Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	1502.13	1511.25	941.02	0.00	0.00
Excise Duty	0.00	0.00	0.00	0.00	0.00
Net Sales	1502.13	1511.25	941.02	0.00	0.00
Other Income	11.01	1.28	2.51	0.00	0.00
Stock Adjustments	23.36	91.22	32.54	0.00	0.00
Total Income	1536.50	1603.75	976.07	0.00	0.00
EXPENDITURE :
Raw Materials	775.33	909.15	484.20	0.00	0.00
Power & Fuel Cost	82.92	74.22	43.43	0.00	0.00
Employee Cost	120.15	113.92	79.98	0.00	0.00
Other Manufacturing Expenses	100.94	91.11	164.69	0.00	0.00
Selling & Administrative Expenses	76.34	82.93	21.46	0.00	0.02
Miscellaneous Expenses	23.65	22.80	0.01	0.00	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1179.33	1294.14	793.78	0.00	0.02
Operating Profit	357.16	309.62	182.30	0.00	-0.02
Interest	16.63	20.49	11.34	0.00	0.00
Gross Profit	340.53	289.13	170.96	0.00	-0.02
Depreciation	66.01	55.77	37.23	0.00	0.00
Profit Before Tax	274.52	233.36	133.73	0.00	-0.02
Tax	46.06	52.13	22.50	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00
Deferred Tax	27.82	9.50	4.50	0.00	0.00
Reported Net Profit	200.65	171.73	106.73	0.00	-0.02
Extraordinary Items	0.00	0.00	0.03	0.00	0.00
Adjusted Net Profit	200.65	171.73	106.70	0.00	-0.02
Adjustment below Net Profit	0.00	0.00	599.24	0.00	0.00
P & L Balance brought forward	859.55	705.95	-0.02	-0.02	0.00
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00
Appropriations	18.13	18.13	0.00	0.00	0.00
P & L Balance carried down	1042.07	859.55	705.95	-0.02	-0.02
Dividend	18.13	18.13	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	60.00	40.00	0.00	0.00	0.00
Dividend Per Share(Rs)	3.00	2.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	22.14	18.95	4269.05	-0.18	-0.75
Earnings Per Share(Adj)-Unit Curr	22.14	18.95	4269.05	-0.18	-0.75
Book Value-Unit Curr	178.92	158.74	49558.52	9.07	9.25
Book Value(Adj)-Unit Curr	178.92	158.74	49558.52	9.07	9.25