KHTC Khyber Tobacco Company Limited
Latest results: FY2025 · Jun 2025 Q3 FY2026 · Jan – Mar 2026
Last close · 16 Oct 2026
Rs 260.00 +1.29%
Financials
Khyber Tobacco Company Limited (KHTC) financials
14 years of annual results (FY2012 – FY2025), 43 quarters.
Khyber Tobacco Company Limited (KHTC) reported revenue of Rs 9.9 bn for FY2025 (Jul 2024 – Jun 2025), up 217.6% from FY2024.
Profit attributable to shareholders was Rs 274.6 mn (EPS Rs 39.67), a net margin of 2.8%.
No cash dividend was declared for FY2025.
Net debt stood at Rs 12.4 mn.
Return on equity was 9.8%.
Over the last five years revenue grew at a compound 40.2% a year.
At Rs 260.00 (close on 16 Oct 2026) the shares trade at 0.67× book value.
Fundamentals
KHTC at a glance
Revenue · FY2025
Rs 9.9 bn
▲ 217.6% year on year
Profit attributable to shareholders · FY2025
Rs 274.6 mn
EPS – basic (Rs) · FY2025
Rs 39.67
Dividend per share (Rs) · FY2025
Rs 0.00
Net margin · FY2025
2.8%
+35.6 pts year on year
Debt to equity · FY2025
45.1%
+3.0 pts year on year
Financial statements
Income statement
Revenue, costs, profit and earnings per share.
- Revenue · FY2025
- Rs 9.9 bn
- Profit attributable · FY2025
- Rs 274.6 mn
Balance sheet
Assets, liabilities, debt and shareholders' equity.
- Total assets · FY2025
- Rs 16.7 bn
- Equity · FY2025
- Rs 2.9 bn
Financial highlights
KHTC financial results
| Rs bn | FY2025 * Jul 2024 – Jun 2025 | FY2024 * Jul 2023 – Jun 2024 | FY2023 Jul 2022 – Jun 2023 | FY2022 * Jul 2021 – Jun 2022 | FY2021 * Jul 2020 – Jun 2021 | FY2020 * Jul 2019 – Jun 2020 | FY2019 Jul 2018 – Jun 2019 | FY2018 * Jul 2017 – Jun 2018 | FY2017 * Jul 2016 – Jun 2017 | FY2016 * Jul 2015 – Jun 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.9 | 3.1 | 7.4 | 2.5 | 1.2 | 1.8 | 1.1 | 1.1 | 1.0 | 0.8 |
| Gross profit | 1.8 | 0.2 | 2.8 | 0.8 | 0.2 | 0.3 | 0.2 | 0.5 | 0.4 | 0.2 |
| Operating profit | 0.8 | (0.6) | 2.5 | 0.5 | (0.0) | 0.1 | (0.0) | 0.3 | 0.3 | 0.1 |
| Profit after tax | 0.3 | (1.0) | 2.0 | 0.3 | (0.1) | 0.0 | (0.0) | 0.2 | 0.2 | 0.1 |
| Profit attributable to shareholders | 0.3 | (1.0) | 2.0 | 0.3 | (0.1) | 0.0 | (0.0) | 0.2 | 0.2 | 0.1 |
| EPS – basic (Rs) Rs | 39.67 | (147.63) | 288.68 | 45.57 | (9.92) | 5.57 | (5.53) | 28.87 | 27.44 | 10.06 |
| Dividend per share (Rs) Rs | 0.00 | 0.00 | 1.00 | 0.00 | 0.00 | 0.00 | 0.00 | 5.77 | 1.44 | 1.74 |
| Total assets | 16.7 | 12.3 | 7.7 | 5.6 | 3.4 | 2.6 | 1.9 | 1.9 | 1.7 | 1.1 |
| Total equity | 2.9 | 2.7 | 3.8 | 1.8 | 1.2 | 1.3 | 1.3 | 1.3 | 1.2 | 0.8 |
| Total debt | 1.3 | 1.1 | 0.1 | 1.5 | 1.0 | 0.1 | — | — | — | — |
| Net cash from operating activities | 0.4 | (0.6) | 2.7 | 0.2 | 0.2 | (0.0) | 0.3 | 0.1 | 0.1 | (0.0) |
| Capital expenditure | (0.2) | (0.3) | (0.9) | (0.5) | (0.7) | (0.3) | (0.1) | (0.1) | (0.0) | (0.0) |
| Free cash flow (operating cash flow − capex) | 0.2 | (0.9) | 1.8 | (0.3) | (0.4) | (0.3) | 0.2 | 0.0 | 0.1 | (0.0) |
| Rs bn | TTM to Mar 2026 | Q3 FY2026 Jan – Mar 2026 | Q2 FY2026 Oct – Dec 2025 | Q1 FY2026 Jul – Sep 2025 | Q4 FY2025 Apr – Jun 2025 | Q3 FY2025 Jan – Mar 2025 | Q2 FY2025 Oct – Dec 2024 | Q1 FY2025 Jul – Sep 2024 | Q4 FY2024 Apr – Jun 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.4 | 2.7 | 3.1 | 1.6 | 1.0 | 4.0 | 3.6 | 1.2 | 0.3 |
| Gross profit | 1.1 | 0.7 | (0.3) | 0.3 | 0.4 | 0.9 | 0.8 | (0.3) | (0.3) |
| Operating profit | 0.2 | 0.5 | (0.6) | 0.1 | 0.3 | 0.6 | 0.6 | (0.5) | (0.7) |
| Profit after tax | (0.2) | 0.5 | (0.6) | 0.0 | (0.2) | 0.6 | 0.7 | (0.8) | (0.8) |
| Profit attributable to shareholders | (0.2) | 0.5 | (0.6) | 0.0 | (0.2) | 0.6 | 0.7 | (0.8) | (0.8) |
| EPS – basic (Rs) Rs | (32.24) | 68.63 | (84.46) | 5.34 | (21.75) | 79.79 | 93.96 | (117.45) | (110.49) |
| Dividend per share (Rs) Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total assets | 21.1 | 21.1 | 20.8 | 22.7 | 16.7 | 19.9 | 19.7 | 20.1 | 12.3 |
| Total equity | 2.7 | 2.7 | 2.2 | 3.0 | 2.9 | 3.1 | 2.5 | 1.9 | 2.7 |
| Total debt | 1.5 | 1.5 | 1.4 | 1.4 | 1.3 | 1.3 | 1.3 | 1.3 | 1.1 |
| Net cash from operating activities | (0.8) | (0.7) | 0.1 | (0.7) | 0.5 | (0.6) | 0.5 | 0.0 | (0.2) |
| Capital expenditure | — | — | (0.0) | (0.0) | (0.0) | (0.0) | (0.1) | (0.1) | (0.1) |
| Free cash flow (operating cash flow − capex) | — | — | 0.1 | (0.7) | 0.4 | (0.6) | 0.4 | (0.1) | (0.3) |
Figures in Pakistani rupees as reported by the company; costs and cash outflows in brackets. Free cash flow and book value per share are calculated by Smart Money; TTM = the latest four quarters. * Some FY2025 figures do not fully reconcile in the source data. Updated 16 Oct 2026.