Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	78.28	35.81	17.64	11.40	0.19
Excise Duty	0.00	0.00	0.00	0.00	0.00
Net Sales	78.28	35.81	17.64	11.40	0.19
Other Income	0.00	0.01	0.00	0.00	0.00
Stock Adjustments	5.49	1.73	0.57	0.58	0.06
Total Income	83.77	37.55	18.21	11.98	0.25
EXPENDITURE :
Raw Materials	63.27	26.95	15.02	9.76	0.21
Power & Fuel Cost	0.36	0.23	0.13	0.10	0.02
Employee Cost	3.43	2.30	1.13	0.54	0.02
Other Manufacturing Expenses	0.19	0.14	0.03	0.01	0.00
Selling & Administrative Expenses	3.45	2.04	0.26	0.73	0.02
Miscellaneous Expenses	0.29	0.08	0.00	0.02	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00
Total Expenditure	71.00	31.73	16.57	11.16	0.27
Operating Profit	12.78	5.82	1.64	0.81	-0.02
Interest	1.90	0.86	0.11	0.00	0.00
Gross Profit	10.88	4.96	1.53	0.81	-0.02
Depreciation	0.85	0.70	0.52	0.34	0.06
Profit Before Tax	10.03	4.26	1.01	0.47	-0.08
Tax	3.01	1.19	0.30	0.08	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.01	-0.02	-0.02	0.05	0.00
Reported Net Profit	7.03	3.09	0.73	0.35	-0.08
Extraordinary Items	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	7.03	3.09	0.73	0.35	-0.08
Adjustment below Net Profit	0.00	0.00	0.00	-0.03	0.00
P & L Balance brought forward	4.14	1.05	0.25	-0.08	0.00
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	11.17	4.14	0.97	0.25	-0.08
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	9.85	6.18	1.81	0.88	-0.43
Earnings Per Share(Adj)-Unit Curr	9.07	6.18	1.81	0.88	-0.43
Book Value-Unit Curr	33.59	18.28	12.42	10.61	9.57
Book Value(Adj)-Unit Curr	30.92	18.28	12.42	10.61	9.57