Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Operating Income	70081.27	65401.76	71447.43	29350.54	38359.88	32245.86
Other Income	1407.08	745.99	441.95	367.26	506.14	281.48
Total Income	71488.35	66147.75	71889.38	29717.80	38866.02	32527.34
EXPENDITURE :
Operating Expenses & Administrative Expenses	65105.37	61639.21	67644.98	24896.64	36075.09	29617.85
Miscellaneous Expenses	1807.35	1051.96	837.63	1628.90	33.72	260.22
Interest	0.00	0.00	45.38	0.00	13.89	10.76
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	3068.81	2039.55	1682.90	1684.97	1408.22	1291.77
Total Expenditure	69981.53	64730.72	70210.89	28210.51	37530.92	31180.60
Gross Profit	1506.82	1417.02	1678.50	1507.28	1335.09	1346.74
Depreciation	75.30	52.38	50.61	46.50	45.20	44.45
Profit Before Tax	1431.52	1364.64	1627.89	1460.78	1289.89	1302.29
Tax	71.40	156.95	267.78	165.51	13.09	193.29
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	1360.13	1207.69	1360.10	1295.27	1276.79	1109.00
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	1360.13	1207.69	1360.10	1295.27	1276.79	1109.00
Adjustment below Net Profit	-631.36	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	6728.61	5929.40	4569.29	3274.03	2393.65	1613.49
Appropriations	359.22	408.47	0.00	0.00	396.42	328.84
P & L Balance carried down	7098.16	6728.61	5929.40	4569.29	3274.03	2393.65
Dividend	359.22	408.47	0.00	0.00	328.83	273.22
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	19.00	17.00	20.20	0.00	16.30	13.60
Dividend Per Share(Rs)	1.90	1.70	2.02	0.00	1.63	1.36
Earnings Per Share-Unit Curr	6.33	5.72	6.73	6.42	6.33	5.51
Earnings Per Share(Adj)-Unit Curr	6.33	5.72	6.73	6.42	6.33	5.51
Book Value-Unit Curr	60.41	73.29	42.73	33.66	28.03	23.45
Book Value(Adj)-Unit Curr	60.41	73.29	42.73	33.66	28.03	23.45