Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	484.25	337.66	306.96	315.82
Excise Duty	0.00	0.00	0.00	0.00
Net Sales	484.25	337.66	306.96	315.82
Other Income	4.67	4.16	5.42	6.58
Stock Adjustments	51.48	15.81	-7.78	16.67
Total Income	540.40	357.63	304.60	339.07
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	228.05
Power & Fuel Cost	0.08	0.05	0.05	0.04
Employee Cost	12.53	8.80	6.34	2.10
Other Manufacturing Expenses	374.49	233.71	192.84	0.35
Selling & Administrative Expenses	5.36	2.90	1.13	5.21
Miscellaneous Expenses	3.05	2.16	4.03	1.98
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00
Total Expenditure	395.51	247.62	204.39	237.72
Operating Profit	144.88	110.01	100.21	101.35
Interest	2.75	5.72	4.45	2.90
Gross Profit	142.13	104.29	95.76	98.45
Depreciation	1.99	1.84	0.92	0.95
Profit Before Tax	140.14	102.45	94.84	97.50
Tax	37.01	27.38	25.00	25.66
Fringe Benefit tax	0.00	0.00	0.00	0.00
Deferred Tax	-0.06	-0.08	0.02	-0.02
Reported Net Profit	103.19	75.16	69.82	71.86
Extraordinary Items	0.05	0.00	0.00	0.50
Adjusted Net Profit	103.14	75.16	69.82	71.36
Adjustment below Net Profit	-35.25	0.00	0.00	0.00
P & L Balance brought forward	363.84	288.68	219.44	147.58
Statutory Appropriations	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00
P & L Balance carried down	431.77	363.84	289.26	219.44
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	21.95	63.96	59.42	61.16
Earnings Per Share(Adj)-Unit Curr	21.95	63.96	59.42	61.16
Book Value-Unit Curr	102.08	320.39	256.82	197.40
Book Value(Adj)-Unit Curr	102.08	320.39	256.82	197.40