Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	82.55	113.61	107.23	64.86	85.57
Excise Duty	0.00	0.00	0.00	0.00	0.00
Net Sales	82.55	113.61	107.23	64.86	85.57
Other Income	0.58	0.43	0.24	0.30	0.79
Stock Adjustments	1.34	-1.71	-1.81	1.59	1.27
Total Income	84.47	112.33	105.66	66.75	87.63
EXPENDITURE :
Raw Materials	54.66	73.43	77.91	48.24	57.71
Power & Fuel Cost	0.84	1.09	0.85	0.55	0.81
Employee Cost	5.50	6.23	5.42	4.04	6.70
Other Manufacturing Expenses	2.29	3.20	9.46	6.87	8.28
Selling & Administrative Expenses	3.60	4.71	5.69	5.37	7.42
Miscellaneous Expenses	8.96	10.81	0.27	0.25	0.17
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00
Total Expenditure	75.85	99.48	99.61	65.32	81.08
Operating Profit	8.62	12.85	6.05	1.44	6.55
Interest	1.01	1.20	0.75	0.36	0.58
Gross Profit	7.61	11.65	5.30	1.08	5.97
Depreciation	0.33	0.35	0.40	0.62	0.47
Profit Before Tax	7.28	11.30	4.90	0.46	5.50
Tax	2.23	3.19	1.23	0.15	1.52
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.21	0.01	0.47	-0.39	0.05
Reported Net Profit	5.26	8.10	3.20	0.70	3.93
Extraordinary Items	0.00	0.00	0.00	0.01	0.00
Adjusted Net Profit	5.26	8.10	3.20	0.69	3.93
Adjustment below Net Profit	0.00	0.00	0.00	0.00	27.64
P & L Balance brought forward	43.54	35.44	32.24	31.55	-0.02
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	48.80	43.54	35.44	32.24	31.55
Dividend	0.00	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	18.89	29.08	11.48	2.50	14.11
Earnings Per Share(Adj)-Unit Curr	18.89	29.08	11.48	2.50	14.11
Book Value-Unit Curr	185.29	166.40	137.32	125.84	123.34
Book Value(Adj)-Unit Curr	185.29	166.40	137.32	125.84	123.34