₽1.62 ($0.02)

+0.05 (+3.11%)

Weekly Expected Move ±14.6%

₽1 ₽1 ₽2 ₽2 ₽2

MCX · Utilities · Regulated Electric · Tech Score Neutral · Power 58 · ₽27.5B mcap · 961M float · 0.137% daily turnover

Analysis Technicals Weather Peers

Revenue

$183.5B +12.3% ▲

5Y CAGR: +6.3%

Gross Profit

$43.3B +10577.5% ▲

5Y CAGR: -8.4%

Operating Income

$3.5B +66.4% ▲

Net Income

$2.8B -41.9% ▼

EPS (Diluted)

$0.16 -42.9% ▼

EBITDA

$3.5B +66.4% ▲

5Y CAGR: -40.4%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$107.7B	$118.8B	$126.1B	$163.5B	$183.5B
YoY Growth	-20.4%	+10.2%	+6.2%	+29.7%	+12.3%
Cost of Revenue	$51.0B	$87.0B	$92.7B	$163.9B	$140.2B
Gross Profit	$56.7B	$31.8B	$33.4B	-$413M	$43.3B
Gross Margin	52.6%	26.8%	26.5%	-0.3%	23.6%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$516M	$20.2B	$21.9B	$0	$29.6B
Operating Expenses	$24.8B	$26.1B	$29.5B	$163.9B	$39.8B
Operating Income	$32.2B	$6.4B	$3.9B	$2.1B	$3.5B
Operating Margin	29.9%	5.4%	3.1%	1.3%	1.9%
Interest Expense	$1.2B	$1.0B	$1.0B	$6.3B	$1.5B
Income Before Tax	$30.8B	$2.1B	$3.7B	$6.3B	$5.1B
Tax Expense	$1.1B	$412M	$991M	$1.6B	$2.0B
Net Income	$29.7B	$1.7B	$2.7B	$4.7B	$2.8B
Net Margin	27.5%	1.4%	2.2%	2.9%	1.5%
EPS (Diluted)	$2.07	$0.10	$0.16	$0.28	$0.16
EBITDA	$34.7B	$6.1B	$7.4B	$2.1B	$3.5B
Shares Outstanding	14.30B	17.21B	17.21B	17.21B	17.21B

Line Item	FY2021 Q2	FY2021 Q4	FY2022 Q2	FY2022 Q4	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2
Revenue	$28.6B	$30.8B	$64.0B	$62.1B	$79.2B	$89.1B	$94.4B	$82.8B
Cost of Revenue	$20.8B	$23.1B	$58.3B	$34.4B	$55.5B	$76.1B	$64.2B	$0
Gross Profit	$7.8B	$7.7B	$5.7B	$27.7B	$23.7B	$13.1B	$30.2B	$82.8B
Gross Margin	27.3%	25.0%	8.9%	44.6%	29.9%	14.6%	32.0%	100.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$4.4B	$5.7B	$0	$21.9B	$14.8B	$12.4B	$17.2B	$80.4B
Operating Expenses	$6.7B	$7.6B	$0	$29.5B	$21.5B	$10.4B	$29.4B	$81.3B
Operating Income	$1.5B	$1.0B	$5.7B	-$1.8B	$2.2B	$2.7B	$802M	$1.5B
Operating Margin	5.1%	3.3%	8.9%	-2.9%	2.8%	3.0%	0.8%	1.8%
Interest Expense	$0	$0	$663M	$341M	$115M	$84M	$0	$1.7B
Income Before Tax	$1.0B	$11M	$2.7B	$1.0B	$2.0B	$2.7B	$2.4B	$1.0B
Tax Expense	$247M	-$41M	$243M	$748M	$701M	$757M	$1.3B	$150M
Net Income	$774M	$52M	$2.5B	$259M	$1.3B	$2.0B	$799M	$861M
Net Margin	2.7%	0.2%	3.8%	0.4%	1.6%	2.2%	0.8%	1.0%
EPS (Diluted)	$0.05	$0.00	$0.17	$-0.01	$0.07	$0.11	$0.05	$0.05
EBITDA	$2.1B	$1.7B	$5.0B	$2.5B	$3.6B	$4.6B	$4.8B	$3.8B
Shares Outstanding	14.30B	20.11B	14.30B	17.21B	17.21B	17.21B	17.21B	17.21B

DVEC.ME MCX