Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	793.58	900.16	1276.11
Other Operating Income	0.00	0.00	0.00
Other Income	134.08	163.98	140.24
Total Income	927.66	1064.14	1416.35
Total Expenditure	361.45	371.18	569.74
PBIDT	566.21	692.96	846.61
Interest	2.67	3.20	1.35
PBDT	563.54	689.76	845.26
Depreciation	108.93	191.36	108.93
Tax	115.77	115.79	187.97
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-8.33	-15.56	1.42
Reported Profit After Tax	347.17	398.17	546.94
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	347.17	398.17	546.94
EPS (Unit Curr.)	8.81	10.10	13.88
EPS (Adj) (Unit Curr.)	8.81	10.10	13.88
Calculated EPS (Unit Curr.)	8.81	10.10	13.88
Calculated EPS (Adj) (Unit Curr.)	8.81	10.10	13.88
Calculated EPS (Ann.) (Unit Curr.)	35.24	40.42	55.52
Calculated EPS (Adj) (Ann.) (Unit Curr.)	35.24	40.42	55.52
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	50.00	100.00	100.00
Equity	197.04	197.04	197.04
Reserve & Surplus	0.00	0.00	0.00
Face Value	5.00	5.00	5.00
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(%)	71.35	76.98	66.34
PBDTM(%)	71.01	76.63	66.24
PATM(%)	43.75	44.23	42.86
Dividend Per Share(Rs)	2.50	5.00	5.00
Diluted EPS	8.81	10.10	13.88