Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	133.75	153.75	113.22	64.58	66.60	56.38
Excise Duty	14.99	15.99	12.49	0.00	0.00	0.00
Net Sales	118.76	137.76	100.73	64.58	66.60	56.38
Other Income	0.85	1.86	2.75	0.14	0.22	0.16
Stock Adjustments	0.63	-0.07	0.11	-0.07	0.02	-0.04
Total Income	120.24	139.55	103.59	64.65	66.84	56.50
EXPENDITURE :
Raw Materials	37.27	41.94	28.14	22.99	24.08	19.73
Power & Fuel Cost	2.21	3.02	2.61	2.08	2.31	1.89
Employee Cost	4.33	3.52	3.01	2.54	2.51	2.29
Other Manufacturing Expenses	5.29	6.50	6.44	5.93	6.12	5.15
Selling & Administrative Expenses	33.77	45.78	34.42	15.84	13.90	13.13
Miscellaneous Expenses	0.57	0.61	1.26	0.24	2.19	0.90
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	83.43	101.38	75.89	49.62	51.10	43.09
Operating Profit	36.81	38.17	27.71	15.04	15.74	13.40
Interest	0.20	0.95	0.68	0.61	0.98	1.57
Gross Profit	36.61	37.22	27.03	14.43	14.76	11.83
Depreciation	2.69	2.55	2.35	2.16	1.85	1.62
Profit Before Tax	33.92	34.67	24.68	12.27	12.91	10.21
Tax	8.93	8.13	5.66	3.48	3.15	2.21
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.26	0.70	0.45	-0.41	0.32	-0.05
Reported Net Profit	25.25	25.84	18.56	9.19	9.44	8.05
Extraordinary Items	0.21	0.06	0.49	0.00	-0.08	0.00
Adjusted Net Profit	25.04	25.78	18.07	9.19	9.52	8.05
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	79.17	53.88	36.41	27.21	17.77	9.73
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	1.15	0.54	1.09	0.00	0.00	0.00
P & L Balance carried down	103.27	79.17	53.88	36.41	27.21	17.77
Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	90.00	10.00	10.00	5.00	0.00	0.00
Dividend Per Share(Rs)	9.00	1.00	1.00	0.50	0.00	0.00
Earnings Per Share-Unit Curr	11.00	22.51	17.07	8.45	9.39	8.01
Earnings Per Share(Adj)-Unit Curr	11.00	11.26	8.54	4.23	4.70	4.01
Book Value-Unit Curr	69.19	117.27	75.94	59.84	41.61	32.25
Book Value(Adj)-Unit Curr	69.19	58.64	37.97	29.92	20.81	16.13