₽598.00 ($7.15)

+0.00 (+0.00%)

Weekly Expected Move ±7.4%

₽511 ₽555 ₽600 ₽645 ₽689

MCX · Energy · Coal · Tech Score Buy · Power 68 · ₽21.4B mcap · 357875 float · 0.150% daily turnover

Analysis Technicals Weather Peers

Revenue

$44.2B -2.7% ▼

5Y CAGR: +4.0%

Gross Profit

$15.5B -18.3% ▼

5Y CAGR: +4.9%

Operating Income

$12.2B +55.1% ▲

5Y CAGR: -7.7%

Net Income

$1.3B -30.2% ▼

5Y CAGR: -28.4%

EPS (Diluted)

$34.71 -30.2% ▼

5Y CAGR: -28.5%

EBITDA

-$4.9B -150.7% ▼

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$27.6B	$43.1B	$58.4B	$45.4B	$44.2B
YoY Growth	-24.1%	+56.4%	+35.5%	-22.2%	-2.7%
Cost of Revenue	$23.7B	$19.5B	$23.7B	$26.5B	$28.7B
Gross Profit	$3.8B	$23.6B	$34.8B	$19.0B	$15.5B
Gross Margin	13.9%	54.8%	59.5%	41.7%	35.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$3.9B	$4.9B	$8.8B	$8.8B	$13.1B
Operating Expenses	$6.9B	$7.9B	$10.6B	$11.1B	$13.1B
Operating Income	-$3.1B	$15.7B	$24.2B	$7.8B	$12.2B
Operating Margin	-11.2%	36.4%	41.4%	17.2%	27.5%
Interest Expense	$9.0B	$8.9B	$5.4B	$6.2B	$7.0B
Income Before Tax	-$20.7B	$14.5B	$15.4B	$2.7B	$2.1B
Tax Expense	-$193M	$1.1B	-$625M	$928M	$835M
Net Income	-$20.6B	$13.3B	$15.9B	$1.8B	$1.3B
Net Margin	-74.6%	30.9%	27.3%	4.0%	2.8%
EPS (Diluted)	$-569.17	$368.60	$440.79	$49.72	$34.71
EBITDA	-$10.0B	$24.9B	$25.6B	$9.6B	-$4.9B
Shares Outstanding	36M	36M	36M	36M	36M

Line Item	FY2022 Q2	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4
Revenue	$41.7B	$16.7B	$21.3B	$24.1B	$19.1B	$25.1B	$12.3B	$12.5B
Cost of Revenue	$11.7B	$12.0B	$12.6B	$13.8B	$16.9B	$11.9B	$11.4B	$10.0B
Gross Profit	$30.1B	$4.7B	$8.7B	$10.3B	$2.2B	$13.3B	$940M	$2.5B
Gross Margin	72.1%	28.1%	40.7%	42.6%	11.6%	52.8%	7.6%	19.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$5.5B	$3.3B	$3.9B	$4.8B	$5.0B	$8.1B	$7.3B	$5.3B
Operating Expenses	$8.1B	$4.4B	$3.8B	$6.2B	$6.1B	$7.0B	$7.3B	$5.1B
Operating Income	$23.8B	$334M	$3.7B	$4.1B	-$3.9B	$16.0B	-$6.4B	-$2.7B
Operating Margin	57.1%	2.0%	17.5%	17.0%	-20.3%	63.8%	-51.6%	-21.4%
Interest Expense	$0	$2.2B	$0	$2.9B	$4.6B	$7.0B	$5.7B	$4.9B
Income Before Tax	$16.9B	-$1.5B	$1.5B	$1.2B	-$8.5B	$10.6B	-$14.8B	-$7.3B
Tax Expense	-$1.4B	$780M	$444M	$483M	$926M	-$91M	$10.3B	$2M
Net Income	$18.3B	-$2.3B	$1.1B	$736M	-$9.5B	$10.7B	-$11.4B	-$7.3B
Net Margin	43.8%	-14.0%	5.0%	3.1%	-49.6%	42.6%	-92.5%	-58.4%
EPS (Diluted)	$505.62	$-64.50	$29.36	$20.36	$-261.64	$296.35	$-314.55	$-202.02
EBITDA	$24.7B	$941M	$4.8B	$4.8B	-$2.5B	-$2.4B	$0	-$1.4B
Shares Outstanding	36M	36M	36M	36M	36M	36M	36M	36M

UKUZ.ME MCX