₽3,470.00 ($41.43)

-40.00 (-1.14%)

Weekly Expected Move ±4.8%

₽3213 ₽3384 ₽3555 ₽3726 ₽3897

MCX · Utilities · Independent Power Producers · Tech Score Buy · Power 65 · ₽47.2B mcap · 2M float · 0.028% daily turnover

Analysis Technicals Weather Peers

Revenue

$4.7B -98.5% ▼

5Y CAGR: -55.4%

Gross Profit

$3.1B -85.7% ▼

5Y CAGR: -30.8%

Operating Income

$3.0B -73.8% ▼

5Y CAGR: -21.0%

Net Income

-$22.7B -361.0% ▼

EPS (Diluted)

$3751000.00 +434496.2% ▲

5Y CAGR: +715.1%

EBITDA

$1.6B -86.5% ▼

5Y CAGR: -24.7%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$269.5B	$291.3B	$3.2B	$321.5B	$4.7B
YoY Growth	+1.7%	+8.1%	-98.9%	+9852.0%	-98.5%
Cost of Revenue	$249.2B	$277.7B	$1.3B	$300.0B	$1.6B
Gross Profit	$20.3B	$20.8B	$1.9B	$21.5B	$3.1B
Gross Margin	7.5%	7.2%	59.1%	6.7%	65.6%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$930M	$827M	$8.6B	$8.5B	$41M
Operating Expenses	$8.5B	$7.9B	$31M	$10.0B	$41M
Operating Income	$10.9B	$13.1B	$10.2B	$11.6B	$3.0B
Operating Margin	4.0%	4.5%	316.7%	3.6%	64.7%
Interest Expense	$2.9B	$2.6B	$151M	$732M	$212M
Income Before Tax	-$4.6B	$4.6B	-$6.4B	$12.0B	$1.4B
Tax Expense	-$485M	$1.1B	-$868M	$2.7B	$430M
Net Income	-$4.1B	$3.4B	-$5.5B	$8.7B	-$22.7B
Net Margin	-1.5%	1.2%	-169.8%	2.7%	-483.5%
EPS (Diluted)	$-316.18	$261.30	$-401.47	$863.10	$3751000.00
EBITDA	-$1.2B	$11.1B	-$6.2B	$12.1B	$1.6B
Shares Outstanding	13M	13M	14M	10M	11M

Line Item	FY2021 Q2	FY2021 Q4	FY2022 Q2	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2025 Q2
Revenue	$143.0B	$148.3B	$1.4B	$2.1B	$160.2B	$161.4B	$166.3B	$1.5B
Cost of Revenue	$135.8B	$141.8B	$571M	$1.1B	$148.8B	$151.2B	$156.2B	$667M
Gross Profit	$7.1B	$6.5B	$849M	$1.0B	$11.4B	$10.1B	$10.1B	$850M
Gross Margin	5.0%	4.4%	59.8%	48.2%	7.1%	6.3%	6.1%	56.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$3.3B	$695M	$14M	$20M	$2.5B	$6.0B	$909M	$850M
Operating Expenses	$5.7B	$1.1B	$14M	-$42M	$4.1B	$5.9B	-$1.4B	$850M
Operating Income	$4.2B	$5.1B	$836M	$1.0B	$7.3B	$4.3B	$11.5B	$0
Operating Margin	2.9%	3.4%	58.8%	47.3%	4.6%	2.6%	6.9%	0.0%
Interest Expense	$0	$0	$57M	$148M	$851M	$366M	$0	$1.3B
Income Before Tax	$298M	$4.3B	$4.5B	$7.8B	$8.2B	$3.8B	$12.0B	$3.9B
Tax Expense	$101M	$998M	$1.7B	$1.6B	$1.6B	$1.0B	$2.7B	$542M
Net Income	$722M	$2.7B	$2.8B	$6.2B	$6.1B	$2.5B	$8.6B	$3.4B
Net Margin	0.5%	1.8%	196.8%	289.9%	3.8%	1.6%	5.2%	221.3%
EPS (Diluted)	$55.64	$205.68	$215.36	$453.68	$591.67	$261.08	$808.06	$245680.00
EBITDA	$4.4B	$5.3B	$4.5B	$8.0B	$7.7B	$4.4B	$11.3B	$5.2B
Shares Outstanding	13M	13M	12M	14M	10M	10M	11M	11M

TNSE.ME MCX