Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Sales Turnover	97.78	64.27	26.14
Excise Duty	0.00	0.00	0.00
Net Sales	97.78	64.27	26.14
Other Income	0.90	0.34	0.05
Stock Adjustments	2.42	4.90	4.57
Total Income	101.10	69.51	30.76
EXPENDITURE :
Raw Materials	82.39	57.02	28.78
Power & Fuel Cost	0.31	0.20	0.02
Employee Cost	1.98	1.92	0.48
Other Manufacturing Expenses	1.70	1.87	0.26
Selling & Administrative Expenses	0.99	0.86	0.60
Miscellaneous Expenses	0.78	0.12	0.03
Less : Pre-operative Expenses Capitalised	-0.94	0.00	0.00
Total Expenditure	89.09	62.00	30.16
Operating Profit	12.01	7.51	0.59
Interest	0.99	0.77	0.31
Gross Profit	11.02	6.74	0.28
Depreciation	0.23	0.08	0.01
Profit Before Tax	10.79	6.66	0.27
Tax	2.82	1.78	0.08
Fringe Benefit tax	0.00	0.00	0.00
Deferred Tax	-0.03	0.00	0.00
Reported Net Profit	8.00	4.89	0.20
Extraordinary Items	-0.26	0.00	0.00
Adjusted Net Profit	8.26	4.89	0.20
Adjustment below Net Profit	0.00	-2.46	0.00
P & L Balance brought forward	2.62	0.20	0.00
Statutory Appropriations	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00
P & L Balance carried down	10.62	2.62	0.20
Dividend	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00
Earnings Per Share-Unit Curr	16.01	13.49	2.61
Earnings Per Share(Adj)-Unit Curr	5.34	13.49	2.61
Book Value-Unit Curr	65.36	22.05	11.96
Book Value(Adj)-Unit Curr	21.79	22.05	11.96