ITI Securities Broking Ltd

Change Company Name

CLN Energy Ltd

Auto Ancillaries

BSE Code 544347	ISIN Demat INE0WDX01010	Book Value 109.02	NSE Symbol N.A	Div & Yield % 0	Market Cap (₹ Cr.) 462.23	P/E 22.48	EPS 19.48	Face Value 10

	Mar 2025	Mar 2024	Mar 2023	Mar 2022
INCOME :	₹ Cr	₹ Cr	₹ Cr	₹ Cr
Sales Turnover	219.18	132.71	128.82	121.69
Excise Duty	0.00	0.00	0.00	0.00
Net Sales	219.18	132.71	128.82	121.69
Other Income	1.21	0.15	0.06	0.01
Stock Adjustments	18.97	3.35	1.73	3.73
Total Income	239.36	136.21	130.61	125.43
EXPENDITURE :	₹ Cr	₹ Cr	₹ Cr	₹ Cr
Raw Materials	184.35	91.33	116.52	109.51
Power & Fuel Cost	1.03	0.93	0.80	0.44
Employee Cost	11.02	11.97	8.38	3.61
Other Manufacturing Expenses	1.33	4.21	-19.64	3.09
Selling & Administrative Expenses	11.22	6.45	5.26	2.08
Miscellaneous Expenses	4.35	2.49	12.54	0.32
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00
Total Expenditure	213.29	117.37	123.86	119.04
Operating Profit	26.05	18.85	6.75	6.39
Interest	0.93	0.18	0.07	0.03
Gross Profit	25.12	18.67	6.68	6.36
Depreciation	6.28	6.43	5.77	1.34
Profit Before Tax	18.84	12.24	0.91	5.02
Tax	6.17	3.90	1.13	0.35
Fringe Benefit tax	0.00	0.00	0.00	0.00
Deferred Tax	-0.25	-1.44	-0.96	1.02
Reported Net Profit	12.92	9.79	0.73	3.64
Extraordinary Items	0.29	0.01	-5.57	0.00
Adjusted Net Profit	12.63	9.78	6.30	3.64
Adjustment below Net Profit	5.71	-0.38	0.00	0.00
P & L Balance brought forward	0.00	0.56	-0.17	-3.81
Statutory Appropriations	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00
P & L Balance carried down	18.63	9.97	0.56	-0.17
Dividend	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	12.24	28.75	6.42	32.08
Earnings Per Share(Adj)-Unit Curr	12.24	28.75	6.42	32.08
Book Value-Unit Curr	89.54	39.28	31.59	25.16
Book Value(Adj)-Unit Curr	89.54	39.28	31.59	25.16

Profit & Loss