Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	85.48	70.23	50.02	28.28	16.00	11.03
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	85.48	70.23	50.02	28.28	16.00	11.03
Other Income	2.65	1.75	1.00	0.80	0.37	0.11
Stock Adjustments	3.91	1.12	-0.61	-1.53	0.33	2.43
Total Income	92.04	73.10	50.41	27.55	16.70	13.57
EXPENDITURE :
Raw Materials	63.81	51.64	38.74	19.94	10.56	7.99
Power & Fuel Cost	2.22	1.73	1.55	1.37	1.00	0.72
Employee Cost	2.34	1.84	1.42	0.89	1.15	1.01
Other Manufacturing Expenses	5.94	5.08	1.96	0.85	0.79	0.28
Selling & Administrative Expenses	4.33	3.62	2.03	1.33	0.67	1.14
Miscellaneous Expenses	0.17	0.16	0.10	0.12	0.12	0.10
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	78.80	64.07	45.80	24.52	14.29	11.25
Operating Profit	13.24	9.03	4.61	3.03	2.42	2.33
Interest	0.81	0.35	0.35	0.30	0.25	0.28
Gross Profit	12.43	8.68	4.26	2.73	2.17	2.05
Depreciation	1.12	1.00	1.01	0.83	0.84	0.79
Profit Before Tax	11.31	7.68	3.25	1.90	1.33	1.26
Tax	2.90	2.00	0.82	0.53	0.39	0.34
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.02	-0.04	-0.04	0.02	-0.04	0.03
Reported Net Profit	8.43	5.73	2.47	1.34	0.97	0.89
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	8.43	5.73	2.47	1.34	0.97	0.89
Adjustment below Net Profit	-3.18	0.00	0.00	-2.20	0.00	0.00
P & L Balance brought forward	9.82	4.08	1.61	2.47	1.50	0.61
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	15.07	9.82	4.08	1.61	2.47	1.50
Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	2.41	5.18	2.35	1.33	2.19	2.00
Earnings Per Share(Adj)-Unit Curr	0.24	0.17	0.08	0.04	0.03	0.03
Book Value-Unit Curr	16.88	30.39	16.37	11.59	21.64	19.46
Book Value(Adj)-Unit Curr	1.69	1.01	0.55	0.39	0.33	0.29