Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Operating Income	3175.61	1936.45	1831.13	425.54	2205.83	998.22
Other Income	0.08	0.56	2.03	5.60	0.03	0.05
Total Income	3175.69	1937.01	1833.16	431.14	2205.86	998.27
EXPENDITURE :
Operating Expenses & Administrative Expenses	60.53	55.86	40.69	33.81	51.58	25.68
Miscellaneous Expenses	16.65	21.52	20.41	15.77	26.24	30.72
Interest	2.16	6.94	3.15	3.80	12.54	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	43.74	42.00	36.05	36.17	35.90	28.13
Total Expenditure	123.08	126.32	100.30	89.55	126.26	84.53
Gross Profit	3052.61	1810.69	1732.86	341.59	2079.60	913.74
Depreciation	31.79	31.84	31.74	31.68	31.51	4.10
Profit Before Tax	3020.82	1778.85	1701.12	309.91	2048.09	909.64
Tax	110.77	62.97	63.98	101.25	224.66	129.95
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	13.59	4.30	6.62	10.07	-3.44	-8.50
Reported Net Profit	2896.46	1711.58	1630.52	198.59	1826.87	788.19
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	2896.46	1711.58	1630.52	198.59	1826.87	788.19
Adjustment below Net Profit	312.09	220.04	131.70	290.15	86.55	0.88
P & L Balance brought forward	3723.84	3637.00	3647.69	3198.67	2543.02	2356.76
Appropriations	1948.91	1844.78	1772.91	0.00	892.40	445.17
P & L Balance carried down	4983.48	3723.84	3637.00	3647.69	3198.67	2543.02
Dividend	1224.23	1224.23	1001.64	0.00	445.17	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	1310.00	1230.00	1150.00	400.00	400.00	325.00
Dividend Per Share(Rs)	131.00	123.00	115.00	40.00	40.00	32.50
Earnings Per Share-Unit Curr	260.26	153.79	146.51	17.84	164.15	70.82
Earnings Per Share(Adj)-Unit Curr	260.26	153.79	146.51	17.84	164.15	70.82
Book Value-Unit Curr	1692.42	1407.61	1382.68	1259.48	960.78	987.46
Book Value(Adj)-Unit Curr	1692.42	1407.61	1382.68	1259.48	960.78	987.46