₽3,120.00 ($37.03)

+15.00 (+0.48%)

Weekly Expected Move ±2.4%

₽2956 ₽3030 ₽3105 ₽3180 ₽3254

MCX · Basic Materials · Steel · Tech Score Sell · Power 42 · ₽9.9B mcap · 200117 float · 0.258% daily turnover

Analysis Technicals Weather Peers

Revenue

$172.9B +7.0% ▲

5Y CAGR: +8.9%

Gross Profit

$22.1B -31.3% ▼

5Y CAGR: +12.8%

Operating Income

$0 -100.0% ▼

Net Income

-$6.7B -260.4% ▼

EPS (Diluted)

$-2.12 -100.2% ▼

EBITDA

-$6.7B -144.5% ▼

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$114.0B	$176.3B	$168.0B	$161.5B	$172.9B
YoY Growth	+0.9%	+54.6%	-4.7%	-3.8%	+7.0%
Cost of Revenue	$95.0B	$147.8B	$141.6B	$129.4B	$150.8B
Gross Profit	$19.1B	$28.4B	$26.3B	$32.1B	$22.1B
Gross Margin	16.7%	16.1%	15.7%	19.9%	12.8%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$10.3B	$17.9B	$18.1B	$18.4B	$0
Operating Expenses	$11.7B	$18.6B	$18.8B	$17.3B	$0
Operating Income	$8.2B	$9.8B	$7.5B	$14.9B	$0
Operating Margin	7.2%	5.6%	4.5%	9.2%	0.0%
Interest Expense	$11.1B	$725M	$0	$37.9B	$0
Income Before Tax	-$247M	$8.7B	$15.2B	$1.0B	-$6.7B
Tax Expense	$259M	$2.2B	$2.3B	-$3.2B	-$2.7B
Net Income	-$506M	$6.5B	$12.9B	$4.2B	-$6.7B
Net Margin	-0.4%	3.7%	7.7%	2.6%	-3.9%
EPS (Diluted)	$-159.99	$2056.75	$4073.21	$1322.82	$-2.12
EBITDA	$14.6B	$10.0B	$7.7B	$15.1B	-$6.7B
Shares Outstanding	3M	3M	3M	3M	3M

Line Item	FY2022 Q2	FY2022 Q4	FY2023 Q1	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2025 Q1	FY2025 Q2
Revenue	$98.6B	$69.4B	$39.3B	$78.6B	$82.9B	$88.3B	$40.1B	$37.9B
Cost of Revenue	$85.1B	$56.6B	$30.0B	$60.0B	$69.4B	$76.9B	$35.0B	$33.1B
Gross Profit	$13.5B	$12.8B	$9.3B	$18.6B	$13.5B	$11.4B	$5.1B	$4.8B
Gross Margin	13.7%	18.4%	23.7%	23.7%	16.3%	12.9%	12.6%	12.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$10.4B	$7.5B	$4.8B	$9.9B	$9.4B	$10.4B	$4.5B	$5.2B
Operating Expenses	$10.8B	$7.9B	$17.8B	$10.2B	$7.1B	$10.1B	$4.5B	$5.3B
Operating Income	$2.7B	$5.0B	$4.6B	$8.4B	$6.5B	$1.3B	$601M	-$461M
Operating Margin	2.7%	7.1%	11.6%	10.7%	7.8%	1.5%	1.5%	-1.2%
Interest Expense	$0	$6.6B	$0	$26.1B	$11.8B	$991M	$7.6B	$7.6B
Income Before Tax	$39.5B	-$24.4B	-$8.9B	-$17.7B	$18.8B	$252M	-$1.9B	-$2.5B
Tax Expense	$9.9B	-$7.6B	-$1.7B	-$3.5B	$316M	$105M	-$427M	-$1.4B
Net Income	$29.6B	-$16.7B	-$7.1B	-$14.3B	$18.4B	$147M	-$1.4B	-$1.9B
Net Margin	30.1%	-24.1%	-18.1%	-18.1%	22.2%	0.2%	-3.6%	-5.0%
EPS (Diluted)	$9368.27	$-5295.06	$-2253.81	$-4507.62	$5830.44	$46.61	$-452.27	$-603.06
EBITDA	$4.3B	-$16.0B	$5.4B	$8.4B	$6.5B	$1.3B	$601M	$1.7B
Shares Outstanding	3M	3M	3M	3M	3M	3M	3M	3M

CHMK.ME MCX