Also trades as: GAZ.L (LSE) · $vol 0M

₽561.05 ($6.70)

+5.05 (+0.91%)

Weekly Expected Move ±2.9%

₽530 ₽546 ₽562 ₽579 ₽595

MCX · Energy · Oil & Gas Integrated · Tech Score Buy · Power 67 · ₽2.65T mcap · 182M float · 0.651% daily turnover

Revenue

$4.10T +16.5% ▲

5Y CAGR: +11.2%

Gross Profit

$2.38T -22.9% ▼

5Y CAGR: +12.7%

Operating Income

$678.8B -5.9% ▼

5Y CAGR: +8.7%

Net Income

$479.4B -25.2% ▼

5Y CAGR: +3.7%

EPS (Diluted)

$101.62 -25.2% ▼

5Y CAGR: +3.7%

EBITDA

$1.15T +5.9% ▲

5Y CAGR: +12.5%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$1.96T	$2.99T	$3.41T	$3.52T	$4.10T
YoY Growth	-18.8%	+52.4%	+14.3%	+3.2%	+16.5%
Cost of Revenue	$977.9B	$1.41T	$315.3B	$427.0B	$1.72T
Gross Profit	$981.2B	$1.58T	$3.10T	$3.09T	$2.38T
Gross Margin	50.1%	52.9%	90.8%	87.9%	58.2%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$115.9B	$132.3B	$0	$0	$150.2B
Operating Expenses	$836.0B	$1.02T	$2.20T	$2.37T	$1.71T
Operating Income	$145.2B	$561.3B	$870.4B	$721.0B	$678.8B
Operating Margin	7.4%	18.8%	25.5%	20.5%	16.6%
Interest Expense	$22.8B	$19.1B	$0	$0	$16.1B
Income Before Tax	$143.5B	$633.0B	$894.3B	$767.6B	$684.5B
Tax Expense	$22.8B	$113.6B	$157.9B	$130.1B	$183.7B
Net Income	$117.7B	$503.4B	$729.6B	$641.1B	$479.4B
Net Margin	6.0%	16.9%	21.4%	18.2%	11.7%
EPS (Diluted)	$24.95	$106.71	$154.65	$135.89	$101.62
EBITDA	$346.3B	$784.3B	$1.18T	$1.09T	$1.15T
Shares Outstanding	4.72B	4.72B	4.72B	4.72B	4.72B

Line Item	FY2023 Q3	FY2023 Q4	FY2024 Q1	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2
Revenue	$983.8B	$983.8B	$1.01T	$1.04T	$1.04T	$1.04T	$890.9B	$884.0B
Cost of Revenue	$79.0B	$79.0B	$418.7B	$440.0B	$439.0B	$439.0B	$165.9B	$392.4B
Gross Profit	$904.7B	$904.7B	$590.8B	$601.6B	$601.4B	$601.4B	$725.0B	$491.7B
Gross Margin	92.0%	92.0%	58.5%	57.8%	57.8%	57.8%	81.4%	55.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$35.3B	$35.3B	$36.9B	$37.9B	$38.2B	$38.2B	$42.1B	$40.2B
Operating Expenses	$867.3B	$739.1B	$394.1B	$408.4B	$458.7B	$458.7B	$317.7B	$399.7B
Operating Income	$165.6B	$165.6B	$196.7B	$193.2B	$142.7B	$142.7B	$407.3B	$92.0B
Operating Margin	16.8%	16.8%	19.5%	18.6%	13.7%	13.7%	45.7%	10.4%
Interest Expense	$0	$0	$7.5B	$4.8B	$508M	$508M	$24.1B	$0
Income Before Tax	$198.8B	$198.8B	$210.1B	$216.1B	$132.2B	$132.2B	$131.0B	$81.9B
Tax Expense	$33.0B	$33.0B	$39.7B	$41.8B	$52.2B	$52.2B	$31.7B	$20.5B
Net Income	$168.3B	$168.3B	$164.2B	$169.0B	$75.5B	$75.5B	$92.6B	$57.8B
Net Margin	17.1%	17.1%	16.3%	16.2%	7.3%	7.3%	10.4%	6.5%
EPS (Diluted)	$35.68	$35.68	$34.81	$35.81	$16.00	$16.00	$19.63	$12.26
EBITDA	$269.9B	$269.9B	$292.7B	$289.2B	$282.1B	$282.1B	$263.9B	$202.4B
Shares Outstanding	4.72B	4.72B	4.72B	4.72B	4.72B	4.72B	4.72B	4.72B

SIBN.ME MCX