ESG Emirates Stallions Group PJSC

86
Strong Buy
  • Market Cap: Small Cap
  • Industry: Miscellaneous
  • ISIN: AEE002901016
AED
11.38
-0.02 (-0.18%)
  • Price Points
  • Score
  • Mojo Parameters
  • Total Return
  • News and Corporate Actions
  • Key factors
  • Shareholding
  • Financials
  • CompanyCV
stock-recommendationProfit and Loss Results
Results Snapshot
Figures in Million
Consolidated - Profit And Loss Results
Dec'25
Dec'24
Dec'23
Dec'22
Dec'21
Dec'20
No of Months
12
12
12
12
12
12
Operating Income
1,771.00
1,273.00
609.00
357.00
352.00
130.00
Less :Inter divisional transfers
0.00
0.00
0.00
0.00
0.00
0.00
Less: Excise
0.00
0.00
0.00
0.00
0.00
0.00
Net Sales
1,771.00
1,273.00
609.00
357.00
352.00
130.00
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0.00
0.00
0.00
Raw Materials Consumed
0.00
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
0.00
0.00
0.00
0.00
0.00
0.00
Employee Cost
554.00
447.00
159.00
133.00
75.00
49.00
Operating Expenses
17.00
12.00
5.00
0.00
0.00
0.00
General and Administration Expenses
223.00
195.00
69.00
34.00
30.00
19.00
Selling and Distribution Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Cost of Software developments
0.00
0.00
0.00
0.00
0.00
0.00
Miscellaneous Expenses
31.00
15.00
559.00
9.00
6.00
8.00
Expenses Capitalised
0.00
0.00
0.00
0.00
0.00
0.00
Total Expenditure
1,463.00
1,094.00
526.00
310.00
322.00
127.00
Operating Profit (PBDIT) excl Other Income
307.00
178.00
83.00
47.00
30.00
2.00
Other Income
37.00
24.00
567.00
10.00
7.00
13.00
Operating Profit (PBDIT)
440.00
287.00
670.00
63.00
40.00
17.00
Interest
17.00
12.00
5.00
0.00
0.00
0.00
Profit before Depriciation and Tax
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
95.00
84.00
20.00
5.00
2.00
1.00
Profit Before Taxation & Exceptional Items
336.00
210.00
653.00
112.00
62.00
15.00
Exceptional Income / Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Profit Before Tax
336.00
210.00
653.00
112.00
62.00
15.00
Provision for Tax
42.00
16.00
0.00
0.00
0.00
0.00
Profit After Tax
342.00
230.00
681.00
122.00
65.00
20.00
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
Adj to Profit After Tax
0.00
0.00
0.00
0.00
0.00
0.00
Profit Balance B/F
0.00
0.00
0.00
0.00
0.00
0.00
Profit Available for appropriations
0.00
0.00
0.00
0.00
0.00
0.00
Appropriations
0.00
0.00
0.00
0.00
0.00
0.00
Equity Dividend (%)
Earnings Per Share
1.20
0.90
2.67
0.47
0.25
131,933.33
Profit And Loss Analysis Highlights
stock-summary

Net Sales

YoY Growth in year ended Dec 2025 is 39.07% vs 108.99% in Dec 2024

stock-summary

Operating Profit (PBDIT) excl Other Income

YoY Growth in year ended Dec 2025 is 72.45% vs 114.24% in Dec 2024

stock-summary

Interest

YoY Growth in year ended Dec 2025 is 34.59% vs 145.61% in Dec 2024

stock-summary

Profit After Tax

YoY Growth in year ended Dec 2025 is 48.18% vs -66.13% in Dec 2024

Compare Profit and Loss Results of ESG Emirates Stallions Group PJSC
Markets Mojo
Figures in Million
consolidated - Profit And Loss Results
Markets Mojo
Markets Mojo
Change(AED)
Change(%)
No of Months
12
12
Operating Income
1,771.00
7,003.00
-5,232.00
-74.71%
Less :Inter divisional transfers
0.00
0.00
0.00
0%
Less: Excise
0.00
0.00
0.00
0%
Net Sales
1,771.00
7,003.00
-5,232.00
-74.71%
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0%
Raw Materials Consumed
0.00
0.00
0.00
0%
Power & Fuel Cost
0.00
0.00
0.00
0%
Employee Cost
554.00
1,445.00
-891.00
-61.66%
Operating Expenses
17.00
686.00
-669.00
-97.52%
General and Administration Expenses
223.00
1,799.00
-1,576.00
-87.60%
Selling and Distribution Expenses
0.00
0.00
0.00
0%
Cost of Software developments
0.00
0.00
0.00
0%
Miscellaneous Expenses
31.00
0.00
31.00
0%
Expenses Capitalised
0.00
0.00
0.00
0%
Total Expenditure
1,463.00
5,835.00
-4,372.00
-74.93%
Operating Profit (PBDIT) excl Other Income
307.00
1,168.00
-861.00
-73.72%
Other Income
37.00
4,287.00
-4,250.00
-99.14%
Operating Profit (PBDIT)
440.00
6,197.00
-5,757.00
-92.90%
Interest
17.00
686.00
-669.00
-97.52%
Profit before Depriciation and Tax
0.00
0.00
0.00
0%
Depreciation
95.00
741.00
-646.00
-87.18%
Profit Before Taxation & Exceptional Items
336.00
0.00
336.00
0%
Exceptional Income / Expenses
0.00
0.00
0.00
0%
Profit Before Tax
336.00
3,982.00
-3,646.00
-91.56%
Provision for Tax
42.00
255.00
-213.00
-83.53%
Profit After Tax
342.00
3,367.00
-3,025.00
-89.84%
Extraordinary Items
0.00
0.00
0.00
0%
Adj to Profit After Tax
0.00
0.00
0.00
0%
Profit Balance B/F
0.00
0.00
0.00
0%
Profit Available for appropriations
0.00
0.00
0.00
0%
Appropriations
0.00
0.00
0.00
0%
Equity Dividend (%)
0%
0%
0.00
Earnings Per Share
1.2006
0.2404
0.96
399.42%
Profit And Loss - Net Sales
Net Sales 1,771.04 Million
in Dec 2025

Figures in Million
stock-summary

YoY Growth in year ended Dec 2025 is 39.07% vs 108.99% in Dec 2024

Profit And Loss - Operating Profit (PBDIT)
Operating Profit (PBDIT) 307.92 Million
in Dec 2025

Figures in Million
stock-summary

YoY Growth in year ended Dec 2025 is 72.45% vs 114.24% in Dec 2024

Profit And Loss - Interest
Interest 17.48 Million
in Dec 2025

Figures in Million
stock-summary

YoY Growth in year ended Dec 2025 is 34.59% vs 145.61% in Dec 2024

Profit And Loss - Profit After Tax
Profit After Tax 342.12 Million
in Dec 2025

Figures in Million
stock-summary

YoY Growth in year ended Dec 2025 is 48.18% vs -66.13% in Dec 2024