Profit & Loss

Sterling & Wilson Renewable Energy Ltd		Industry : (Infrastructure Developers & Operators)
BSE Code: 542760	NSE Symbol: SWSOLAR	P/E(TTM): 23.56
ISIN Demat: INE00M201021	Div & Yield%: -	EPS(TTM): 13.49
Book Value(₹): 121.40	Market Cap(₹Cr.): 7,420.45	Face Value(₹): 1.00

Particulars	Mar '24	Mar '23	Mar '22	Mar '21	Mar '20
INCOME :
Sales Turnover	2,706.16	1,457.91	3,459.58	3,176.17	4,536.79
Excise Duty	-	-	-	-	-
Net Sales	2,706.16	1,457.91	3,459.58	3,176.17	4,536.79
Other Income	270.91	214.26	102.31	153.95	371.72
Stock Adjustments	-	-	-	-	-
Total Income	2,977.07	1,672.17	3,561.89	3,330.12	4,908.51
EXPENDITURE :
Raw Materials	-	-	-	0.79	408.99
Power and Fuel Cost	0.69	0.42	0.25	0.62	0.76
Other Manufacturing Expenses	2,450.11	1,601.73	3,357.66	3,082.47	3,644.73
Selling and Administration Expenses	32.13	46.32	56.78	56.82	67.23
Miscellaneous Expenses	26.51	76.47	139.21	122.81	43.48
Employee Benefit Expenses	135.05	144.06	124.83	122.34	138.37
Less: Preoperative Expenditure	-	-	-	-	-
Total Expenses	-	-	-	-	-
Operating Profit	332.58	-196.83	-116.84	-55.73	604.95
Interest	199.66	143.45	80.68	78.74	167.14
Gross Profit	132.92	-340.28	-197.52	-134.47	437.81
Depreciation	9.46	6.69	7.90	8.20	6.33
Profit Before Tax	123.46	-346.97	-205.42	-142.67	431.48
Current Tax	3.38	8.05	4.81	-	111.46
Fringe Benefit tax	-	-	-	-	-
Deferred Tax	32.83	-	-42.71	-31.23	3.32
Reported Net Profit	87.25	-355.02	-167.52	-111.44	316.70
Extraordinary Items	0.04	0.06	-	-0.26	0.22
Adjusted Net Profit	87.21	-355.08	-167.52	-111.18	316.48
Adjustment below Net Profit	-1.78	-0.52	0.45	0.20	34.55
Profit/Loss Balance carried down	211.10	566.64	733.71	844.95	596.41
Statutory Appropriations	-	-	-	-	-
Appropriations	-0.67	-	-	-	102.71
P & L Balance carried down	297.24	211.10	566.64	733.71	844.95
Dividend	-	-	-	-	-
Preference Dividend	-	-	-	-	-
Equity Dividend (%)	-	-	-	-	600.00
Dividend Per Share(Rs)	-	-	-	-	6.00
Earnings Per Share-Unit Curr	3.74	-18.71	-8.83	-6.95	19.74
Earnings Per Share(Adj)-Unit Curr	3.74	-18.71	-8.83	-6.95	19.74
Book Value	114.95	61.62	79.14	31.92	43.79
Book Value(Adj)-Unit Curr	114.95	61.62	79.14	31.92	43.79

Particulars

Mar '24

Mar '23

Mar '22

Mar '21

Mar '20

INCOME :

Sales Turnover

2,706.16

1,457.91

3,459.58

3,176.17

4,536.79

Excise Duty

Net Sales

2,706.16

1,457.91

3,459.58

3,176.17

4,536.79

Other Income

270.91

214.26

102.31

153.95

371.72

Stock Adjustments

Total Income

2,977.07

1,672.17

3,561.89

3,330.12

4,908.51

EXPENDITURE :

Raw Materials

0.79

408.99

Power and Fuel Cost

0.69

0.42

0.25

0.62

0.76

Other Manufacturing Expenses

2,450.11

1,601.73

3,357.66

3,082.47

3,644.73

Selling and Administration Expenses

32.13

46.32

56.78

56.82

67.23

Miscellaneous Expenses

26.51

76.47

139.21

122.81

43.48

Employee Benefit Expenses

135.05

144.06

124.83

122.34

138.37

Less: Preoperative Expenditure

Total Expenses

Operating Profit

332.58

-196.83

-116.84

-55.73

604.95

Interest

199.66

143.45

80.68

78.74

167.14

Gross Profit

132.92

-340.28

-197.52

-134.47

437.81

Depreciation

9.46

6.69

7.90

8.20

6.33

Profit Before Tax

123.46

-346.97

-205.42

-142.67

431.48

Current Tax

3.38

8.05

4.81

111.46

Fringe Benefit tax

Deferred Tax

32.83

-42.71

-31.23

3.32

Reported Net Profit

87.25

-355.02

-167.52

-111.44

316.70

Extraordinary Items

0.04

0.06

-0.26

0.22

Adjusted Net Profit

87.21

-355.08

-167.52

-111.18

316.48

Adjustment below Net Profit

-1.78

-0.52

0.45

0.20

34.55

Profit/Loss Balance carried down

211.10

566.64

733.71

844.95

596.41

Statutory Appropriations

Appropriations

-0.67

102.71

P & L Balance carried down

297.24

211.10

566.64

733.71

844.95

Dividend

Preference Dividend

Equity Dividend (%)

600.00

Dividend Per Share(Rs)

6.00

Earnings Per Share-Unit Curr

3.74

-18.71

-8.83

-6.95

19.74

Earnings Per Share(Adj)-Unit Curr

3.74

-18.71

-8.83

-6.95

19.74

Book Value

114.95

61.62

79.14

31.92

43.79

Book Value(Adj)-Unit Curr

114.95

61.62

79.14

31.92

43.79