₽270.51 ($3.21)

+4.27 (+1.60%)

Weekly Expected Move ±2.3%

₽259 ₽266 ₽272 ₽278 ₽284

MCX · Financial Services · Banks - Regional · Tech Score Buy · Power 68 · ₽119.5B mcap · 120M float · 0.668% daily turnover

Analysis Technicals Weather Peers

Revenue

$223.0B +25.2% ▲

5Y CAGR: +45.1%

Gross Profit

$100.0B +3.4% ▲

5Y CAGR: +23.6%

Operating Income

$51.7B -17.5% ▼

5Y CAGR: +8.8%

Net Income

$37.8B -25.5% ▼

5Y CAGR: +33.5%

EPS (Diluted)

$84.87 -25.5% ▼

5Y CAGR: +36.4%

EBITDA

$55.0B -16.1% ▼

View Full Income Statement

Line Item	FY2019	FY2020	FY2023	FY2024	FY2025
Revenue	$32.5B	$39.3B	$75.6B	$178.0B	$223.0B
YoY Growth	-6.2%	+21.1%	+0.0%	+135.4%	+25.2%
Cost of Revenue	$0	$16.7B	$0	$81.3B	$122.9B
Gross Profit	$32.5B	$39.3B	$75.6B	$96.7B	$100.0B
Gross Margin	100.0%	100.0%	100.0%	54.3%	44.9%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$5.1B	$2.7B	$3.2B	$3.1B	$3.6B
Operating Expenses	$15.9B	$16.4B	$75.6B	$34.0B	$48.3B
Operating Income	$9.7B	$13.5B	$152.2B	$62.7B	$51.7B
Operating Margin	29.9%	34.4%	201.2%	35.2%	23.2%
Interest Expense	$23.4B	$16.7B	$31.7B	$81.3B	$122.9B
Income Before Tax	$9.7B	$13.5B	$61.2B	$62.7B	$51.7B
Tax Expense	$1.8B	$2.7B	$13.9B	$11.9B	$13.9B
Net Income	$7.9B	$10.8B	$47.3B	$50.8B	$37.8B
Net Margin	24.3%	27.5%	62.6%	28.5%	17.0%
EPS (Diluted)	$16.29	$22.76	$105.37	$113.88	$84.87
EBITDA	$0	$15.0B	$152.2B	$65.6B	$55.0B
Shares Outstanding	485M	476M	449M	446M	446M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$24.1B	$26.9B	$55.7B	$55.6B	$58.0B	$53.7B	$50.4B	$49.2B
Cost of Revenue	$0	$0	$28.9B	$30.8B	$34.2B	$29.0B	$26.7B	$32.2B
Gross Profit	$24.1B	$26.9B	$26.7B	$24.8B	$23.7B	$24.8B	$23.8B	$17.0B
Gross Margin	100.0%	100.0%	48.0%	44.6%	40.9%	46.1%	47.1%	34.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$2.4B	-$3.9B	$2.3B	$3.1B	$3.5B	-$5.4B	$2.9B	$8.8B
Operating Expenses	$7.7B	$10.6B	$6.3B	$12.9B	$12.2B	$17.0B	$9.4B	$9.8B
Operating Income	$16.4B	$18.4B	$20.5B	$12.0B	$15.8B	$7.8B	$14.4B	$7.2B
Operating Margin	68.1%	68.3%	36.8%	21.5%	27.3%	14.4%	28.5%	14.7%
Interest Expense	$20.5B	$27.0B	$28.9B	$30.8B	$34.2B	$29.0B	$26.7B	$24.4B
Income Before Tax	$16.4B	$16.3B	$20.5B	$12.0B	$9.4B	$7.8B	$14.4B	$7.2B
Tax Expense	$3.1B	$3.1B	$4.9B	$2.8B	$3.0B	$3.3B	$3.5B	$1.6B
Net Income	$13.3B	$13.2B	$15.5B	$9.1B	$6.4B	$6.8B	$10.9B	$5.6B
Net Margin	55.1%	49.1%	27.9%	16.4%	11.0%	12.6%	21.6%	11.3%
EPS (Diluted)	$29.75	$29.61	$34.86	$20.48	$14.36	$15.23	$24.77	$12.75
EBITDA	$16.4B	$16.3B	$20.5B	$12.0B	$11.6B	$7.8B	$14.4B	$7.2B
Shares Outstanding	446M	446M	445M	445M	446M	446M	440M	437M

BSPB.ME MCX