Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Operating Income	734.41	529.10	510.38	444.67	176.56
Other Income	5.95	1.61	1.16	0.18	0.10
Total Income	740.36	530.71	511.54	444.85	176.66
EXPENDITURE :
Operating Expenses & Administrative Expenses	52.76	58.96	29.84	29.64	27.18
Miscellaneous Expenses	35.12	41.66	34.57	30.57	1.71
Interest	278.19	222.07	239.33	244.22	50.39
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00
Employee Cost	160.12	109.53	84.18	73.63	60.26
Total Expenditure	526.19	432.22	387.92	378.06	139.54
Gross Profit	214.16	98.48	123.61	66.79	37.11
Depreciation	12.71	11.78	9.54	8.18	2.13
Profit Before Tax	201.45	86.70	114.07	58.61	34.98
Tax	58.49	26.21	30.02	0.00	11.49
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-6.84	-4.04	-0.97	23.12	-0.94
Reported Net Profit	149.80	64.52	85.01	35.50	24.44
Extraordinary Items	-0.55	-0.23	-0.06	0.00	-0.01
Adjusted Net Profit	150.35	64.75	85.07	35.50	24.45
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	171.13	119.45	51.47	23.06	3.51
Appropriations	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	290.96	171.13	119.45	51.47	23.06
Dividend	0.00	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	1.68	0.80	1.07	0.48	0.36
Earnings Per Share(Adj)-Unit Curr	1.68	0.80	1.07	0.48	0.36
Book Value-Unit Curr	19.42	15.95	15.13	13.64	13.02
Book Value(Adj)-Unit Curr	19.42	15.95	15.13	13.64	13.02