Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Operating Income	76.08	69.30	86.90	86.89	79.00	56.04
Other Income	0.19	0.12	0.18	0.00	0.03	0.11
Total Income	76.27	69.42	87.08	86.89	79.03	56.15
EXPENDITURE :
Operating Expenses & Administrative Expenses	0.70	1.25	0.61	0.77	0.57	0.46
Miscellaneous Expenses	0.20	0.17	0.17	0.15	0.12	0.13
Interest	0.00	0.00	0.00	0.00	0.00	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	0.21	0.19	0.18	0.17	0.15	0.10
Total Expenditure	1.11	1.61	0.96	1.09	0.84	0.69
Gross Profit	75.16	67.80	86.13	85.80	78.19	55.46
Depreciation	0.00	0.00	0.00	0.00	0.00	0.00
Profit Before Tax	75.16	67.80	86.13	85.80	78.19	55.46
Tax	1.74	1.19	1.50	2.23	2.28	1.82
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00	0.00	0.00	0.00
Reported Net Profit	73.42	66.62	84.62	83.58	75.91	53.64
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	73.42	66.62	84.62	83.58	75.91	53.64
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	74.07	91.80	90.42	82.31	59.68	43.77
Appropriations	66.59	84.35	83.24	75.47	53.27	37.74
P & L Balance carried down	80.89	74.07	91.80	90.42	82.31	59.68
Dividend	0.00	0.00	0.00	0.00	0.00	53.27
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	330.00	300.00	380.00	375.00	340.00	240.00
Dividend Per Share(Rs)	33.00	30.00	38.00	37.50	34.00	24.00
Earnings Per Share-Unit Curr	33.08	30.01	38.12	37.65	34.20	24.16
Earnings Per Share(Adj)-Unit Curr	33.08	30.01	38.12	37.65	34.20	24.16
Book Value-Unit Curr	75.14	72.06	80.05	79.43	75.78	65.58
Book Value(Adj)-Unit Curr	75.14	72.06	80.05	79.43	75.78	65.58