Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	748.20	793.93	720.56
Other Operating Income	0.00	0.00	0.00
Other Income	16.05	15.47	404.45
Total Income	764.25	809.40	1125.01
Total Expenditure	601.53	620.99	590.98
PBIDT	162.72	188.41	534.03
Interest	3.80	2.83	2.94
PBDT	158.92	185.58	531.09
Depreciation	19.89	19.20	19.12
Tax	41.72	45.62	21.95
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-5.93	-1.52	10.25
Reported Profit After Tax	103.24	122.28	479.77
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	103.24	122.28	479.77
EPS (Unit Curr.)	2.54	3.01	11.83
EPS (Adj) (Unit Curr.)	2.54	3.01	11.83
Calculated EPS (Unit Curr.)	2.55	3.01	11.83
Calculated EPS (Adj) (Unit Curr.)	2.55	3.01	11.83
Calculated EPS (Ann.) (Unit Curr.)	10.18	12.06	47.31
Calculated EPS (Adj) (Ann.) (Unit Curr.)	10.18	12.06	47.31
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	81.13	81.13	81.13
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	2.00	2.00
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(%)	21.75	23.73	74.11
PBDTM(%)	21.24	23.37	73.71
PATM(%)	13.80	15.40	66.58
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	2.54	3.01	11.81