Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	193.09	112.21	121.09	60.59	76.49
Excise Duty	0.00	0.00	0.00	0.00	0.00
Net Sales	193.09	112.21	121.09	60.59	76.49
Other Income	2.31	0.49	0.18	0.36	0.22
Stock Adjustments	0.00	0.00	0.00	0.00	0.00
Total Income	195.40	112.70	121.27	60.95	76.71
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	51.63	68.16
Power & Fuel Cost	0.07	0.06	0.07	0.04	0.06
Employee Cost	4.83	3.45	2.47	2.89	3.09
Other Manufacturing Expenses	165.04	89.21	104.97	0.16	0.20
Selling & Administrative Expenses	3.93	3.49	3.59	1.27	2.48
Miscellaneous Expenses	0.70	1.08	2.64	2.20	0.64
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00
Total Expenditure	174.57	97.29	113.73	58.19	74.61
Operating Profit	20.83	15.41	7.55	2.76	2.10
Interest	1.93	1.26	0.18	0.29	0.10
Gross Profit	18.90	14.15	7.37	2.47	2.00
Depreciation	3.13	0.91	0.25	0.18	0.20
Profit Before Tax	15.77	13.24	7.12	2.29	1.80
Tax	4.00	3.34	1.94	0.59	0.50
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.10	0.12	-0.06	-0.02	-0.04
Reported Net Profit	11.67	9.77	5.24	1.72	1.34
Extraordinary Items	0.00	0.00	0.00	0.06	0.00
Adjusted Net Profit	11.67	9.77	5.24	1.66	1.34
Adjustment below Net Profit	0.00	-7.98	-1.84	0.00	0.00
P & L Balance brought forward	10.51	8.72	5.32	3.81	3.27
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00
Appropriations	1.33	0.00	0.00	0.21	0.80
P & L Balance carried down	20.85	10.51	8.72	5.32	3.81
Dividend	1.33	0.00	0.00	0.21	0.66
Preference Dividend	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	35.00	110.00
Dividend Per Share(Rs)	0.00	0.00	0.00	3.50	11.00
Earnings Per Share-Unit Curr	8.77	10.00	26.83	28.63	22.27
Earnings Per Share(Adj)-Unit Curr	8.77	10.00	26.83	28.63	22.27
Book Value-Unit Curr	48.11	20.76	54.64	98.60	73.47
Book Value(Adj)-Unit Curr	48.11	20.76	54.64	98.60	73.47