Magnit PAO
MOEX:MGNT
| US |
|
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
| US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
| US |
|
Bank of America Corp
NYSE:BAC
|
Banking
|
| US |
|
Mastercard Inc
NYSE:MA
|
Technology
|
| US |
|
UnitedHealth Group Inc
NYSE:UNH
|
Health Care
|
| US |
|
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
| US |
|
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
| US |
|
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
| US |
|
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
| US |
|
Visa Inc
NYSE:V
|
Technology
|
| CN |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
| US |
|
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
| US |
|
Coca-Cola Co
NYSE:KO
|
Beverages
|
| US |
|
Walmart Inc
NYSE:WMT
|
Retail
|
| US |
|
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
| US |
|
Chevron Corp
NYSE:CVX
|
Energy
|
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
| 52 Week Range |
2 809.5
5 365
|
| Price Target |
|
We'll email you a reminder when the closing price reaches RUB.
Choose the stock you wish to monitor with a price alert.
|
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
|
Bank of America Corp
NYSE:BAC
|
US |
|
|
Mastercard Inc
NYSE:MA
|
US |
|
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
|
Pfizer Inc
NYSE:PFE
|
US |
|
|
Palantir Technologies Inc
NYSE:PLTR
|
US |
|
|
Nike Inc
NYSE:NKE
|
US |
|
|
Visa Inc
NYSE:V
|
US |
|
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
|
Coca-Cola Co
NYSE:KO
|
US |
|
|
Walmart Inc
NYSE:WMT
|
US |
|
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
|
Chevron Corp
NYSE:CVX
|
US |
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Magnit PAO
|
Revenue
|
2.5T
RUB
|
|
Cost of Revenue
|
-2T
RUB
|
|
Gross Profit
|
575.8B
RUB
|
|
Operating Expenses
|
-448.7B
RUB
|
|
Operating Income
|
127.1B
RUB
|
|
Other Expenses
|
-68.5B
RUB
|
|
Net Income
|
58.7B
RUB
|
Income Statement
Magnit PAO
| Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||
| Revenue |
1 368 705
N/A
|
1 474 150
+8%
|
1 553 777
+5%
|
1 612 647
+4%
|
1 856 079
+15%
|
2 170 114
+17%
|
2 351 996
+8%
|
2 445 187
+4%
|
2 544 689
+4%
|
|
| Gross Profit | ||||||||||
| Cost of Revenue |
(1 059 921)
|
(1 141 461)
|
(1 192 883)
|
(1 241 055)
|
(1 426 163)
|
(1 666 897)
|
(1 819 733)
|
(1 895 811)
|
(1 968 852)
|
|
| Gross Profit |
308 784
N/A
|
332 689
+8%
|
360 895
+8%
|
371 592
+3%
|
429 916
+16%
|
503 217
+17%
|
532 264
+6%
|
549 376
+3%
|
575 837
+5%
|
|
| Operating Income | ||||||||||
| Operating Expenses |
(254 895)
|
(264 798)
|
(279 432)
|
(281 236)
|
(326 788)
|
(378 103)
|
(435 127)
|
(455 422)
|
(448 694)
|
|
| Selling, General & Administrative |
(178 657)
|
(190 192)
|
(201 256)
|
(206 429)
|
(242 271)
|
(274 707)
|
(323 971)
|
(341 531)
|
(339 199)
|
|
| Depreciation & Amortization |
(88 094)
|
(87 689)
|
(89 765)
|
(89 933)
|
(105 327)
|
(122 396)
|
(133 825)
|
(136 828)
|
(134 098)
|
|
| Other Operating Expenses |
11 857
|
13 084
|
11 589
|
15 126
|
20 810
|
19 000
|
22 669
|
22 937
|
24 602
|
|
| Operating Income |
53 889
N/A
|
67 891
+26%
|
81 462
+20%
|
90 355
+11%
|
103 128
+14%
|
125 114
+21%
|
97 137
-22%
|
93 953
-3%
|
127 142
+35%
|
|
| Pre-Tax Income | ||||||||||
| Interest Income Expense |
(46 636)
|
(47 309)
|
(45 721)
|
(42 014)
|
(46 086)
|
(54 756)
|
(55 034)
|
(50 671)
|
(52 724)
|
|
| Non-Reccuring Items |
5 326
|
5 149
|
6 962
|
5 372
|
5 785
|
805
|
880
|
5 046
|
8 374
|
|
| Total Other Income |
0
|
(0)
|
0
|
0
|
(211)
|
0
|
(118)
|
0
|
(58)
|
|
| Pre-Tax Income |
12 579
N/A
|
25 731
+105%
|
42 703
+66%
|
53 714
+26%
|
62 615
+17%
|
71 164
+14%
|
42 865
-40%
|
48 328
+13%
|
82 736
+71%
|
|
| Net Income | ||||||||||
| Tax Provision |
(3 015)
|
(5 439)
|
(9 709)
|
(12 192)
|
(14 497)
|
(16 003)
|
(14 932)
|
(15 722)
|
(24 058)
|
|
| Income from Continuing Operations |
9 564
|
20 292
|
32 993
|
41 522
|
48 118
|
55 161
|
27 933
|
32 606
|
58 678
|
|
| Net Income (Common) |
9 564
N/A
|
20 292
+112%
|
32 993
+63%
|
41 522
+26%
|
48 118
+16%
|
55 161
+15%
|
27 933
-49%
|
32 606
+17%
|
58 678
+80%
|
|
| EPS (Diluted) |
98.04
N/A
|
207.94
+112%
|
337.95
+63%
|
424.79
+26%
|
491.81
+16%
|
563.14
+15%
|
284.96
-49%
|
330.48
+16%
|
661.03
+100%
|
|
