Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Operating Income	360.03	350.45	191.40	502.36	498.46	461.12
Other Income	2858.09	0.01	224.70	20.02	28.02	16.70
Total Income	3218.12	350.46	416.10	522.38	526.48	477.82
EXPENDITURE :
Operating Expenses & Administrative Expenses	57.27	7.25	11.75	9.90	7.98	9.86
Miscellaneous Expenses	0.61	0.22	8.32	0.79	-2.77	3.25
Interest	6.05	73.49	192.96	200.75	202.05	161.96
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	12.73	14.70	13.70	26.72	15.08	10.03
Total Expenditure	76.66	95.66	226.73	238.16	222.34	185.10
Gross Profit	3141.46	254.80	189.37	284.22	304.14	292.72
Depreciation	0.26	0.37	0.58	0.48	0.11	0.02
Profit Before Tax	3141.20	254.43	188.79	283.74	304.03	292.70
Tax	569.61	36.40	72.79	-16.21	35.87	19.46
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.11	-0.15	-0.05	33.14	1.10	7.19
Reported Net Profit	2571.70	218.18	116.05	266.81	267.06	266.05
Extraordinary Items	2339.82	0.00	151.89	0.00	0.00	0.00
Adjusted Net Profit	231.88	218.18	-35.84	266.81	267.06	266.05
Adjustment below Net Profit	0.04	0.11	0.11	-0.11	-0.32	0.62
P & L Balance brought forward	298.70	124.04	31.68	203.20	189.57	142.21
Appropriations	642.12	43.63	23.80	438.22	253.11	219.31
P & L Balance carried down	2228.32	298.70	124.04	31.68	203.20	189.57
Dividend	0.00	0.00	0.00	0.00	0.00	145.74
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	20.00	5.00	0.00	9.00	10.00	10.00
Dividend Per Share(Rs)	2.00	0.50	0.00	0.90	1.00	1.00
Earnings Per Share-Unit Curr	10.37	0.88	0.47	1.33	1.34	1.33
Earnings Per Share(Adj)-Unit Curr	10.37	0.88	0.47	1.24	1.25	1.24
Book Value-Unit Curr	55.46	45.56	44.59	39.13	39.18	38.45
Book Value(Adj)-Unit Curr	55.46	45.56	44.59	36.40	36.44	35.76