Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Sales Turnover	132.00	135.00	148.00	151.00	164.00	125.00
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	132.00	135.00	148.00	151.00	164.00	125.00
Other Income	200.00	214.00	41.00	143.00	87.00	91.00
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	332.00	349.00	189.00	294.00	251.00	216.00
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	84.00	90.00	86.00	86.00	82.00	75.00
Other Manufacturing Expenses	6.00	3.00	2.00	4.00	2.00	4.00
Selling & Administrative Expenses	22.00	12.00	23.00	26.00	29.00	22.00
Miscellaneous Expenses	6.00	39.00	22.00	12.00	13.00	13.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	118.00	144.00	133.00	128.00	126.00	113.00
Operating Profit	214.00	205.00	56.00	166.00	125.00	103.00
Interest	3.00	4.00	11.00	4.00	2.00	5.00
Gross Profit	211.00	201.00	45.00	162.00	123.00	98.00
Depreciation	6.00	6.00	11.00	9.00	4.00	4.00
Profit Before Tax	205.00	195.00	34.00	153.00	119.00	94.00
Tax	11.00	17.00	16.00	21.00	15.00	22.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-1.00	-5.00	-7.00	-3.00	3.00	0.00
Reported Net Profit	195.00	183.00	25.00	135.00	101.00	72.00
Extraordinary Items	0.95	-20.35	1.00	34.16	13.89	9.19
Adjusted Net Profit	194.05	203.35	24.00	100.84	87.11	62.81
Adjustment below Net Profit	1.00	-2.00	1.00	0.00	-11.00	-6.00
P & L Balance brought forward	344.00	263.00	238.00	180.00	123.00	84.00
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	169.00	100.00	1.00	77.00	33.00	27.00
P & L Balance carried down	371.00	344.00	263.00	238.00	180.00	123.00
Dividend	75.00	0.00	0.00	38.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	450.00	450.00	66.50	100.00	100.00	85.00
Dividend Per Share(Rs)	9.00	9.00	1.33	2.00	2.00	1.70
Earnings Per Share-Unit Curr	10.54	9.89	1.35	6.92	5.18	0.02
Earnings Per Share(Adj)-Unit Curr	10.54	9.89	1.35	6.92	5.18	0.02
Book Value-Unit Curr	423.57	430.92	405.08	391.33	388.00	0.00
Book Value(Adj)-Unit Curr	423.57	430.92	405.08	391.33	388.00	0.00