Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Sales Turnover	194.72	49.47	26.31	17.13	6.17	8.77
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	194.72	49.47	26.31	17.13	6.17	8.77
Other Income	1.25	0.43	0.07	0.59	0.01	0.04
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	195.97	49.90	26.38	17.72	6.18	8.81
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	5.34
Power & Fuel Cost	10.87	1.02	0.61	1.45	0.05	0.01
Employee Cost	2.83	1.77	1.14	0.53	0.64	0.21
Other Manufacturing Expenses	107.24	13.61	10.53	6.93	1.64	0.04
Selling & Administrative Expenses	5.93	2.38	2.10	2.35	1.81	1.20
Miscellaneous Expenses	0.32	0.85	0.00	0.00	0.02	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	127.20	19.63	14.38	11.27	4.16	6.80
Operating Profit	68.77	30.27	12.00	6.45	2.01	2.00
Interest	2.17	2.02	1.21	1.00	0.28	0.13
Gross Profit	66.60	28.25	10.79	5.45	1.73	1.87
Depreciation	4.02	2.10	1.73	1.17	0.46	0.13
Profit Before Tax	62.58	26.15	9.06	4.28	1.27	1.74
Tax	14.65	5.79	1.75	0.24	0.19	0.33
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	1.33	0.88	0.80	0.58	0.11	0.26
Reported Net Profit	46.60	19.48	6.52	3.45	0.98	1.15
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	46.60	19.48	6.52	3.45	0.98	1.15
Adjustment below Net Profit	0.00	0.00	-5.09	0.00	0.00	0.00
P & L Balance brought forward	27.21	7.73	6.29	2.84	1.86	0.71
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	73.81	27.21	7.73	6.29	2.84	1.86
Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	43.14	19.03	6.37	13.82	3.91	1153.39
Earnings Per Share(Adj)-Unit Curr	43.14	19.03	6.37	13.82	3.91	1153.39
Book Value-Unit Curr	121.27	43.80	24.77	35.16	21.34	1868.50
Book Value(Adj)-Unit Curr	121.27	43.80	24.77	35.16	21.34	1868.50