₽0.98 ($0.01)

-0.00 (-0.30%)

Weekly Expected Move ±3.9%

₽1 ₽1 ₽1 ₽1 ₽1

MCX · Utilities · Independent Power Producers · Tech Score Strong Sell · Power 30 · ₽62.1B mcap · 10.26B float · 3.65% daily turnover

Revenue

$128.3B +8.1% ▲

5Y CAGR: +9.8%

Gross Profit

$64.2B -43.4% ▼

5Y CAGR: -3.7%

Operating Income

$27.7B +17.9% ▲

5Y CAGR: +4.3%

Net Income

$31.9B +44.8% ▲

5Y CAGR: +11.1%

EPS (Diluted)

$0.51 +45.7% ▲

5Y CAGR: +11.2%

EBITDA

$48.6B +35.5% ▲

5Y CAGR: +10.9%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$75.3B	$88.1B	$105.8B	$118.6B	$128.3B
YoY Growth	-6.2%	+17.0%	+20.0%	+12.1%	+8.1%
Cost of Revenue	$52.3B	$45.4B	$5.9B	$5.3B	$64.1B
Gross Profit	$23.0B	$42.7B	$99.9B	$113.4B	$64.2B
Gross Margin	30.6%	48.5%	94.4%	95.6%	50.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$372M	$396M	$421M	$533M	$14.1B
Operating Expenses	$20.7B	$32.7B	$74.7B	$89.8B	$36.4B
Operating Income	$16.8B	$10.0B	$25.2B	$23.5B	$27.7B
Operating Margin	22.4%	11.4%	23.8%	19.8%	21.6%
Interest Expense	$94M	$179M	$247M	$237M	$121M
Income Before Tax	$17.0B	$10.3B	$26.3B	$27.6B	$39.7B
Tax Expense	$3.3B	$2.1B	$5.0B	$5.6B	$7.8B
Net Income	$13.7B	$8.2B	$21.3B	$22.0B	$31.9B
Net Margin	18.3%	9.3%	20.1%	18.6%	24.9%
EPS (Diluted)	$0.22	$0.13	$0.34	$0.35	$0.51
EBITDA	$23.1B	$18.0B	$33.9B	$35.8B	$48.6B
Shares Outstanding	63.05B	63.05B	63.05B	63.05B	63.05B

Line Item	FY2023 Q3	FY2023 Q4	FY2024 Q1	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2
Revenue	$30.1B	$30.1B	$35.5B	$27.5B	$32.6B	$32.6B	$36.2B	$31.2B
Cost of Revenue	$15.7B	$15.7B	$22.3B	$7.2B	$17.3B	$17.3B	$26.1B	$23.8B
Gross Profit	$14.5B	$14.5B	$13.1B	$20.4B	$15.3B	$15.3B	$10.1B	$7.4B
Gross Margin	48.0%	48.0%	37.0%	74.0%	47.0%	47.0%	27.9%	23.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$3.5B	$3.5B	-$1K	$7.0B	$3.6B	$3.6B	$0	$0
Operating Expenses	$12.0B	$12.0B	$13.1B	-$1.6B	$12.4B	$12.4B	$0	$0
Operating Income	$2.5B	$2.5B	$13.1B	$21.9B	$2.9B	$2.9B	$10.1B	$7.4B
Operating Margin	8.3%	8.3%	37.0%	79.8%	8.9%	8.9%	27.9%	23.7%
Interest Expense	$0	$0	$0	$0	$0	$0	$0	$0
Income Before Tax	$4.0B	$4.0B	$15.4B	$11.6B	$6.3B	$6.3B	$15.1B	$12.6B
Tax Expense	$719M	$719M	$3.0B	$2.3B	$1.2B	$1.2B	$3.8B	$3.0B
Net Income	$3.3B	$3.3B	$12.4B	$9.3B	$5.1B	$5.1B	$11.3B	$9.6B
Net Margin	10.8%	10.8%	35.0%	33.9%	15.7%	15.7%	31.1%	30.8%
EPS (Diluted)	$0.05	$0.05	$0.20	$0.15	$0.08	$0.08	$0.18	$0.15
EBITDA	$10.4B	$10.4B	$15.1B	$11.3B	$11.2B	$11.2B	$11.5B	$12.6B
Shares Outstanding	63.05B	63.05B	63.05B	63.05B	63.05B	63.05B	63.05B	63.05B

UPRO.ME MCX