Equity Analysis

Particulars(INCOME)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)	Mar 2017 ( Cr)	Mar 2016 ( Cr)	Mar 2015 ( Cr)
Sales Turnover	1624.65	1410.42	1260.47	1117.47	1030.17	1015.76
Excise Duty	0.00	0.10	26.18	71.27	71.05	67.57
Net Sales	1624.65	1410.32	1234.29	1046.20	959.12	948.19
Other Income	78.12	97.97	26.11	10.96	24.01	20.54
Stock Adjustments	-75.15	110.40	7.90	-59.98	27.05	-22.92
Total Income	1627.62	1618.69	1268.30	997.18	1010.18	945.81
EXPENDITURE :
Raw Materials	931.53	921.17	714.65	581.49	576.94	558.42
Power & Fuel Cost	93.15	92.37	95.52	81.35	93.15	93.46
Employee Cost	64.71	53.79	48.23	44.08	39.85	51.05
Other Manufacturing Expenses	68.36	70.23	81.25	60.91	65.59	39.24
Selling & Administrative Expenses	97.98	93.36	55.53	31.78	61.62	69.30
Miscellaneous Expenses	57.49	73.39	78.19	57.20	45.86	19.40
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1313.22	1304.32	1073.36	856.82	883.02	830.87
Operating Profit	314.39	314.37	194.94	140.36	127.17	114.93
Interest	31.42	45.89	30.87	36.42	41.31	47.66
Gross Profit	282.97	268.48	164.07	103.94	85.86	67.27
Depreciation	47.52	46.29	42.62	38.47	36.19	35.03
Profit Before Tax	235.45	222.19	121.45	65.47	49.67	32.24
Tax	54.87	53.16	31.02	23.01	13.29	2.70
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-12.33	0.34	13.50	0.95	0.11	3.33
Reported Net Profit	192.92	168.69	76.93	41.51	36.28	26.22
Extraordinary Items	-1.06	29.86	-3.29	-2.48	-6.27	-2.98
Adjusted Net Profit	193.98	138.83	80.22	43.99	42.55	29.20
Adjustment below Net Profit	-4.47	-2.99	-1.97	-0.20	0.00	0.00
P & L Balance brought forward	541.20	415.93	359.15	317.83	294.78	293.47
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	47.60	40.43	18.17	0.00	13.27	17.09
P & L Balance carried down	682.04	541.20	415.93	359.15	317.79	302.60
Dividend	0.00	0.00	10.17	10.17	7.63	10.17
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	100.00	100.00	40.00	40.00	30.00	40.00
Dividend Per Share(Rs)	1.00	1.00	0.40	0.40	0.30	0.40
Earnings Per Share-Unit Curr	7.59	6.63	3.03	1.63	1.43	1.03
Earnings Per Share(Adj)-Unit Curr	7.59	6.63	3.03	1.63	1.43	1.03
Book Value-Unit Curr	38.96	32.95	27.43	24.89	23.26	22.25
Book Value(Adj)-Unit Curr	38.96	32.95	27.43	24.89	23.26	22.25