₽378.50 ($4.43)

+2.00 (+0.53%)

Weekly Expected Move ±3.4%

₽349 ₽362 ₽375 ₽388 ₽401

MCX · Industrials · Marine Shipping · Tech Score Sell · Power 50 · ₽25.5B mcap · 44M float · 0.097% daily turnover

Analysis Technicals Weather Peers

Revenue

$11.1B +20.4% ▲

5Y CAGR: -9.7%

Gross Profit

$8.3B +23.7% ▲

5Y CAGR: +24.1%

Operating Income

$7.4B +24.2% ▲

5Y CAGR: +37.6%

Net Income

$5.0B +1.4% ▲

5Y CAGR: +38.2%

EPS (Diluted)

$0.07 -99.9% ▼

5Y CAGR: -65.6%

EBITDA

$8.4B +28.9% ▲

5Y CAGR: +34.3%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$7.7B	$6.4B	$5.0B	$9.2B	$11.1B
YoY Growth	-58.7%	-16.7%	-22.2%	+86.2%	+20.4%
Cost of Revenue	$4.0B	$2.8B	$1.9B	$2.5B	$2.8B
Gross Profit	$3.6B	$3.6B	$3.0B	$6.7B	$8.3B
Gross Margin	47.1%	56.5%	61.2%	72.8%	74.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$606M	$581M	$499M	$690M	$949M
Operating Expenses	$657M	$620M	$532M	$892M	$949M
Operating Income	$3.1B	$3.0B	$2.5B	$5.9B	$7.4B
Operating Margin	40.8%	47.3%	49.4%	64.2%	66.2%
Interest Expense	$282M	$63M	$54M	$0	$18M
Income Before Tax	$2.9B	$3.0B	$2.5B	$6.1B	$8.1B
Tax Expense	$604M	$612M	$499M	$1.3B	$1.8B
Net Income	$2.3B	$2.4B	$2.0B	$4.9B	$5.0B
Net Margin	30.2%	37.4%	39.5%	52.9%	44.5%
EPS (Diluted)	$34.20	$35.20	$29.00	$72.30	$0.07
EBITDA	$3.5B	$3.4B	$2.8B	$6.5B	$8.4B
Shares Outstanding	68M	68M	68M	68M	68M

Line Item	FY2023 Q3	FY2023 Q4	FY2024 Q1	FY2024 Q2	FY2025 Q2	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$3.3B	$1.4B	$2.7B	$2.7B	$2.1B	$5.5B	$2.0B	$1.3B
Cost of Revenue	$1.1B	$222M	$652M	$652M	$1.2B	$2.1B	$631M	$601M
Gross Profit	$2.2B	$1.2B	$2.1B	$2.1B	$944M	$3.5B	$1.4B	$691M
Gross Margin	66.1%	84.6%	76.0%	76.0%	44.9%	62.5%	69.0%	53.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$234M	$157M	$216M	$216M	$331M	$403M	$199M	$170M
Operating Expenses	$5.2B	$280M	$216M	$216M	$331M	$431M	$199M	$170M
Operating Income	-$3.0B	$998M	$1.8B	$1.8B	$613M	$3.0B	$1.2B	$521M
Operating Margin	-89.9%	69.1%	68.0%	68.0%	29.1%	54.7%	59.1%	40.3%
Interest Expense	$0	$0	$0	$0	$48M	$202M	$0	$0
Income Before Tax	$2.0B	$1.1B	$1.9B	$1.9B	-$315M	$3.3B	$1.4B	-$325M
Tax Expense	$414M	$229M	$392M	$392M	$315M	$974M	$360M	$69M
Net Income	$1.6B	$865M	$1.6B	$1.6B	$885M	$2.3B	$1.1B	-$256M
Net Margin	47.2%	59.9%	57.2%	57.2%	42.1%	42.1%	52.2%	-19.8%
EPS (Diluted)	$23.23	$12.80	$22.98	$22.98	$45.95	$34.42	$15.70	$-3.79
EBITDA	$2.0B	$1.1B	$1.9B	$1.9B	$661M	$3.3B	$1.3B	-$461M
Shares Outstanding	68M	68M	68M	68M	68M	68M	68M	68M

NKHP.ME MCX