Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	74.09	64.17	55.95	35.58	21.24	7.05
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	74.09	64.17	55.95	35.58	21.24	7.05
Other Income	0.02	0.01	0.01	0.02	0.09	0.01
Stock Adjustments	-0.69	3.07	-0.99	-0.04	1.75	0.00
Total Income	73.42	67.25	54.97	35.56	23.08	7.06
EXPENDITURE :
Raw Materials	56.25	49.86	40.98	25.86	17.51	6.79
Power & Fuel Cost	5.76	6.44	3.88	3.32	1.49	0.00
Employee Cost	1.83	1.54	1.10	0.89	0.56	0.02
Other Manufacturing Expenses	0.56	0.50	0.71	0.36	0.90	0.00
Selling & Administrative Expenses	3.43	4.14	3.31	1.63	0.87	0.13
Miscellaneous Expenses	0.19	0.08	0.10	0.07	0.04	0.02
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	68.03	62.56	50.09	32.13	21.36	6.96
Operating Profit	5.40	4.69	4.89	3.43	1.72	0.09
Interest	0.07	0.04	0.01	0.00	0.01	0.00
Gross Profit	5.33	4.65	4.88	3.43	1.71	0.09
Depreciation	0.37	0.42	0.44	0.44	0.23	0.00
Profit Before Tax	4.96	4.23	4.44	2.99	1.48	0.09
Tax	1.28	1.09	1.12	0.80	0.36	0.01
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.03	-0.02	-0.01	-0.02	0.03	0.01
Reported Net Profit	3.71	3.17	3.33	2.22	1.09	0.07
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	3.71	3.17	3.33	2.22	1.09	0.07
Adjustment below Net Profit	0.01	0.00	0.01	0.00	0.03	0.00
P & L Balance brought forward	9.86	6.69	3.35	1.13	0.04	-0.03
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	13.57	9.86	6.69	3.35	1.16	0.04
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 %	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	11.59	9.89	10.41	6.93	3.40	0.21
Earnings Per Share(Adj)-Unit Curr	9.98	8.52	8.97	5.97	3.40	0.18
Book Value-Unit Curr	52.42	40.81	30.91	20.47	13.62	10.12
Book Value(Adj)-Unit Curr	45.15	35.15	26.62	17.63	13.62	8.72