₽2.80 ($0.03)

+0.01 (+0.18%)

Weekly Expected Move ±7.2%

₽2 ₽3 ₽3 ₽3 ₽3

MCX · Utilities · Regulated Electric · Tech Score Neutral · Power 61 · ₽22.8B mcap · 173M float · 0.214% daily turnover

Analysis Technicals Weather Peers

Revenue

$69.4B +0.0% ▲

5Y CAGR: +11.4%

Gross Profit

$34.1B +0.0% ▲

Operating Income

$3.0B +0.0% ▲

5Y CAGR: +43.4%

Net Income

$228M +0.0% ▲

5Y CAGR: +13.9%

EPS (Diluted)

$0.03 +0.0% ▲

5Y CAGR: +13.6%

EBITDA

$0 +0.0% ▲

View Full Income Statement

Line Item	FY2018	FY2019	FY2020	FY2021	FY2024
Revenue	$42.8B	$44.0B	$44.0B	$48.6B	$69.4B
YoY Growth	+5.9%	+2.8%	-0.0%	+10.5%	+0.0%
Cost of Revenue	$46.3B	$46.4B	$46.2B	$51.4B	$35.4B
Gross Profit	-$3.5B	-$2.4B	-$2.2B	-$2.8B	$34.1B
Gross Margin	-8.1%	-5.4%	-5.1%	-5.7%	49.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$366M	$395M	$351M	$324M	$61.4B
Operating Expenses	-$4.6B	-$4.4B	-$4.6B	-$4.2B	$61.4B
Operating Income	$685M	$2.5B	$2.4B	$1.4B	$3.0B
Operating Margin	1.6%	5.6%	5.5%	2.9%	4.4%
Interest Expense	$685M	$675M	$671M	$472M	$89M
Income Before Tax	$166M	$985M	$313M	$1.0B	$201M
Tax Expense	$74M	$233M	$106M	$174M	$97M
Net Income	$93M	$752M	$207M	$869M	$228M
Net Margin	0.2%	1.7%	0.5%	1.8%	0.3%
EPS (Diluted)	$0.01	$0.08	$0.02	$0.10	$0.03
EBITDA	$994M	$1.6B	$1.2B	$1.6B	$0
Shares Outstanding	9.05B	9.05B	9.04B	9.05B	9.05B

Line Item	FY2020 Q3	FY2020 Q4	FY2021 Q1	FY2021 Q2	FY2021 Q3	FY2021 Q4	FY2025 Q1	FY2025 Q2
Revenue	$13.2B	$23.3B	$13.4B	$23.3B	$14.6B	$14.6B	$19.9B	$15.5B
Cost of Revenue	$12.5B	$25.1B	$12.8B	$25.1B	$14.2B	$14.2B	$9.7B	$7.2B
Gross Profit	$690M	-$1.8B	$652M	-$1.8B	$421M	$421M	$10.3B	$8.2B
Gross Margin	5.2%	-7.6%	4.9%	-7.6%	2.9%	2.9%	51.5%	53.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$554M	$1.2B	$410M	$1.2B	$3M	$3M	$9.0B	$7.5B
Operating Expenses	$511M	$2.3B	$386M	$2.3B	-$18M	-$18M	$9.0B	$7.5B
Operating Income	$178M	$568M	$267M	$568M	$438M	$438M	$1.3B	$768M
Operating Margin	1.3%	2.4%	2.0%	2.4%	3.0%	3.0%	6.3%	5.0%
Interest Expense	$134M	$244M	$113M	$244M	$70M	$70M	$0	$0
Income Before Tax	$36M	$324M	$162M	$324M	$360M	$360M	$1.5B	$733M
Tax Expense	$22M	$27M	$13M	$27M	$74M	$74M	$353M	$119M
Net Income	$14M	$297M	$149M	$297M	$286M	$286M	$1.1B	$552M
Net Margin	0.1%	1.3%	1.1%	1.3%	2.0%	2.0%	5.7%	3.6%
EPS (Diluted)	$0.00	$0.03	$0.02	$0.03	$0.03	$0.03	$0.13	$0.08
EBITDA	$202M	$202M	$316M	$316M	$449M	$449M	$1.3B	$768M
Shares Outstanding	9.02B	9.04B	9.04B	9.04B	9.05B	9.05B	9.05B	9.05B

RTSB.ME MCX