Equity Analysis

Particulars	Mar 2024	Dec 2023	Sep 2023
Gross Sales	34910.00	32892.00	33286.00
Other Operating Income	431.00	418.00	452.00
Other Income	451.00	386.00	630.00
Total Income	35792.00	33696.00	34368.00
Total Expenditure	31139.00	27531.00	26840.00
PBIDT	4653.00	6165.00	7528.00
Interest	1569.00	1551.00	1531.00
PBDT	3084.00	4614.00	5997.00
Depreciation	1460.00	1351.00	1359.00
Tax	569.00	590.00	1739.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	48.00	257.00	-14.00
Reported Profit After Tax	1007.00	2416.00	2913.00
Extra-ordinary Items	-148.82	0.00	125.64
Adjusted Profit After Extra-ordinary item	1155.82	2416.00	2787.36
EPS (Unit Curr.)	4.13	9.92	12.02
EPS (Adj) (Unit Curr.)	4.13	9.92	12.02
Calculated EPS (Unit Curr.)	4.13	9.90	11.99
Calculated EPS (Adj) (Unit Curr.)	4.13	9.90	11.99
Calculated EPS (Ann.) (Unit Curr.)	16.51	39.61	47.95
Calculated EPS (Adj) (Ann.) (Unit Curr.)	16.51	39.61	47.95
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	244.00	244.00	243.00
Reserve & Surplus	74978.00	73171.00	0.00
Face Value	1.00	1.00	1.00
Public Shareholding (No. Of Shares)	0.00	0.00	0.00
Public Shareholding (% in Equity)	0.00	0.00	0.00
Pledged/Encumbered - No. of Shares	0.00	0.00	0.00
Pledged/Encumbered - % in Total Promoters Holding	0.00	0.00	0.00
Pledged/Encumbered - % in Total Equity	0.00	0.00	0.00
Non Encumbered - No. of Shares	0.00	0.00	0.00
Non Encumbered - % in Total Promoters Holding	0.00	0.00	0.00
Non Encumbered - % in Total Equity	0.00	0.00	0.00
PBIDTM(%)	13.33	18.74	22.62
PBDTM(%)	8.83	14.03	18.02
PATM(%)	2.88	7.35	8.75
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	4.12	9.88	11.96