Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Operating Income	7363.76	7765.39	8718.80	11399.23	15407.35	13745.29
Other Income	17.02	12.31	33.99	16.07	31.77	15.20
Total Income	7380.78	7777.70	8752.79	11415.30	15439.12	13760.49
EXPENDITURE :
Operating Expenses & Administrative Expenses	159.51	175.01	159.00	310.84	191.48	182.87
Miscellaneous Expenses	424.43	272.58	578.04	193.37	282.86	1318.82
Interest	5131.09	5864.66	6308.04	7709.60	9057.11	7711.14
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	477.29	435.15	224.72	556.97	723.08	592.19
Total Expenditure	6192.32	6747.40	7269.80	8770.78	10254.53	9805.02
Gross Profit	1188.46	1030.30	1482.99	2644.52	5184.59	3955.47
Depreciation	82.65	74.40	90.82	97.80	36.97	26.97
Profit Before Tax	1105.81	955.90	1392.17	2546.72	5147.62	3928.50
Tax	0.00	0.00	0.00	319.20	1079.20	879.17
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	286.64	259.79	333.71	67.61	339.16	-135.95
Reported Net Profit	819.17	696.11	1058.46	2159.91	3729.26	3185.28
Extraordinary Items	0.00	0.00	-2.58	-1.70	-0.83	-1.00
Adjusted Net Profit	819.17	696.11	1061.04	2161.61	3730.09	3186.28
Adjustment below Net Profit	-774.64	-659.19	9.30	5.25	3.01	9.71
P & L Balance brought forward	39.00	2.08	387.12	538.36	452.53	772.35
Appropriations	0.00	0.00	1452.80	2096.40	2959.44	3074.81
P & L Balance carried down	83.53	39.00	2.08	387.12	538.36	452.53
Dividend	0.00	0.00	416.11	1325.31	1707.39	1744.20
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	62.50	0.00	450.00	1550.00	2000.00	2050.00
Dividend Per Share(Rs)	1.25	0.00	9.00	31.00	40.00	41.00
Earnings Per Share-Unit Curr	17.37	14.86	22.89	50.52	87.25	74.68
Earnings Per Share(Adj)-Unit Curr	15.49	13.25	20.42	45.06	77.82	66.61
Book Value-Unit Curr	339.88	334.06	335.72	349.19	403.81	364.67
Book Value(Adj)-Unit Curr	303.15	297.96	299.45	311.47	360.17	325.26