₽1.62 ($0.02)

+0.01 (+0.75%)

Weekly Expected Move ±1.8%

₽2 ₽2 ₽2 ₽2 ₽2

MCX · Utilities · Regulated Electric · Tech Score Neutral · Power 62 · ₽78.4B mcap · 15.33B float · 0.190% daily turnover

Analysis Technicals Weather Peers

Revenue

$249.0B +8.6% ▲

5Y CAGR: +9.1%

Gross Profit

$219.8B +109.0% ▲

5Y CAGR: +26.2%

Operating Income

$26.0B -25.9% ▼

5Y CAGR: +9.2%

Net Income

$13.6B -48.4% ▼

5Y CAGR: +10.8%

EPS (Diluted)

$0.28 -48.1% ▼

5Y CAGR: +10.5%

EBITDA

$53.2B -10.9% ▼

5Y CAGR: +7.3%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$163.7B	$184.7B	$199.7B	$229.3B	$249.0B
YoY Growth	+1.6%	+12.8%	+8.1%	+14.8%	+8.6%
Cost of Revenue	$95.3B	$107.9B	$115.8B	$124.2B	$29.2B
Gross Profit	$68.5B	$76.8B	$83.8B	$105.2B	$219.8B
Gross Margin	41.8%	41.6%	42.0%	45.9%	88.3%
R&D Expenses	$63M	$34M	$11M	$0	$0
SG&A Expenses	$2.1B	$2.4B	$857M	$1.6B	$41.5B
Operating Expenses	$56.1B	$56.5B	$45.9B	$70.0B	$193.8B
Operating Income	$11.0B	$17.1B	$39.3B	$35.1B	$26.0B
Operating Margin	6.7%	9.3%	19.7%	15.3%	10.5%
Interest Expense	$4.7B	$3.7B	$3.4B	$1.5B	$4.1B
Income Before Tax	$6.6B	$13.9B	$17.2B	$34.5B	$21.7B
Tax Expense	$1.9B	$3.4B	$3.8B	$8.2B	$8.2B
Net Income	$4.8B	$10.5B	$13.5B	$26.3B	$13.6B
Net Margin	2.9%	5.7%	6.7%	11.5%	5.4%
EPS (Diluted)	$0.10	$0.21	$0.28	$0.54	$0.28
EBITDA	$36.2B	$44.0B	$44.5B	$59.8B	$53.2B
Shares Outstanding	48.71B	48.71B	48.71B	48.71B	48.71B

Line Item	FY2024 Q1	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2026 Q1
Revenue	$64.5B	$54.5B	$59.1B	$70.9B	$69.0B	$61.0B	$69.7B	$84.2B
Cost of Revenue	$51.7B	$48.3B	$49.2B	$5.7B	$51.4B	$53.3B	$36.5B	$65.6B
Gross Profit	$12.8B	$6.3B	$9.9B	$65.2B	$17.7B	$7.7B	$33.1B	$18.6B
Gross Margin	19.9%	11.5%	16.7%	92.0%	25.6%	12.7%	47.4%	22.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$345M	$111M	$718M	$14.6B	$3.2B	$104M	$490M	$57M
Operating Expenses	$18.1B	-$1.4B	-$1.5B	$69.8B	$3.2B	-$3.4B	$21.3B	-$2.8B
Operating Income	$11.6B	$7.7B	$11.4B	-$4.6B	$14.4B	$11.1B	$11.7B	$21.4B
Operating Margin	18.0%	14.1%	19.2%	-6.4%	20.9%	18.2%	16.8%	25.4%
Interest Expense	$1.4B	$757M	$1.4B	$1.1B	$2.8B	$2.4B	$2.0B	$0
Income Before Tax	$10.6B	$6.8B	$10.0B	-$5.7B	$14.1B	$8.5B	$13.7B	$19.3B
Tax Expense	$1.9B	$2.0B	$1.2B	$3.1B	$3.4B	$2.6B	$2.8B	$4.9B
Net Income	$8.7B	$4.9B	$8.8B	-$8.8B	$10.7B	$5.9B	$10.9B	$14.4B
Net Margin	13.5%	8.9%	14.9%	-12.5%	15.6%	9.7%	15.7%	17.1%
EPS (Diluted)	$0.18	$0.10	$0.18	$-0.18	$0.22	$0.12	$0.22	$0.30
EBITDA	$18.6B	$13.0B	$16.1B	$2.6B	$23.5B	$14.3B	$23.1B	$27.2B
Shares Outstanding	48.71B	48.71B	48.71B	48.71B	48.70B	48.71B	48.71B	48.71B

MSRS.ME MCX