₽0.53 ($0.01)

+0.00 (+0.56%)

Weekly Expected Move ±2.8%

₽0 ₽1 ₽1 ₽1 ₽1

MCX · Utilities · Regulated Electric · Tech Score Buy · Power 67 · ₽59.1B mcap · 37.30B float

Analysis Technicals Weather Peers

Revenue

$143.6B +8.7% ▲

5Y CAGR: +8.3%

Gross Profit

$23.5B -63.4% ▼

5Y CAGR: -11.6%

Operating Income

$21.7B +2.7% ▲

5Y CAGR: +15.2%

Net Income

$16.4B +17.2% ▲

5Y CAGR: +19.7%

EPS (Diluted)

$0.15 +25.0% ▲

5Y CAGR: +20.4%

EBITDA

$36.1B +4.5% ▲

5Y CAGR: +14.8%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$96.7B	$106.7B	$114.0B	$132.0B	$143.6B
YoY Growth	+0.2%	+10.3%	+6.9%	+15.8%	+8.7%
Cost of Revenue	$52.6B	$56.4B	$57.6B	$67.7B	$120.0B
Gross Profit	$44.1B	$50.3B	$56.4B	$64.4B	$23.5B
Gross Margin	45.6%	47.1%	49.5%	48.7%	16.4%
R&D Expenses	$5M	$0	$63K	$0	$0
SG&A Expenses	$439M	$443M	$517M	$456M	$526M
Operating Expenses	$34.0B	$35.6B	$40.9B	$43.2B	$1.9B
Operating Income	$11.7B	$16.5B	$16.6B	$21.1B	$21.7B
Operating Margin	12.1%	15.5%	14.5%	16.0%	15.1%
Interest Expense	$3.6B	$3.8B	$3.0B	$3.6B	$1.4B
Income Before Tax	$8.2B	$12.9B	$14.4B	$19.0B	$21.2B
Tax Expense	$1.8B	$3.0B	$3.3B	$4.9B	$4.8B
Net Income	$6.4B	$10.0B	$11.0B	$14.0B	$16.4B
Net Margin	6.6%	9.3%	9.7%	10.6%	11.4%
EPS (Diluted)	$0.06	$0.09	$0.10	$0.12	$0.15
EBITDA	$20.5B	$26.5B	$28.9B	$34.5B	$36.1B
Shares Outstanding	112.70B	112.70B	112.70B	112.70B	112.70B

Line Item	FY2024 Q1	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2026 Q1
Revenue	$36.6B	$31.2B	$33.8B	$41.9B	$40.7B	$33.4B	$39.9B	$46.4B
Cost of Revenue	$28.9B	$25.7B	$17.0B	$69.1B	$31.5B	$29.2B	$0	$35.4B
Gross Profit	$7.7B	$5.5B	$16.8B	-$27.2B	$9.2B	$4.2B	$39.9B	$11.0B
Gross Margin	21.0%	17.7%	49.6%	-64.8%	22.7%	12.6%	100.0%	23.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$105M	$267M	$6.2B	$18.3B	$0	$0	$0	$84M
Operating Expenses	$409M	$294M	$10.5B	-$29.3B	$8.7B	$29.3B	$32.4B	-$854M
Operating Income	$8.1B	$5.2B	$6.2B	$2.1B	$547M	$4.4B	$7.5B	$11.9B
Operating Margin	22.2%	16.7%	18.4%	5.1%	1.3%	13.1%	18.8%	25.6%
Interest Expense	$0	$372M	$423M	$0	$1.4B	$1.9B	$1.5B	$0
Income Before Tax	$7.4B	$5.9B	$5.8B	$2.1B	-$280M	$3.2B	$6.9B	$12.0B
Tax Expense	$1.3B	$1.2B	$1.3B	$955M	$9.5B	$1.1B	$2.0B	$3.1B
Net Income	$6.1B	$4.7B	$4.4B	$1.2B	$7.0B	$2.1B	$4.9B	$8.8B
Net Margin	16.7%	15.1%	13.1%	2.8%	17.2%	6.3%	12.3%	19.0%
EPS (Diluted)	$0.05	$0.04	$0.04	$0.01	$0.06	$0.02	$0.04	$0.08
EBITDA	$10.8B	$8.4B	$9.1B	$7.4B	$1.1B	$0	$0	$15.9B
Shares Outstanding	112.70B	112.70B	112.70B	112.70B	113.04B	113.04B	113.04B	110.41B

MRKP.ME MCX