eMedia Holdings Limited (JSE:EMH)

eMedia Holdings Income Statement

Financials in millions ZAR. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	3,125	3,174	3,077	3,142	3,160	2,444
Revenue Growth (YoY)	-0.64%	3.16%	-2.08%	-0.58%	29.31%	-2.46%
Cost of Revenue	1,730	1,750	1,609	1,629	1,721	1,494
Gross Profit	1,395	1,424	1,468	1,513	1,440	949.8
Selling, General & Admin	863.55	888.77	850.85	854.47	763.76	660.9
Other Operating Expenses	-23.61	-17.89	-10.72	-8.93	-11.14	-13.96
Operating Expenses	941.93	982.48	977.59	981.63	890.93	770.91
Operating Income	453.16	441.72	490.87	531.12	548.65	178.89
Interest Expense	-36.53	-53.15	-67.11	-45.61	-28.46	-20.27
Interest & Investment Income	20.19	19.63	25.46	21.32	12.44	10.6
Earnings From Equity Investments	13.12	10.54	9.52	11.29	4.99	2.8
EBT Excluding Unusual Items	449.94	418.73	458.74	518.11	537.63	172.02
Asset Writedown	-	-	-	-	-19.86	-
Pretax Income	449.94	418.73	458.74	518.11	517.77	172.02
Income Tax Expense	117.68	113.2	124.87	137.07	99.08	33.57
Earnings From Continuing Operations	332.26	305.53	333.87	381.04	418.68	138.45
Earnings From Discontinued Operations	-1.27	-2.53	-	-3.36	2.15	-30.5
Net Income to Company	330.99	303	333.87	377.69	420.83	107.96
Minority Interest in Earnings	-103.2	-99.36	-109.27	-124.34	-137.51	-35.69
Net Income	227.79	203.64	224.6	253.35	283.32	72.26
Net Income to Common	227.79	203.64	224.6	253.35	283.32	72.26
Net Income Growth	-3.77%	-9.33%	-11.35%	-10.58%	292.06%	-
Shares Outstanding (Basic)	448	443	443	443	443	443
Shares Outstanding (Diluted)	448	443	443	443	443	443
Shares Change (YoY)	1.24%	-	-	-0.03%	-0.03%	-0.01%
EPS (Basic)	0.51	0.46	0.51	0.57	0.64	0.16
EPS (Diluted)	0.51	0.46	0.51	0.57	0.64	0.16
EPS Growth	-4.95%	-9.33%	-11.35%	-10.55%	292.17%	-
Free Cash Flow	339.81	284.43	310.98	204.6	445.46	-36.66
Free Cash Flow Per Share	0.76	0.64	0.70	0.46	1.01	-0.08
Dividend Per Share	0.290	0.290	0.340	0.410	0.470	0.140
Dividend Growth	-3.33%	-14.71%	-17.07%	-12.77%	235.71%	-33.33%
Gross Margin	44.64%	44.87%	47.72%	48.14%	45.55%	38.86%
Operating Margin	14.50%	13.91%	15.95%	16.90%	17.36%	7.32%
Profit Margin	7.29%	6.42%	7.30%	8.06%	8.96%	2.96%
Free Cash Flow Margin	10.87%	8.96%	10.11%	6.51%	14.09%	-1.50%
EBITDA	563.74	561.61	634.43	660.32	685.2	293.47
EBITDA Margin	18.04%	17.69%	20.62%	21.02%	21.68%	12.01%
D&A For EBITDA	110.58	119.89	143.56	129.21	136.55	114.58
EBIT	453.16	441.72	490.87	531.12	548.65	178.89
EBIT Margin	14.50%	13.91%	15.95%	16.90%	17.36%	7.32%
Effective Tax Rate	26.16%	27.03%	27.22%	26.46%	19.14%	19.51%

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