₽0.71 ($0.01)

+0.00 (+0.68%)

Weekly Expected Move ±3.2%

₽1 ₽1 ₽1 ₽1 ₽1

MCX · Utilities · Regulated Electric · Tech Score Buy · Power 74 · ₽29.9B mcap · 3.81B float · 1.71% daily turnover

Analysis Technicals Weather Peers

Revenue

$138.2B +7.5% ▲

5Y CAGR: +7.9%

Gross Profit

$17.7B +16.7% ▲

5Y CAGR: -16.5%

Operating Income

$17.6B +28.0% ▲

5Y CAGR: +16.7%

Net Income

$6.5B -17.1% ▼

5Y CAGR: +16.4%

EPS (Diluted)

$0.15 -21.1% ▼

5Y CAGR: +15.5%

EBITDA

$30.5B +16.7% ▲

5Y CAGR: +10.9%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$97.6B	$108.1B	$114.6B	$128.5B	$138.2B
YoY Growth	+3.2%	+10.7%	+6.0%	+12.1%	+7.5%
Cost of Revenue	$50.3B	$54.6B	$58.2B	$113.3B	$120.4B
Gross Profit	$47.3B	$53.5B	$56.4B	$15.2B	$17.7B
Gross Margin	48.4%	49.5%	49.2%	11.8%	12.8%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$432M	$421M	$474M	$785M	$928M
Operating Expenses	$39.7B	$43.1B	$45.1B	$1.4B	$110M
Operating Income	$10.5B	$10.1B	$13.9B	$13.8B	$17.6B
Operating Margin	10.7%	9.4%	12.1%	10.7%	12.7%
Interest Expense	$3.2B	$3.9B	$5.2B	$0	$5.1B
Income Before Tax	$3.3B	$6.4B	$7.6B	$11.0B	$12.4B
Tax Expense	$1.2B	$2.0B	$2.7B	$3.1B	$5.8B
Net Income	$2.1B	$4.3B	$4.8B	$7.9B	$6.5B
Net Margin	2.1%	3.9%	4.2%	6.1%	4.7%
EPS (Diluted)	$0.05	$0.10	$0.12	$0.19	$0.15
EBITDA	$18.2B	$22.9B	$25.4B	$26.1B	$30.5B
Shares Outstanding	42.22B	42.22B	42.22B	42.22B	42.22B

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2026 Q1	FY2026 Q2
Revenue	$30.0B	$36.5B	$36.5B	$37.6B	$33.4B	$65.6B	$42.6B	$38.0B
Cost of Revenue	$26.8B	$31.8B	$31.8B	$30.1B	$29.0B	$0	$34.7B	$30.7B
Gross Profit	$3.2B	$4.7B	$4.7B	$7.4B	$4.5B	$65.6B	$7.9B	$7.3B
Gross Margin	10.8%	13.0%	13.0%	19.8%	13.4%	100.0%	18.5%	19.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$632M	$203M	$203M	$0	$21M	$0	$626M	$40M
Operating Expenses	-$440M	$223M	$223M	$1.1B	-$318M	$58.8B	$1.2B	-$232M
Operating Income	$3.7B	$4.5B	$4.5B	$6.3B	$4.8B	$6.8B	$6.7B	$7.6B
Operating Margin	12.2%	12.4%	12.4%	16.8%	14.3%	10.3%	15.8%	19.9%
Interest Expense	$1.1B	$1.4B	$1.4B	$2.0B	$1.5B	$1.8B	$1.6B	$0
Income Before Tax	$2.5B	$3.2B	$3.2B	$4.9B	$3.2B	$5.2B	$5.5B	$6.3B
Tax Expense	$928M	$1.9B	$1.9B	$1.6B	$1.1B	$1.1B	$1.5B	$1.8B
Net Income	$1.5B	$1.3B	$1.3B	$3.3B	$2.1B	$4.0B	$4.0B	$4.6B
Net Margin	5.1%	3.5%	3.5%	8.7%	6.3%	6.1%	9.4%	12.0%
EPS (Diluted)	$0.04	$0.03	$0.03	$0.08	$0.05	$0.10	$0.09	$0.11
EBITDA	$6.7B	$8.1B	$8.1B	$10.2B	$7.9B	$0	$10.2B	$10.7B
Shares Outstanding	42.22B	42.22B	42.22B	42.48B	42.22B	42.22B	42.22B	42.22B

MRKC.ME MCX