Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	171.88	123.32	76.92	40.07	30.42
Excise Duty	0.00	0.00	0.00	0.00	0.00
Net Sales	171.88	123.32	76.92	40.07	30.42
Other Income	1.43	0.48	0.22	0.11	0.03
Stock Adjustments	16.19	7.85	7.15	0.49	0.29
Total Income	189.50	131.65	84.29	40.67	30.74
EXPENDITURE :
Raw Materials	141.67	100.71	64.86	34.25	24.58
Power & Fuel Cost	0.13	0.11	0.09	0.07	0.04
Employee Cost	8.22	7.11	4.13	1.66	2.39
Other Manufacturing Expenses	6.28	5.11	0.05	0.07	0.26
Selling & Administrative Expenses	12.59	7.67	9.32	4.01	3.18
Miscellaneous Expenses	0.11	0.05	0.04	0.00	0.03
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00
Total Expenditure	169.00	120.76	78.49	40.06	30.48
Operating Profit	20.50	10.89	5.81	0.60	0.26
Interest	0.09	0.40	0.48	0.06	0.09
Gross Profit	20.41	10.49	5.33	0.54	0.17
Depreciation	1.00	0.54	0.31	0.09	0.08
Profit Before Tax	19.41	9.95	5.02	0.45	0.09
Tax	4.43	2.74	0.02	0.14	0.05
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.10	-0.39	0.00	-0.02	-0.05
Reported Net Profit	15.08	7.60	5.00	0.33	0.09
Extraordinary Items	0.25	0.00	0.00	0.00	0.00
Adjusted Net Profit	14.83	7.60	5.00	0.33	0.09
Adjustment below Net Profit	0.00	-12.63	0.00	0.00	0.00
P & L Balance brought forward	0.50	5.53	0.53	0.07	-0.02
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	15.57	0.50	5.53	0.40	0.07
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	9.41	5.92	249.80	16.29	4.72
Earnings Per Share(Adj)-Unit Curr	9.41	5.92	249.80	16.29	4.72
Book Value-Unit Curr	42.67	12.32	286.33	29.89	13.60
Book Value(Adj)-Unit Curr	42.67	12.32	286.33	29.89	13.60