Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Operating Income	3487.03	2668.60	2027.79	1683.49	1282.26	870.58
Other Income	63.73	81.46	3.35	0.87	1.06	0.95
Total Income	3550.76	2750.06	2031.14	1684.36	1283.32	871.53
EXPENDITURE :
Operating Expenses & Administrative Expenses	238.87	180.28	107.00	124.49	88.18	57.96
Miscellaneous Expenses	425.30	616.71	662.15	254.88	86.34	-4.65
Interest	1216.12	987.42	744.67	574.82	417.22	354.39
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	515.24	437.62	299.60	259.64	186.05	130.44
Total Expenditure	2395.53	2222.03	1813.42	1213.83	777.79	538.14
Gross Profit	1155.23	528.03	217.72	470.53	505.53	333.39
Depreciation	49.84	47.23	23.43	19.64	7.79	5.17
Profit Before Tax	1105.39	480.80	194.29	450.89	497.74	328.22
Tax	238.23	120.28	93.44	159.32	176.35	54.84
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	41.13	7.44	-41.54	-35.93	-0.37	60.90
Reported Net Profit	826.03	353.08	142.39	327.50	321.76	212.48
Extraordinary Items	0.00	0.00	0.00	0.00	-0.05	0.00
Adjusted Net Profit	826.03	353.08	142.39	327.50	321.81	212.48
Adjustment below Net Profit	-0.45	0.53	0.17	0.04	-1.24	1.40
P & L Balance brought forward	1194.73	917.55	815.59	553.55	297.38	108.43
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	1855.10	1194.73	929.68	815.59	553.55	297.38
Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	51.98	22.65	9.15	22.74	22.41	16.54
Earnings Per Share(Adj)-Unit Curr	51.98	22.65	9.15	22.74	22.41	16.54
Book Value-Unit Curr	321.37	267.33	233.63	185.37	164.76	111.93
Book Value(Adj)-Unit Curr	321.37	267.33	233.63	185.37	164.76	111.93