Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	8968.63	7572.71	6254.61	3651.51	4563.88	6519.99
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	8968.63	7572.71	6254.61	3651.51	4563.88	6519.99
Other Income	162.34	154.78	273.26	140.46	160.89	166.02
Stock Adjustments	50.97	67.31	94.67	81.42	18.64	121.21
Total Income	9181.94	7794.80	6622.54	3873.39	4743.41	6807.22
EXPENDITURE :
Raw Materials	3881.07	3350.66	2647.27	1495.87	1767.55	2556.88
Power & Fuel Cost	450.24	477.31	347.92	265.12	356.18	462.85
Employee Cost	603.55	587.22	505.79	448.24	482.36	486.29
Other Manufacturing Expenses	1020.76	852.55	746.78	450.40	508.73	731.97
Selling & Administrative Expenses	282.58	249.04	239.07	171.29	153.55	206.46
Miscellaneous Expenses	319.07	256.63	220.69	183.56	392.55	290.66
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	6557.26	5773.41	4707.51	3014.49	3660.92	4735.10
Operating Profit	2624.68	2021.39	1915.03	858.90	1082.49	2072.12
Interest	287.41	212.69	107.30	77.92	145.03	102.41
Gross Profit	2337.27	1808.70	1807.73	780.98	937.46	1969.71
Depreciation	442.04	425.96	411.79	366.08	344.87	346.63
Profit Before Tax	1895.23	1382.74	1395.94	414.90	592.59	1623.08
Tax	496.09	375.93	332.82	88.22	177.93	535.07
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-25.82	-38.65	-14.68	14.59	-58.85	16.73
Reported Net Profit	1424.96	1045.47	1077.80	312.09	473.52	1071.28
Extraordinary Items	28.76	73.31	114.78	38.60	-37.95	17.14
Adjusted Net Profit	1396.20	972.16	963.02	273.49	511.47	1054.14
Adjustment below Net Profit	-10.26	4.62	13.37	19.78	-38.57	-36.05
P & L Balance brought forward	6248.04	5523.85	4595.64	4300.70	4176.83	3408.32
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	372.47	325.91	162.96	0.00	311.07	266.72
P & L Balance carried down	7290.26	6248.04	5523.85	4632.58	4300.70	4176.83
Dividend	116.40	69.84	69.84	0.00	162.96	116.40
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	450.00	350.00	350.00	100.00	175.00	250.00
Dividend Per Share(Rs)	9.00	7.00	7.00	2.00	3.50	5.00
Earnings Per Share-Unit Curr	30.60	22.45	23.15	6.70	10.17	23.01
Earnings Per Share(Adj)-Unit Curr	30.60	22.45	23.15	6.70	10.17	23.01
Book Value-Unit Curr	184.00	165.34	152.66	127.73	114.98	115.90
Book Value(Adj)-Unit Curr	184.00	165.34	152.66	127.73	114.98	115.90