Equity Analysis

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Operating Income	288.07	253.38	140.06	149.47	181.74	160.87
Other Income	0.27	0.14	0.10	0.09	0.10	0.10
Total Income	288.34	253.52	140.16	149.56	181.84	160.97
EXPENDITURE :
Operating Expenses & Administrative Expenses	2.89	2.53	2.13	1.97	2.05	2.15
Miscellaneous Expenses	12.00	9.03	6.59	6.73	7.12	6.23
Interest	0.10	0.09	0.09	0.14	0.00	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	13.86	12.86	10.51	10.76	11.95	10.48
Total Expenditure	28.85	24.51	19.32	19.60	21.12	18.86
Gross Profit	259.50	229.00	120.85	129.96	160.72	142.09
Depreciation	0.95	0.91	0.83	0.75	0.09	0.11
Profit Before Tax	258.55	228.09	120.02	129.21	160.63	141.98
Tax	20.65	22.57	8.98	13.92	13.51	14.63
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-3.00	4.15	2.20	-3.35	-0.53	0.71
Reported Net Profit	240.90	201.36	108.83	118.64	147.65	126.64
Extraordinary Items	-0.01	0.00	0.00	-0.03	0.00	0.02
Adjusted Net Profit	240.91	201.36	108.83	118.67	147.65	126.62
Adjustment below Net Profit	361.77	430.04	210.03	127.03	92.17	113.34
P & L Balance brought forward	1453.15	983.45	777.43	677.54	577.45	504.32
Appropriations	278.27	121.43	91.07	122.06	110.19	119.36
P & L Balance carried down	1656.93	1453.15	983.45	777.43	677.54	577.45
Dividend	0.00	0.00	0.00	0.00	0.00	110.19
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	480.00	550.00	240.00	180.00	200.00	200.00
Dividend Per Share(Rs)	48.00	55.00	24.00	18.00	20.00	20.00
Earnings Per Share-Unit Curr	47.61	39.80	21.51	23.45	29.18	22.99
Earnings Per Share(Adj)-Unit Curr	47.61	39.80	21.51	23.45	29.18	22.99
Book Value-Unit Curr	3834.79	3860.61	2788.84	1576.03	1545.64	1485.04
Book Value(Adj)-Unit Curr	3834.79	3860.61	2788.84	1576.03	1545.64	1485.04