| Zodiac Energy Ltd | Industry : (Infrastructure Developers & Operators) | |
|---|---|---|
|
BSE Code : 543416 |
NSE Symbol : ZODIAC |
P/E(TTM) : 19.70 |
|
ISIN Demat : INE761Y01019 |
Div & Yield% : 0.28 |
EPS(TTM) : 13.57 |
|
Book Value(₹) : 66.85 |
Market Cap(₹Cr) : 404.26 |
Face Value(₹) : 10.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 407.78 | 220.06 | 137.66 | 142.97 | 100.37 |
| Other Income | 1.89 | 0.97 | 0.84 | 0.98 | 0.30 |
| Stock Adjustments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Income | 409.67 | 221.03 | 138.50 | 143.95 | 100.67 |
| EXPENDITURE : | |||||
| Raw Materials | 337.78 | 184.20 | 117.66 | 121.63 | 82.97 |
| Power and Fuel Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Manufacturing Expenses | 12.32 | 4.60 | 3.02 | 4.59 | 2.88 |
| Selling and Administration Expenses | 3.54 | 2.07 | 2.89 | 3.14 | 3.12 |
| Miscellaneous Expenses | 7.77 | 3.93 | 2.02 | 0.71 | 0.69 |
| Employee Benefit Expenses | 9.34 | 6.31 | 4.57 | 4.03 | 3.57 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 38.93 | 19.93 | 8.34 | 9.85 | 7.42 |
| Interest | 8.71 | 4.41 | 3.18 | 1.60 | 1.01 |
| Gross Profit | 30.22 | 15.52 | 5.16 | 8.25 | 6.41 |
| Depreciation | 2.69 | 0.78 | 0.77 | 0.61 | 0.46 |
| Profit Before Tax | 27.53 | 14.74 | 4.39 | 7.64 | 5.95 |
| Current Tax | 3.91 | 3.78 | 1.25 | 2.19 | 1.58 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 3.65 | -0.01 | -0.06 | -0.02 | -0.05 |
| Reported Net Profit | 19.97 | 10.97 | 3.19 | 5.46 | 4.42 |
| Extraordinary Items | 0.17 | 0.08 | 0.12 | -0.01 | 0.01 |
| Adjusted Net Profit | 19.80 | 10.89 | 3.07 | 5.47 | 4.41 |
| Adjustment below Net Profit | 0.35 | 0.05 | -0.05 | 0.05 | 0.00 |
| Profit/Loss Balance carried down | 31.91 | 20.89 | 17.75 | 12.25 | 7.83 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| P & L Balance carried down | 52.23 | 31.91 | 20.89 | 17.75 | 12.25 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 7.50 | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend Per Share(Rs) | 0.75 | 0.00 | 0.00 | 0.00 | 0.00 |
| Earnings Per Share-Unit Curr | 13.23 | 7.50 | 2.18 | 3.73 | 3.02 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 63.97 | 32.51 | 24.64 | 22.49 | 18.73 |
| Book Value(Adj)-Unit Curr | 63.97 | 32.51 | 24.64 | 22.49 | 18.73 |