₽1.30 ($0.02)

-0.00 (-0.27%)

Weekly Expected Move ±2.7%

₽1 ₽1 ₽1 ₽1 ₽1

MCX · Utilities · Independent Power Producers · Tech Score Strong Sell · Power 40 · ₽51.6B mcap · 7.69B float · 0.634% daily turnover

Revenue

$225.2B +24.5% ▲

5Y CAGR: +3.4%

Gross Profit

$61.0B +11.0% ▲

5Y CAGR: +17.5%

Operating Income

$2.6B -66.0% ▼

5Y CAGR: -30.3%

Net Income

$2.9B -64.0% ▼

5Y CAGR: -26.4%

EPS (Diluted)

$0.07 -63.6% ▼

5Y CAGR: -26.5%

EBITDA

$40.7B +20.2% ▲

5Y CAGR: +1.2%

View Full Income Statement

Line Item	FY2017	FY2018	FY2019	FY2020	FY2021
Revenue	$196.1B	$198.9B	$189.8B	$180.9B	$225.2B
YoY Growth	+2.8%	+1.4%	-4.6%	-4.7%	+24.5%
Cost of Revenue	$160.0B	$155.8B	$136.0B	$126.0B	$164.2B
Gross Profit	$36.1B	$43.1B	$53.8B	$55.0B	$61.0B
Gross Margin	18.4%	21.7%	28.4%	30.4%	27.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$4.1B	$13.4B	$3.1B	$2.2B	$2.2B
Operating Expenses	$6.9B	$15.9B	$34.2B	$44.5B	$58.4B
Operating Income	$29.2B	$27.2B	$24.4B	$7.6B	$2.6B
Operating Margin	14.9%	13.7%	12.8%	4.2%	1.1%
Interest Expense	$1.8B	$716M	$774M	$1.9B	$1.4B
Income Before Tax	$30.5B	$27.6B	$10.6B	$10.2B	$4.1B
Tax Expense	$5.3B	$5.9B	$1.0B	$2.1B	$1.2B
Net Income	$24.8B	$21.4B	$9.6B	$8.0B	$2.9B
Net Margin	12.7%	10.8%	5.1%	4.4%	1.3%
EPS (Diluted)	$0.63	$0.54	$0.24	$0.20	$0.07
EBITDA	$47.4B	$43.5B	$27.0B	$33.9B	$40.7B
Shares Outstanding	39.61B	39.61B	39.66B	39.75B	39.75B

Line Item	FY2022 Q1	FY2022 Q2	FY2022 Q3	FY2023 Q1	FY2023 Q2	FY2023 Q3	FY2026 Q1	FY2026 Q2
Revenue	$75.2B	$42.6B	$36.3B	$64.3B	$43.2B	$39.2B	$118.4B	$61.2B
Cost of Revenue	$51.9B	$2.2B	$2.6B	$46.8B	$2.5B	$2.8B	$98.6B	$2.4B
Gross Profit	$23.3B	$40.4B	$33.7B	$17.5B	$40.7B	$36.4B	$19.8B	$58.8B
Gross Margin	31.0%	94.8%	92.9%	27.2%	94.3%	93.0%	16.7%	96.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$552M	$441M	$480M	$4.5B	$533M	$532M	$0	$0
Operating Expenses	$11.4B	$40.6B	$36.6B	$14.3B	$43.3B	$44.0B	$825M	$61.6B
Operating Income	$15.3B	-$1.9B	-$2.9B	$3.8B	-$2.6B	-$7.5B	$18.9B	-$2.8B
Operating Margin	20.3%	-4.4%	-8.0%	5.9%	-5.9%	-19.2%	16.0%	-4.6%
Interest Expense	$572M	$375M	$207M	$0	$164M	$190M	$135M	$284M
Income Before Tax	$16.2B	-$352M	-$2.0B	$4.1B	-$1.6B	-$6.1B	$18.0B	-$2.3B
Tax Expense	$3.1B	$414M	-$747M	$678M	-$664M	-$1.3B	$4.3B	-$397M
Net Income	$13.1B	-$766M	-$1.3B	$3.4B	-$934M	-$4.8B	$13.7B	-$1.9B
Net Margin	17.4%	-1.8%	-3.6%	5.4%	-2.2%	-12.3%	11.6%	-3.1%
EPS (Diluted)	$0.33	$-0.02	$-0.03	$0.09	$-0.02	$-0.12	$0.35	$-0.05
EBITDA	$22.8B	$6.1B	$3.8B	$11.7B	$5.6B	$2.3B	$23.0B	$2.0B
Shares Outstanding	39.75B	39.75B	39.75B	39.75B	39.75B	39.75B	39.75B	39.75B

MSNG.ME MCX