₽0.20 ($0.00)

+0.00 (+1.54%)

Weekly Expected Move ±2.3%

₽0 ₽0 ₽0 ₽0 ₽0

MCX · Utilities · Regulated Electric · Tech Score Neutral · Power 55 · ₽38.1B mcap · 39.06B float · 1.95% daily turnover

Analysis Technicals Weather Peers

Revenue

$83.4B +8.3% ▲

5Y CAGR: +5.8%

Gross Profit

$9.0B -71.9% ▼

5Y CAGR: -18.7%

Operating Income

$6.7B +47.2% ▲

5Y CAGR: +5.5%

Net Income

$3.6B +22.1% ▲

5Y CAGR: -1.5%

EPS (Diluted)

$0.02 +22.2% ▲

5Y CAGR: -1.5%

EBITDA

$13.7B +25.0% ▲

5Y CAGR: +6.2%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$60.4B	$64.9B	$66.8B	$77.0B	$83.4B
YoY Growth	-4.1%	+7.5%	+2.9%	+15.3%	+8.3%
Cost of Revenue	$38.3B	$40.8B	$41.3B	$44.8B	$74.4B
Gross Profit	$22.1B	$24.1B	$25.5B	$32.2B	$9.0B
Gross Margin	36.6%	37.1%	38.1%	41.8%	10.8%
R&D Expenses	$21M	$26M	$16M	$18M	$0
SG&A Expenses	$294M	$315M	$267M	$292M	$1.3B
Operating Expenses	$22.0B	$22.4B	$25.2B	$27.7B	$2.4B
Operating Income	$289M	$1.7B	$552M	$4.5B	$6.7B
Operating Margin	0.5%	2.6%	0.8%	5.9%	8.0%
Interest Expense	$590M	$589M	$1.3B	$942M	$1.4B
Income Before Tax	-$17M	$1.3B	-$496M	$3.8B	$5.9B
Tax Expense	$100M	$358M	-$24M	$869M	$2.3B
Net Income	-$117M	$983M	-$471M	$3.0B	$3.6B
Net Margin	-0.2%	1.5%	-0.7%	3.9%	4.4%
EPS (Diluted)	$-0.00	$0.01	$-0.00	$0.02	$0.02
EBITDA	$5.7B	$7.5B	$6.9B	$11.0B	$13.7B
Shares Outstanding	188.31B	188.31B	188.31B	188.31B	188.31B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$21.1B	$23.5B	$31.6B	$27.7B	$32.8B	$37.1B	$36.6B	$34.7B
Cost of Revenue	$18.6B	$20.4B	$26.7B	$18.0B	$28.2B	$31.5B	$30.9B	$30.1B
Gross Profit	$2.5B	$3.2B	$4.9B	$9.7B	$4.6B	$5.6B	$5.7B	$4.6B
Gross Margin	11.7%	13.5%	15.6%	35.1%	13.9%	15.1%	15.5%	13.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$314M	$304M	$6.6B	$6.5B	$357M	$395M	$292M	$116M
Operating Expenses	$550M	$562M	$789M	$11.7B	$441M	$449M	$382M	-$47M
Operating Income	$1.9B	$2.6B	$4.1B	-$1.9B	$4.1B	$5.1B	$5.3B	$4.6B
Operating Margin	9.1%	11.1%	13.1%	-7.0%	12.6%	13.9%	14.5%	13.4%
Interest Expense	$345M	$367M	$374M	$300M	$226M	$85M	$209M	$0
Income Before Tax	$1.6B	$2.4B	$4.1B	$1.9B	$4.0B	$5.2B	$5.0B	$4.7B
Tax Expense	$365M	$1.5B	$1.1B	$437M	$1.0B	$1.3B	$1.3B	$1.2B
Net Income	$1.3B	$960M	$3.0B	$1.5B	$3.0B	$3.9B	$3.8B	$3.5B
Net Margin	6.0%	4.1%	9.4%	5.4%	9.0%	10.5%	10.3%	10.1%
EPS (Diluted)	$0.01	$0.01	$0.02	$0.01	$0.02	$0.02	$0.02	$0.02
EBITDA	$3.6B	$4.4B	$6.1B	$3.0B	$6.0B	$7.0B	$7.3B	$6.8B
Shares Outstanding	188.31B	188.31B	188.31B	188.31B	188.31B	188.31B	188.31B	188.52B

MRKV.ME MCX