Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Sales Turnover	100.30	70.23	23.88	17.27
Excise Duty	0.00	0.00	0.00	0.00
Net Sales	100.30	70.23	23.88	17.27
Other Income	2.88	0.28	0.13	0.04
Stock Adjustments	0.00	0.00	0.00	0.00
Total Income	103.18	70.51	24.01	17.31
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00
Power & Fuel Cost	1.40	0.73	0.61	0.51
Employee Cost	26.76	16.31	12.31	6.94
Other Manufacturing Expenses	20.09	14.96	9.17	8.03
Selling & Administrative Expenses	3.01	1.57	0.34	0.65
Miscellaneous Expenses	0.25	0.20	0.01	0.01
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00
Total Expenditure	51.50	33.77	22.44	16.14
Operating Profit	51.68	36.74	1.57	1.17
Interest	0.49	0.75	0.12	0.20
Gross Profit	51.19	35.99	1.45	0.97
Depreciation	1.01	0.56	0.28	0.44
Profit Before Tax	50.18	35.43	1.17	0.53
Tax	14.31	9.25	0.32	0.22
Fringe Benefit tax	0.00	0.00	0.00	0.00
Deferred Tax	-0.33	-0.27	0.05	-0.03
Reported Net Profit	36.20	26.44	0.79	0.34
Extraordinary Items	0.00	0.00	0.00	0.00
Adjusted Net Profit	36.20	26.44	0.79	0.34
Adjustment below Net Profit	0.00	0.00	0.00	0.00
P & L Balance brought forward	9.21	2.77	1.98	1.64
Statutory Appropriations	0.00	0.00	0.00	0.00
Appropriations	0.00	20.00	0.00	0.00
P & L Balance carried down	45.41	9.21	2.77	1.98
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	15.58	15.55	7.94	3.37
Earnings Per Share(Adj)-Unit Curr	15.58	15.55	7.94	3.37
Book Value-Unit Curr	52.20	17.77	37.69	29.75
Book Value(Adj)-Unit Curr	52.20	17.77	37.69	29.75