Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Operating Income	1733.20	1147.30	696.30	391.98	815.06	448.39
Other Income	0.71	0.31	32.70	0.05	0.10	0.17
Total Income	1733.91	1147.61	729.00	392.03	815.16	448.56
EXPENDITURE :
Operating Expenses & Administrative Expenses	47.66	40.31	40.36	30.58	29.59	56.79
Miscellaneous Expenses	19.02	15.27	9.43	9.79	16.07	10.70
Interest	0.00	0.00	0.00	0.00	0.00	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	126.83	114.21	111.77	101.88	84.72	53.53
Total Expenditure	193.51	169.79	161.56	142.25	130.38	121.02
Gross Profit	1540.40	977.82	567.44	249.78	684.78	327.54
Depreciation	3.48	3.20	4.22	4.68	2.90	1.55
Profit Before Tax	1536.92	974.62	563.22	245.10	681.88	325.99
Tax	366.61	241.12	141.29	67.84	13.94	18.02
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.25	0.98	-2.30	-1.52	1.08	0.80
Reported Net Profit	1170.06	732.52	424.23	178.78	666.86	307.17
Extraordinary Items	0.10	0.02	24.38	-0.05	-0.39	0.00
Adjusted Net Profit	1169.96	732.50	399.85	178.83	667.25	307.17
Adjustment below Net Profit	-2.53	-0.68	-1.60	0.30	-2.30	-1.27
P & L Balance brought forward	2719.34	2051.15	1676.26	1497.18	951.98	673.93
Appropriations	127.43	63.65	47.74	0.00	119.36	27.85
P & L Balance carried down	3759.44	2719.34	2051.15	1676.26	1497.18	951.98
Dividend	0.00	0.00	0.00	0.00	79.57	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	100.00	80.00	80.00	60.00	100.00	50.00
Dividend Per Share(Rs)	1.00	0.80	4.00	3.00	5.00	2.50
Earnings Per Share-Unit Curr	7.34	4.60	26.66	11.23	41.90	19.30
Earnings Per Share(Adj)-Unit Curr	7.34	4.60	2.67	1.12	4.19	1.93
Book Value-Unit Curr	41.21	32.95	274.49	238.84	222.16	197.00
Book Value(Adj)-Unit Curr	41.21	32.95	27.45	23.88	22.22	19.70