Equity Analysis

Company Profile

Profit & Loss

Industry :

BSE Code

ISIN Demat

Book Value()

NSE Symbol

P/E(TTM)

Mar.Cap( Cr.)

EPS(TTM)

Face Value()

Div & Yield %:

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Operating Income	60177.07	47957.07	48149.74	58738.92	43348.04	40689.22
Other Income	46.58	33.13	26.12	24.42	29.97	18.27
Total Income	60223.65	47990.20	48175.86	58763.34	43378.01	40707.49
EXPENDITURE :
Operating Expenses & Administrative Expenses	735.21	529.15	457.37	473.41	480.92	431.00
Miscellaneous Expenses	2178.55	2242.45	3215.75	6196.99	1157.59	2167.54
Interest	35994.74	26739.21	28614.76	31001.36	27837.67	23497.98
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	1025.25	1060.79	914.11	592.92	716.53	1372.09
Total Expenditure	39933.75	30571.60	33201.99	38264.68	30192.71	27468.61
Gross Profit	20289.90	17418.60	14973.87	20498.66	13185.30	13238.88
Depreciation	275.86	172.29	158.78	147.74	66.53	49.24
Profit Before Tax	20014.04	17246.31	14815.09	20350.92	13118.77	13189.64
Tax	3535.11	3514.25	3040.65	2571.68	3307.11	3212.65
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	239.57	-10.12	-252.86	9.59	179.20	-982.35
Reported Net Profit	16239.36	13742.18	12027.30	17769.65	9632.46	10959.34
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	16239.36	13742.18	12027.30	17769.65	9632.46	10959.34
Adjustment below Net Profit	-1386.45	-1009.26	6.30	-31.99	-11.94	-6.23
P & L Balance brought forward	23108.86	17328.59	14137.67	11635.24	7929.24	5295.72
Appropriations	8741.69	6952.65	3642.68	15235.23	5914.52	8319.59
P & L Balance carried down	29220.08	23108.86	17328.59	14137.67	11635.24	7929.24
Dividend	0.00	0.00	0.00	0.00	0.00	3454.49
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	2200.00	1500.00	1150.00	1050.00	1050.00	1000.00
Dividend Per Share(Rs)	44.00	30.00	23.00	21.00	21.00	20.00
Earnings Per Share-Unit Curr	88.52	75.80	66.67	102.59	55.96	65.39
Earnings Per Share(Adj)-Unit Curr	88.52	75.80	66.67	102.59	55.96	65.39
Book Value-Unit Curr	728.67	661.56	601.32	497.43	449.36	389.13
Book Value(Adj)-Unit Curr	728.67	661.56	601.32	497.43	449.36	389.13