Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	286.90	185.63	210.40	193.61
Excise Duty	0.00	0.00	0.00	0.00
Net Sales	286.90	185.63	210.40	193.61
Other Income	1.01	0.76	0.71	0.80
Stock Adjustments	11.25	0.00	-1.11	3.88
Total Income	299.16	186.39	210.00	198.29
EXPENDITURE :
Raw Materials	58.54	35.31	36.12	28.11
Power & Fuel Cost	21.55	15.27	15.48	10.05
Employee Cost	3.72	3.73	3.48	3.06
Other Manufacturing Expenses	176.71	103.01	130.19	130.94
Selling & Administrative Expenses	3.93	3.27	1.09	1.05
Miscellaneous Expenses	2.42	0.60	1.27	0.01
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00
Total Expenditure	266.87	161.20	187.63	173.21
Operating Profit	32.30	25.19	22.37	25.06
Interest	4.39	3.48	5.18	5.18
Gross Profit	27.91	21.71	17.19	19.88
Depreciation	6.39	5.40	4.88	5.70
Profit Before Tax	21.52	16.31	12.31	14.18
Tax	5.58	4.11	3.71	3.50
Fringe Benefit tax	0.00	0.00	0.00	0.00
Deferred Tax	-0.12	-0.16	-0.71	0.20
Reported Net Profit	16.05	12.37	9.32	10.49
Extraordinary Items	0.35	0.00	-0.88	0.00
Adjusted Net Profit	15.70	12.37	10.20	10.49
Adjustment below Net Profit	-0.12	-0.01	0.00	-0.12
P & L Balance brought forward	25.76	13.39	10.37	0.00
Statutory Appropriations	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00
P & L Balance carried down	41.69	25.76	19.68	10.37
Dividend	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	2.90	3.39	2.55	2.87
Earnings Per Share(Adj)-Unit Curr	2.90	3.39	2.55	2.87
Book Value-Unit Curr	26.05	17.06	15.39	12.84
Book Value(Adj)-Unit Curr	26.05	17.06	15.39	12.84