Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	229.15	258.46	214.93	162.09	88.58
Excise Duty	0.00	0.00	0.00	0.00	0.00
Net Sales	229.15	258.46	214.93	162.09	88.58
Other Income	3.80	0.64	0.07	0.04	0.04
Stock Adjustments	-2.38	3.38	2.36	2.26	0.27
Total Income	230.57	262.48	217.36	164.39	88.89
EXPENDITURE :
Raw Materials	202.02	225.65	180.05	133.76	70.96
Power & Fuel Cost	0.98	0.98	0.89	0.72	0.54
Employee Cost	4.89	5.31	4.53	3.73	2.60
Other Manufacturing Expenses	4.73	10.36	11.38	9.12	3.75
Selling & Administrative Expenses	9.54	7.05	6.38	4.14	3.65
Miscellaneous Expenses	0.24	0.26	0.18	0.16	0.10
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00
Total Expenditure	222.40	249.61	203.41	151.64	81.61
Operating Profit	8.17	12.88	13.94	12.76	7.28
Interest	2.83	2.89	2.63	2.09	1.56
Gross Profit	5.34	9.99	11.31	10.67	5.72
Depreciation	1.39	1.67	1.97	1.40	1.20
Profit Before Tax	3.95	8.32	9.34	9.27	4.52
Tax	1.14	2.26	2.53	2.35	1.29
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.05	-0.08	-0.12	0.02	0.13
Reported Net Profit	2.87	6.15	6.94	6.90	3.09
Extraordinary Items	0.10	-0.01	-0.02	0.00	0.00
Adjusted Net Profit	2.77	6.16	6.96	6.90	3.09
Adjustment below Net Profit	0.00	0.00	-12.50	0.00	-0.17
P & L Balance brought forward	13.28	7.13	12.70	5.80	2.88
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	16.15	13.28	7.13	12.70	5.80
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	1.38	2.95	4.62	27.59	12.37
Earnings Per Share(Adj)-Unit Curr	0.14	0.30	4.62	27.59	12.37
Book Value-Unit Curr	24.57	23.20	14.75	60.79	33.20
Book Value(Adj)-Unit Curr	2.46	2.32	14.75	60.79	33.20