Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Sales Turnover	63.77	49.40	43.84	28.09
Excise Duty	0.00	0.00	0.00	0.00
Net Sales	63.77	49.40	43.84	28.09
Other Income	0.29	0.17	0.12	0.08
Stock Adjustments	0.00	0.00	0.00	0.00
Total Income	64.06	49.57	43.96	28.17
EXPENDITURE :
Raw Materials	3.39	4.17	7.00	3.54
Power & Fuel Cost	0.00	0.00	1.36	0.29
Employee Cost	11.81	8.77	5.48	2.56
Other Manufacturing Expenses	37.39	27.96	23.52	17.50
Selling & Administrative Expenses	1.72	1.31	1.97	1.29
Miscellaneous Expenses	0.04	0.01	0.10	0.03
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00
Total Expenditure	54.35	42.21	39.43	25.21
Operating Profit	9.71	7.36	4.53	2.96
Interest	2.63	1.75	1.49	0.85
Gross Profit	7.08	5.61	3.04	2.11
Depreciation	0.80	0.74	0.64	0.32
Profit Before Tax	6.28	4.87	2.40	1.79
Tax	1.49	1.15	0.50	0.40
Fringe Benefit tax	0.00	0.00	0.00	0.00
Deferred Tax	0.06	0.10	0.10	0.12
Reported Net Profit	4.73	3.62	1.79	1.27
Extraordinary Items	0.00	0.01	-0.08	-0.02
Adjusted Net Profit	4.73	3.61	1.87	1.29
Adjustment below Net Profit	-4.81	0.00	0.00	0.00
P & L Balance brought forward	7.73	4.11	2.42	1.15
Statutory Appropriations	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00
P & L Balance carried down	7.65	7.73	4.21	2.42
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	5.67	144.96	71.76	50.82
Earnings Per Share(Adj)-Unit Curr	5.67	144.96	71.76	50.82
Book Value-Unit Curr	31.49	319.22	178.59	106.83
Book Value(Adj)-Unit Curr	31.49	319.22	178.59	106.83