₽536.00 ($6.40)

+1.00 (+0.19%)

Weekly Expected Move ±1.0%

₽525 ₽531 ₽536 ₽541 ₽547

MCX · Financial Services · Banks - Regional · Tech Score Sell · Power 44 · ₽43.3B mcap · 14445 float · 14.52% daily turnover

Analysis Technicals Weather Peers

Revenue

$11.9B +216.0% ▲

5Y CAGR: -7.6%

Gross Profit

$11.9B +216.0% ▲

5Y CAGR: -4.5%

Operating Income

$11.9B +216.0% ▲

5Y CAGR: +9.2%

Net Income

$5.8B +335.0% ▲

5Y CAGR: -2.2%

EPS (Diluted)

$72.27 +335.1% ▲

5Y CAGR: -2.2%

EBITDA

$0 +0.0% ▲

View Full Income Statement

Line Item	FY2018	FY2019	FY2020	FY2023	FY2024
Revenue	$17.6B	$21.5B	$14.2B	$3.8B	$11.9B
YoY Growth	-0.7%	+22.4%	-33.9%	+0.0%	+216.0%
Cost of Revenue	$1.8B	$1.9B	$1.4B	$0	$0
Gross Profit	$15.8B	$19.7B	$12.9B	$3.8B	$11.9B
Gross Margin	89.7%	91.4%	90.4%	100.0%	100.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$1.7B	$1.8B	$1.6B	$0	$0
Operating Expenses	$9.7B	$11.2B	$9.4B	$0	$0
Operating Income	$6.0B	$8.5B	$3.5B	$3.8B	$11.9B
Operating Margin	34.3%	39.5%	24.5%	100.0%	100.0%
Interest Expense	$1.8B	$1.9B	$1.4B	$0	$0
Income Before Tax	$6.0B	$8.5B	$3.5B	$1.6B	$6.5B
Tax Expense	$904M	$1.4B	$374M	$279M	$702M
Net Income	$5.1B	$7.1B	$3.1B	$1.3B	$5.8B
Net Margin	29.2%	33.2%	21.9%	35.5%	48.9%
EPS (Diluted)	$63.67	$88.51	$38.64	$16.61	$72.27
EBITDA	$6.3B	$8.9B	$3.8B	$0	$0
Shares Outstanding	81M	81M	81M	81M	81M

Line Item	FY2018 Q4	FY2019 Q2	FY2019 Q4	FY2020 Q2	FY2020 Q4	FY2021 Q2	FY2025 Q2	FY2026 Q2
Revenue	$9.9B	$5.1B	$5.2B	$4.5B	$3.9B	$8.9B	$5.3B	$4.8B
Cost of Revenue	$871M	$468M	$459M	$354M	$280M	$0	$1.6B	$0
Gross Profit	$9.0B	$4.6B	$4.8B	$4.1B	$3.6B	$8.9B	$3.7B	$4.8B
Gross Margin	91.2%	90.8%	91.2%	92.1%	92.8%	100.0%	69.7%	100.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.1B	$466M	$520M	$297M	$503M	$1.5B	$2.7B	$4.2B
Operating Expenses	$5.7B	$3.3B	$2.4B	$1.9B	$2.8B	$2.2B	$2.7B	$4.2B
Operating Income	$3.3B	$1.3B	$2.3B	$2.2B	$770M	$1.7B	$1.3B	$563M
Operating Margin	33.2%	26.0%	44.9%	49.2%	19.9%	18.7%	24.1%	11.8%
Interest Expense	$871M	$468M	$459M	$354M	$280M	$0	$1.5B	$0
Income Before Tax	$3.3B	$1.3B	$2.3B	$2.2B	$770M	$3.1B	$1.3B	$1.2B
Tax Expense	$567M	$97M	$415M	$270M	-$30M	$497M	$286M	$219M
Net Income	$2.7B	$1.2B	$1.9B	$1.9B	$800M	$2.7B	$995M	$1.0B
Net Margin	27.5%	24.1%	37.0%	43.2%	20.7%	30.0%	18.7%	21.1%
EPS (Diluted)	$33.56	$15.23	$23.96	$23.91	$9.92	$32.86	$12.33	$12.43
EBITDA	$3.4B	$1.4B	$2.4B	$2.3B	$843M	$3.8B	$995M	$0
Shares Outstanding	81M	81M	81M	81M	81M	81M	81M	81M

AVAN.ME MCX