Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Operating Income	115.08	86.31	72.17	63.34	84.73	105.17
Other Income	0.27	0.58	1.17	0.01	0.19	0.05
Total Income	115.35	86.89	73.34	63.35	84.92	105.22
EXPENDITURE :
Operating Expenses & Administrative Expenses	15.26	13.16	8.40	9.61	18.33	19.35
Miscellaneous Expenses	2.32	0.18	3.30	3.42	1.58	2.70
Interest	27.83	12.94	9.75	9.99	16.00	33.19
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	28.13	24.63	16.08	14.60	16.18	20.18
Total Expenditure	73.54	50.91	37.53	37.62	52.09	75.42
Gross Profit	41.80	35.99	35.82	25.72	32.82	29.80
Depreciation	2.74	3.20	3.35	3.52	1.24	1.41
Profit Before Tax	39.06	32.79	32.47	22.20	31.58	28.39
Tax	9.17	5.52	7.31	4.45	9.65	10.57
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.82	0.95	-0.25	-0.92	-1.58	-1.24
Reported Net Profit	30.71	26.32	25.42	18.67	23.51	19.06
Extraordinary Items	0.00	0.08	0.00	-0.48	-0.04	-0.08
Adjusted Net Profit	30.71	26.24	25.42	19.15	23.55	19.14
Adjustment below Net Profit	0.00	0.00	-0.01	-0.47	-0.52	0.00
P & L Balance brought forward	349.85	327.49	306.04	295.11	276.07	261.78
Appropriations	5.94	3.96	3.96	7.26	3.96	4.77
P & L Balance carried down	374.63	349.85	327.49	306.04	295.11	276.07
Dividend	0.00	0.00	0.00	0.00	0.00	3.96
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	120.00	80.00	60.00	60.00	60.00	60.00
Dividend Per Share(Rs)	12.00	8.00	6.00	6.00	6.00	6.00
Earnings Per Share-Unit Curr	46.54	39.88	38.51	28.29	35.62	28.88
Earnings Per Share(Adj)-Unit Curr	46.54	39.88	38.51	28.29	35.62	28.88
Book Value-Unit Curr	705.69	668.28	634.39	601.83	585.26	556.08
Book Value(Adj)-Unit Curr	705.69	668.28	634.39	601.83	585.26	556.08