Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	73.73	51.80	25.18	18.14
Excise Duty	0.00	0.00	0.00	0.00
Net Sales	73.73	51.80	25.18	18.14
Other Income	0.83	0.44	0.17	0.07
Stock Adjustments	-1.87	3.55	0.00	0.00
Total Income	72.69	55.79	25.35	18.21
EXPENDITURE :
Raw Materials	19.88	22.53	6.36	1.74
Power & Fuel Cost	0.10	0.06	0.07	0.08
Employee Cost	29.64	19.51	12.05	11.37
Other Manufacturing Expenses	0.71	0.28	0.02	0.01
Selling & Administrative Expenses	7.92	6.25	2.59	2.48
Miscellaneous Expenses	1.05	0.59	0.78	0.77
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00
Total Expenditure	59.30	49.22	21.86	16.45
Operating Profit	13.39	6.57	3.48	1.77
Interest	0.32	0.42	0.16	0.02
Gross Profit	13.07	6.15	3.32	1.75
Depreciation	0.38	0.38	0.36	0.28
Profit Before Tax	12.69	5.77	2.96	1.47
Tax	3.26	1.47	0.80	0.39
Fringe Benefit tax	0.00	0.00	0.00	0.00
Deferred Tax	0.04	-0.01	-0.02	0.03
Reported Net Profit	9.38	4.31	2.18	1.05
Extraordinary Items	-0.10	0.00	0.00	0.00
Adjusted Net Profit	9.48	4.31	2.18	1.05
Adjustment below Net Profit	0.00	0.00	0.00	0.00
P & L Balance brought forward	2.61	2.14	1.61	1.29
Statutory Appropriations	0.00	0.00	0.00	0.00
Appropriations	-0.28	1.75	-0.45	-0.17
P & L Balance carried down	12.27	4.69	4.25	2.51
Dividend	0.76	0.76	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00
Equity Dividend %	6.00	6.00	0.00	0.00
Dividend Per Share(Rs)	0.12	0.12	0.00	0.00
Earnings Per Share-Unit Curr	4.60	2.11	11.42	6.02
Earnings Per Share(Adj)-Unit Curr	4.60	2.11	11.42	6.02
Book Value-Unit Curr	9.60	5.38	36.93	26.64
Book Value(Adj)-Unit Curr	9.60	5.38	36.93	26.64