Profit & Loss

G R Infraprojects Ltd		Industry : (Infrastructure Developers & Operators)
BSE Code: 543317	NSE Symbol: GRINFRA	P/E(TTM): 15.24
ISIN Demat: INE201P01022	Div & Yield%: -	EPS(TTM): 78.65
Book Value(₹): 771.80	Market Cap(₹Cr.): 11,597.23	Face Value(₹): 5.00

Particulars	Mar '24	Mar '23	Mar '22	Mar '21	Mar '20
INCOME :
Sales Turnover	7,787.96	8,147.59	7,919.18	7,244.46	6,027.76
Excise Duty	-	-	-	-	-
Net Sales	7,787.96	8,147.59	7,919.18	7,244.46	6,027.76
Other Income	1,605.56	180.90	132.40	127.49	93.76
Stock Adjustments	-0.60	1.14	6.18	4.37	2.30
Total Income	9,392.92	8,329.63	8,057.76	7,376.32	6,123.82
EXPENDITURE :
Raw Materials	285.59	231.85	315.07	111.30	106.24
Power and Fuel Cost	-	-	-	-	-
Other Manufacturing Expenses	5,559.98	5,824.46	5,649.38	5,287.03	4,174.58
Selling and Administration Expenses	48.86	40.52	35.77	43.74	44.01
Miscellaneous Expenses	93.22	91.56	60.75	41.56	16.99
Employee Benefit Expenses	664.28	647.25	586.42	454.82	446.64
Less: Preoperative Expenditure	-	-	-	-	-
Total Expenses	-	-	-	-	-
Operating Profit	2,741.01	1,493.99	1,410.38	1,437.87	1,335.36
Interest	103.81	102.22	126.87	139.58	145.56
Gross Profit	2,637.20	1,391.77	1,283.51	1,298.29	1,189.80
Depreciation	244.23	245.65	281.63	226.84	186.81
Profit Before Tax	2,392.97	1,146.12	1,001.88	1,071.45	1,002.99
Current Tax	276.74	294.81	260.93	291.38	343.87
Fringe Benefit tax	-	-	-	-	-
Deferred Tax	138.80	-0.46	-19.87	-0.53	-29.65
Reported Net Profit	1,977.43	851.77	760.82	780.61	688.77
Extraordinary Items	1,149.76	7.78	-0.99	-2.20	1.47
Adjusted Net Profit	827.67	843.99	761.81	782.81	687.30
Adjustment below Net Profit	-4.59	-0.15	-1.46	-3.24	-1.76
Profit/Loss Balance carried down	5,105.84	4,254.23	3,494.87	2,717.50	1,860.50
Statutory Appropriations	-	-	-	-	-
Appropriations	-	-	-	-	-170.00
P & L Balance carried down	7,078.69	5,105.84	4,254.23	3,494.87	2,717.50
Dividend	-	-	-	-	-
Preference Dividend	-	-	-	-	-
Equity Dividend (%)	-	-	-	-	-
Dividend Per Share(Rs)	-	-	-	-	-
Earnings Per Share-Unit Curr	204.51	88.09	78.69	80.73	71.03
Earnings Per Share(Adj)-Unit Curr	204.51	88.09	78.69	-	-
Book Value	744.21	539.37	451.30	372.78	291.56
Book Value(Adj)-Unit Curr	744.21	539.37	451.30	-	-

Particulars

Mar '24

Mar '23

Mar '22

Mar '21

Mar '20

INCOME :

Sales Turnover

7,787.96

8,147.59

7,919.18

7,244.46

6,027.76

Excise Duty

Net Sales

7,787.96

8,147.59

7,919.18

7,244.46

6,027.76

Other Income

1,605.56

180.90

132.40

127.49

93.76

Stock Adjustments

-0.60

1.14

6.18

4.37

2.30

Total Income

9,392.92

8,329.63

8,057.76

7,376.32

6,123.82

EXPENDITURE :

Raw Materials

285.59

231.85

315.07

111.30

106.24

Power and Fuel Cost

Other Manufacturing Expenses

5,559.98

5,824.46

5,649.38

5,287.03

4,174.58

Selling and Administration Expenses

48.86

40.52

35.77

43.74

44.01

Miscellaneous Expenses

93.22

91.56

60.75

41.56

16.99

Employee Benefit Expenses

664.28

647.25

586.42

454.82

446.64

Less: Preoperative Expenditure

Total Expenses

Operating Profit

2,741.01

1,493.99

1,410.38

1,437.87

1,335.36

Interest

103.81

102.22

126.87

139.58

145.56

Gross Profit

2,637.20

1,391.77

1,283.51

1,298.29

1,189.80

Depreciation

244.23

245.65

281.63

226.84

186.81

Profit Before Tax

2,392.97

1,146.12

1,001.88

1,071.45

1,002.99

Current Tax

276.74

294.81

260.93

291.38

343.87

Fringe Benefit tax

Deferred Tax

138.80

-0.46

-19.87

-0.53

-29.65

Reported Net Profit

1,977.43

851.77

760.82

780.61

688.77

Extraordinary Items

1,149.76

7.78

-0.99

-2.20

1.47

Adjusted Net Profit

827.67

843.99

761.81

782.81

687.30

Adjustment below Net Profit

-4.59

-0.15

-1.46

-3.24

-1.76

Profit/Loss Balance carried down

5,105.84

4,254.23

3,494.87

2,717.50

1,860.50

Statutory Appropriations

Appropriations

-170.00

P & L Balance carried down

7,078.69

5,105.84

4,254.23

3,494.87

2,717.50

Dividend

Preference Dividend

Equity Dividend (%)

Dividend Per Share(Rs)

Earnings Per Share-Unit Curr

204.51

88.09

78.69

80.73

71.03

Earnings Per Share(Adj)-Unit Curr

204.51

88.09

78.69

Book Value

744.21

539.37

451.30

372.78

291.56

Book Value(Adj)-Unit Curr

744.21

539.37

451.30