Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Sales Turnover	500.45	264.35	121.29	0.00
Excise Duty	0.00	0.00	0.00	0.00
Net Sales	500.45	264.35	121.29	0.00
Other Income	0.07	0.01	0.00	0.00
Stock Adjustments	0.00	0.00	11.98	0.00
Total Income	500.52	264.36	133.27	0.00
EXPENDITURE :
Raw Materials	456.49	248.27	116.56	0.00
Power & Fuel Cost	0.05	0.06	0.01	0.00
Employee Cost	13.50	10.29	6.67	0.00
Other Manufacturing Expenses	-34.19	-35.04	2.00	0.00
Selling & Administrative Expenses	30.98	26.45	4.98	0.02
Miscellaneous Expenses	4.04	1.76	0.03	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00
Total Expenditure	470.87	251.80	130.26	0.02
Operating Profit	29.65	12.57	3.02	-0.02
Interest	7.40	1.52	0.01	0.00
Gross Profit	22.25	11.05	3.01	-0.02
Depreciation	0.54	0.46	0.02	0.00
Profit Before Tax	21.71	10.59	2.99	-0.02
Tax	5.68	2.61	0.86	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00
Deferred Tax	-0.07	-0.09	-0.01	0.00
Reported Net Profit	16.09	8.07	2.14	-0.02
Extraordinary Items	-0.01	0.00	0.00	0.00
Adjusted Net Profit	16.10	8.07	2.14	-0.02
Adjustment below Net Profit	0.00	0.00	0.00	0.00
P & L Balance brought forward	10.08	2.01	-0.02	0.00
Statutory Appropriations	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00
P & L Balance carried down	26.18	10.08	2.11	-0.02
Dividend	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	7.68	713.05	213.56	-2.42
Earnings Per Share(Adj)-Unit Curr	0.77	713.05	213.56	-2.42
Book Value-Unit Curr	42.89	1220.20	221.14	7.58
Book Value(Adj)-Unit Curr	4.29	1220.20	221.14	7.58