | ||||||||||||||||||||
| EBITDA | 18.2% | 14.4% | 12.8% | — | — | |||||||||||||||
| Depreciation & amortisation | 5.4% | 6.5% | 7.7% | — | — | |||||||||||||||
Each line as a percentage of revenue.
Figures in Pakistani rupees as reported by the company; costs and cash outflows in brackets; "—" = not reported. Updated 16 Oct 2026.
All reported line items 118
| Rs bn | 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 | 7.5 | 6.3 | 2.5 | 0.0 | 0.0 |
| Sales of Goods & Services - Net - Unclassified | — | — | — | 0.0 | 0.0 |
| Sales Returns, Allowances & Other Revenue Adjustments | 0.0 | 1.8 | 0.0 | — | — |
| Revenue Taxes | 4.0 | 1.7 | 1.0 | — | — |
| Gross Revenue from Business Activities - Total | 11.5 | 9.8 | 3.4 | — | — |
| Revenue from Business Activities - Total | 7.5 | 6.3 | 2.5 | 0.0 | 0.0 |
| Cost of Operating Revenue | 6.4 | 5.8 | 2.3 | 0.1 | 0.1 |
| Cost of Revenues - Total | 6.4 | 5.8 | 2.3 | 0.1 | 0.1 |
| Cost of Revenues - Unclassified | — | — | — | 0.0 | 0.0 |
| Selling, General & Administrative Expenses - Total | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 |
| Selling, General & Administrative Expenses - Unclassified | — | 0.1 | 0.1 | 0.0 | 0.0 |
| Depreciation in Cost of Revenues | — | 0.4 | 0.2 | 0.1 | 0.1 |
| Depreciation in Selling, General & Administrative Expenses | — | 0.0 | 0.0 | 0.0 | 0.0 |
| Labor & Related Expenses including Stock-Based Compensation in Cost of Revenues | — | — | — | — | — |
| Amortization of Intangibles in Selling, General & Administrative Expenses | — | 0.0 | 0.0 | 0.0 | 0.0 |
| Material Expenses | — | — | — | — | — |
| Other Operating Expense/(Income) - Net | 0.0 | 0.0 | (0.1) | 0.0 | (0.0) |
| Other Operating Income - Total | — | — | — | — | — |
| Materials Purchased | — | — | — | — | — |
| Ground leases/Rental Expenses in Cost of Revenues | — | — | — | — | — |
| Cost of Revenues - Other - Total | — | 5.3 | 2.1 | — | — |
| Gross Profit - Industrials/Property - Total | 1.0 | 0.6 | 0.1 | (0.1) | (0.1) |
| Operating Expenses - Total | 6.5 | 5.8 | 2.3 | 0.2 | 0.2 |
| 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) | 1.0 | 0.5 | 0.1 | (0.2) | (0.2) |
| Financing Income/(Expense) - Net - Total | (0.7) | (0.6) | (0.4) | (0.2) | (0.2) |
| Interest Expense - Net of (Interest Income) | 0.7 | 0.6 | 0.4 | 0.2 | 0.2 |
| Other Operating Expense | — | — | — | — | — |
| Occupancy Expense - Other | — | — | — | — | — |
| Interest Expense - Net of Capitalized Interest | 0.7 | 0.6 | 0.4 | 0.2 | 0.2 |
| Non-Interest Financial Income/(Expense) - Total | — | (0.0) | (0.0) | (0.0) | (0.0) |
| Non-Interest Financial Income/(Expense) - Other - Net | — | (0.0) | (0.0) | (0.0) | (0.0) |
| Sale of Tangible & Intangible Fixed Assets - Gain/Loss | — | — | — | — | — |
| Other Non-Operating Income/(Expense) - Total | — | (0.0) | (0.0) | (0.0) | (0.0) |
| Normalized Pre-tax Profit | — | (0.1) | (0.3) | (0.4) | (0.4) |
| Interest Income - Non-Bank | — | — | — | — | 0.0 |
| Interest Expense on Capital Financing - Gross | — | — | — | — | — |
| Sale of Investments Held for Sale, Maturity & Trading - Gain/(Loss) | — | — | — | — | — |
| Provision for Income Tax Expense- Unclassified | 0.2 | 0.0 | (0.3) | (0.0) | (0.1) |
| Income before Taxes | — | (0.1) | (0.3) | (0.4) | (0.4) |
| Income Taxes | 0.2 | 0.0 | (0.3) | (0.0) | (0.1) |
| Income Taxes for the Year - Current | — | — | — | — | — |
| Income Taxes - Deferred | — | — | — | — | — |
| Income Taxes - Other (by Type) | — | — | — | — | — |
| Net Income after Tax | — | (0.2) | 0.0 | (0.4) | (0.3) |
| Income before Discontinued Operations & Extraordinary Items | 0.1 | (0.2) | 0.0 | (0.4) | (0.3) |
| Net Income before Minority Interest | — | (0.2) | 0.0 | (0.4) | (0.3) |
| Net Income after Minority Interest | — | (0.2) | 0.0 | (0.4) | (0.3) |
| Income Available to Common Shares | 0.1 | (0.2) | 0.0 | (0.4) | (0.3) |
| DPS - Common - Gross - Issue - By Period End Date Rs | — | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income - Basic - including Extraordinary Items Applicable to Common - Total | 0.1 | (0.2) | 0.0 | (0.4) | (0.3) |
| Income available to Common excluding Extraordinary Items | 0.1 | (0.2) | 0.0 | (0.4) | (0.3) |
| Shares used to calculate Basic EPS - Total mn | — | 316.4 | 255.4 | 248.2 | 229.4 |
| EPS - Basic - including Extraordinary Items Applicable to Common - Total Rs | — | (0.48) | 0.08 | (1.48) | (1.42) |
| EPS - Basic - excluding Extraordinary Items Applicable to Common - Total Rs | — | (0.48) | 0.08 | (1.48) | (1.42) |
| EPS - Basic - excluding Extraordinary Items - Normalized - Total Rs | — | (0.48) | 0.08 | (1.48) | (1.42) |
| Allocated Net Income including Extraordinary Items Applicable to Common - Issue Specific | 0.1 | (0.2) | 0.0 | (0.4) | (0.3) |
| Earnings Allocation Factor - Basic - Issue Specific | — | 1.00× | 1.00× | 1.00× | 1.00× |
| Shares used to calculate Basic EPS - Issue Specific mn | — | 316.4 | 255.4 | 248.2 | 229.4 |
| EPS - Basic - including Extraordinary Items Applicable to Common - Issue Specific Rs | — | (0.48) | 0.08 | (1.48) | (1.42) |
| EPS - Basic - excluding Extraordinary Items Applicable to Common - Issue Specific Rs | — | (0.48) | 0.08 | (1.48) | (1.42) |
| EPS - Basic - excluding Extraordinary Items - Normalized - Issue Specific Rs | — | (0.48) | 0.08 | (1.48) | (1.42) |
| EPS - Basic from Discontinued Operations & Extraordinary Items Rs | — | 0.00 | 0.00 | 0.00 | 0.00 |
| Dilution Adjustment | — | — | — | — | — |
| Net Income - Diluted - including Extraordinary Items Applicable to Common - Total | 0.1 | (0.2) | 0.0 | (0.4) | (0.3) |
| Diluted Income available to Common excluding Extraordinary Items | 0.1 | (0.2) | 0.0 | (0.4) | (0.3) |
| Shares used to calculate Diluted EPS - Total mn | — | 316.4 | 332.8 | 248.2 | 229.4 |
| EPS - Diluted - including Extraordinary Items Applicable to Common - Total Rs | 0.32 | (0.48) | 0.06 | (1.48) | (1.42) |
| EPS - Diluted - excluding Extraordinary Items Applicable to Common - Total Rs | — | (0.48) | 0.06 | (1.48) | (1.42) |
| EPS - Diluted - excluding Extraordinary Items - Normalized - Total Rs | — | (0.48) | 0.06 | (1.48) | (1.42) |
| Allocated Diluted Net Income including Extraordinary Items Applicable to Common - Issue Specific | 0.1 | (0.2) | 0.0 | (0.4) | (0.3) |
| Earnings Allocation Factor - Diluted - Issue Specific | — | 1.00× | 1.00× | 1.00× | 1.00× |
| Shares used to calculate Diluted EPS - Issue Specific mn | — | 316.4 | 332.8 | 248.2 | 229.4 |
| EPS - Diluted - including Extraordinary Items Applicable to Common - Issue Specific Rs | 0.32 | (0.48) | 0.06 | (1.48) | (1.42) |
| EPS - Diluted - excluding Extraordinary Items Applicable to Common - Issue Specific Rs | — | (0.48) | 0.06 | (1.48) | (1.42) |
| EPS - Diluted - excluding Extraordinary Items - Normalized - Issue Specific Rs | — | (0.48) | 0.06 | (1.48) | (1.42) |
| EPS - Diluted from Discontinued Operations & Extraordinary Items Rs | — | 0.00 | 0.00 | 0.00 | 0.00 |
| DPS - Common - Gross - Issue - By Announcement Date Rs | — | 0.00 | 0.00 | 0.00 | 0.00 |
| DPS - Common - Net - Issue - By Announcement Date Rs | — | 0.00 | 0.00 | 0.00 | 0.00 |
| Earnings before Interest & Taxes (EBIT) | 1.0 | 0.5 | 0.1 | (0.2) | (0.2) |
| Earnings before Interest, Taxes, Depreciation & Amortization (EBITDA) | 1.4 | 0.9 | 0.3 | (0.0) | (0.0) |
| Earnings before Interest, Taxes, Depreciation & Amortization (EBITDA) and Operating Lease Payments | — | — | — | — | — |
| Depreciation & Amortization - Supplemental | — | 0.4 | 0.2 | 0.1 | 0.1 |
| Depreciation Expense - Total - Supplemental | — | 0.4 | 0.2 | 0.1 | 0.1 |
| Amortization - Total - Supplemental | — | 0.0 | 0.0 | 0.0 | 0.0 |
| Depreciation, Depletion & Amortization - Total | 0.4 | 0.4 | 0.2 | 0.1 | 0.1 |
| Depreciation - Total | 0.4 | 0.4 | 0.2 | 0.1 | 0.1 |
| Amortization of Intangible Assets excluding Goodwill - Total | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Labor & Related Expenses - Total | — | — | — | — | — |
| Labor & Related Expenses - Supplemental | — | — | — | — | — |
| Auditor Fees | — | — | — | — | — |
| Audit-Related Fees | — | — | — | — | — |
| Tax Fees | — | — | — | — | — |
| Fees - Other | — | — | — | — | — |
| Normalized after Tax Profit | — | (0.2) | 0.0 | (0.4) | (0.3) |
| Normalized Net Income from Continuing Operations | 0.1 | (0.2) | 0.0 | (0.4) | (0.3) |
| Normalized Net Income - Bottom Line | 0.1 | (0.2) | 0.0 | (0.4) | (0.3) |
| Earnings before Interest & Taxes (EBIT) - Normalized | — | 0.5 | 0.1 | (0.2) | (0.2) |
| Earnings before Interest, Taxes, Depreciation & Amortization (EBITDA) - Normalized | — | 0.9 | 0.3 | (0.1) | (0.0) |
| Interest Expense on Financial Lease Liabilities - Supplemental | — | 0.1 | 0.0 | — | — |
| Rental/Operating Lease Expense | — | — | — | — | — |
| Advertising Expenses - Supplemental | — | — | — | — | — |
| Interest Expense | 0.7 | 0.6 | 0.4 | 0.2 | 0.2 |
| Operating Expenses | 6.5 | 5.8 | 2.3 | 0.2 | 0.2 |
| Selling, General & Administrative Expenses excluding Research & Development Expenses | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 |
| Income before Taxes & Provision for Loan Losses | — | (0.1) | (0.3) | (0.4) | (0.4) |
| Cost of Revenue including Operation & Maintenance (Utility) - Total | 6.4 | 5.8 | 2.3 | 0.1 | 0.1 |
| Cost of Revenues excluding Depreciation | — | 5.3 | 2.1 | 0.0 | 0.0 |
| DPS - Common - Gross - Issue - By Payable Date Rs | — | 0.00 | 0.00 | 0.00 | 0.00 |
| DPS - Common - Gross - Issue - By Ex Date Rs | — | 0.00 | 0.00 | 0.00 | 0.00 |
| Tax Adjusted Operating Income | — | — | — | — | — |
| Operating Expenses excluding Non-Cash Charges - Total | 6.1 | 5.4 | 2.1 | 0.0 | 0.0 |
| Income Available to Common Shares before Depreciation & Amortization | 0.5 | 0.3 | 0.2 | (0.2) | (0.2) |
| Fixed Charges | 0.7 | 0.6 | 0.4 | 0.2 | 0.2 |
| 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 |
Every line the company reported, in the original order and wording, without regrouping or signs changed.