Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Sales Turnover	82.56	61.64	59.48	30.36
Excise Duty	0.00	0.00	0.00	0.00
Net Sales	82.56	61.64	59.48	30.36
Other Income	0.23	0.23	0.06	0.07
Stock Adjustments	0.04	-0.08	-0.22	-0.03
Total Income	82.83	61.79	59.32	30.40
EXPENDITURE :
Raw Materials	52.29	41.72	44.27	24.43
Power & Fuel Cost	0.87	0.79	0.58	0.40
Employee Cost	3.64	2.80	3.04	2.11
Other Manufacturing Expenses	0.30	0.30	0.30	0.23
Selling & Administrative Expenses	7.02	5.32	3.16	1.39
Miscellaneous Expenses	2.92	2.75	1.44	0.35
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00
Total Expenditure	67.04	53.68	52.79	28.91
Operating Profit	15.79	8.11	6.53	1.49
Interest	0.78	0.58	0.30	0.31
Gross Profit	15.01	7.53	6.23	1.18
Depreciation	0.57	0.55	0.46	0.39
Profit Before Tax	14.44	6.98	5.77	0.79
Tax	4.21	1.79	1.55	0.15
Fringe Benefit tax	0.00	0.00	0.00	0.00
Deferred Tax	0.15	0.15	0.11	-0.01
Reported Net Profit	10.09	5.04	4.11	0.66
Extraordinary Items	0.00	0.00	-0.02	0.00
Adjusted Net Profit	10.09	5.04	4.13	0.66
Adjustment below Net Profit	-8.11	0.00	0.00	0.00
P & L Balance brought forward	12.42	7.38	3.21	2.56
Statutory Appropriations	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00
P & L Balance carried down	14.41	12.42	7.32	3.21
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	8.46	46.77	38.05	6.07
Earnings Per Share(Adj)-Unit Curr	8.46	46.77	38.05	6.07
Book Value-Unit Curr	23.99	139.97	92.64	54.58
Book Value(Adj)-Unit Curr	23.99	139.97	92.64	54.58