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
549.00
503.00
469.00
441.00
385.00
448.00
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
549.00
503.00
469.00
441.00
385.00
448.00
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
55.00
36.00
34.00
39.00
40.00
40.00
Operating Expenses
140.00
134.00
127.00
109.00
116.00
149.00
General and Administration Expenses
20.00
18.00
15.00
9.00
6.00
13.00
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
9.00
5.00
-6.00
11.00
-1.00
-14.00
Expenses Capitalised
0.00
0.00
0.00
0.00
0.00
0.00
Total Expenditure
162.00
132.00
123.00
73.00
98.00
144.00
Operating Profit (PBDIT) excl Other Income
387.00
370.00
345.00
367.00
286.00
304.00
Other Income
44.00
47.00
3.00
15.00
3.00
-10.00
Operating Profit (PBDIT)
437.00
422.00
351.00
384.00
292.00
294.00
Interest
140.00
134.00
127.00
109.00
116.00
149.00
Profit before Depriciation and Tax
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
5.00
4.00
2.00
1.00
1.00
1.00
Profit Before Taxation & Exceptional Items
785.00
281.00
-114.00
24.00
368.00
59.00
Exceptional Income / Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Profit Before Tax
785.00
281.00
-114.00
24.00
368.00
59.00
Provision for Tax
27.00
12.00
8.00
6.00
7.00
0.00
Profit After Tax
786.00
283.00
-83.00
41.00
395.00
56.00
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
1.40
0.56
-0.18
0.10
1.10
0.12
Profit And Loss Analysis Highlights
Net Sales
YoY Growth in year ended Dec 2025 is 9.31% vs 7.13% in Dec 2024
Operating Profit (PBDIT) excl Other Income
YoY Growth in year ended Dec 2025 is 4.67% vs 7.03% in Dec 2024
Interest
YoY Growth in year ended Dec 2025 is 4.57% vs 5.46% in Dec 2024
Profit After Tax
YoY Growth in year ended Dec 2025 is 177.04% vs 439.84% in Dec 2024
Compare Profit and Loss Results of MERLIN Properties SOCIMI SA
Figures in Million
consolidated - Profit And Loss Results
Change(EUR)
Change(%)
No of Months
12
12
Operating Income
549.00
210.00
339.00
161.43%
Less :Inter divisional transfers
0.00
0.00
0.00
0%
Less: Excise
0.00
0.00
0.00
0%
Net Sales
549.00
210.00
339.00
161.43%
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
55.00
6.00
49.00
816.67%
Operating Expenses
140.00
0.00
140.00
0%
General and Administration Expenses
20.00
1.00
19.00
1,900.00%
Selling and Distribution Expenses
0.00
0.00
0.00
0%
Cost of Software developments
0.00
0.00
0.00
0%
Miscellaneous Expenses
9.00
1.00
8.00
800.00%
Expenses Capitalised
0.00
0.00
0.00
0%
Total Expenditure
162.00
50.00
112.00
224.00%
Operating Profit (PBDIT) excl Other Income
387.00
160.00
227.00
141.88%
Other Income
44.00
10.00
34.00
340.00%
Operating Profit (PBDIT)
437.00
182.00
255.00
140.11%
Interest
140.00
0.00
140.00
0%
Profit before Depriciation and Tax
0.00
0.00
0.00
0%
Depreciation
5.00
11.00
-6.00
-54.55%
Profit Before Taxation & Exceptional Items
785.00
169.00
616.00
364.50%
Exceptional Income / Expenses
0.00
0.00
0.00
0%
Profit Before Tax
785.00
169.00
616.00
364.50%
Provision for Tax
27.00
42.00
-15.00
-35.71%
Profit After Tax
786.00
126.00
660.00
523.81%
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
1.3971
4.8831
-3.49
-71.39%
Profit And Loss - Net Sales
Net Sales 549.83 Million
in Dec 2025Figures in Million
YoY Growth in year ended Dec 2025 is 9.31% vs 7.13% in Dec 2024
Profit And Loss - Operating Profit (PBDIT)
Operating Profit (PBDIT) 387.55 Million
in Dec 2025Figures in Million
YoY Growth in year ended Dec 2025 is 4.67% vs 7.03% in Dec 2024
Profit And Loss - Interest
Interest 140.92 Million
in Dec 2025Figures in Million
YoY Growth in year ended Dec 2025 is 4.57% vs 5.46% in Dec 2024
Profit And Loss - Profit After Tax
Profit After Tax 786.13 Million
in Dec 2025Figures in Million
YoY Growth in year ended Dec 2025 is 177.04% vs 439.84% in Dec 2024






