Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	258.63	222.95	154.80	81.62	72.06	88.54
Excise Duty	37.84	31.90	21.15	11.61	12.18	13.68
Net Sales	220.79	191.05	133.65	70.01	59.88	74.86
Other Income	1.73	1.91	2.03	0.91	1.08	1.99
Stock Adjustments	-6.33	5.26	-1.99	0.49	7.02	-0.16
Total Income	216.19	198.22	133.69	71.41	67.98	76.69
EXPENDITURE :
Raw Materials	190.42	175.97	118.04	59.23	56.17	64.86
Power & Fuel Cost	6.74	6.33	4.91	3.77	4.05	3.89
Employee Cost	1.76	1.32	1.17	0.91	1.05	0.97
Other Manufacturing Expenses	6.79	6.83	3.91	2.81	3.24	3.45
Selling & Administrative Expenses	1.51	1.04	0.90	0.68	0.81	0.89
Miscellaneous Expenses	0.35	0.28	0.18	0.07	0.15	0.04
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	207.57	191.77	129.12	67.47	65.47	74.09
Operating Profit	8.61	6.44	4.57	3.92	2.52	2.60
Interest	1.97	0.91	0.72	0.61	0.45	0.55
Gross Profit	6.64	5.53	3.85	3.31	2.07	2.05
Depreciation	1.35	1.41	1.38	1.37	1.31	1.35
Profit Before Tax	5.29	4.12	2.47	1.94	0.76	0.70
Tax	0.88	1.20	0.41	0.32	0.12	0.13
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.42	0.28	-0.36	0.29	0.21	-0.09
Reported Net Profit	3.99	2.65	2.42	1.33	0.43	0.66
Extraordinary Items	0.06	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	3.93	2.65	2.42	1.33	0.43	0.66
Adjustment below Net Profit	0.51	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	24.98	22.33	19.91	18.58	18.15	17.50
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	29.47	24.98	22.33	19.91	18.58	18.15
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	2.80	1.86	1.70	0.93	0.30	0.46
Earnings Per Share(Adj)-Unit Curr	2.80	1.86	1.70	0.93	0.30	0.46
Book Value-Unit Curr	48.52	45.37	43.51	41.82	40.89	40.58
Book Value(Adj)-Unit Curr	48.52	45.37	43.51	41.82	40.89	40.58