Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	231.56	228.06	217.31
Other Operating Income	0.00	0.00	0.00
Other Income	4.60	10.37	9.64
Total Income	236.15	238.43	226.95
Total Expenditure	129.36	133.45	119.53
PBIDT	106.80	104.98	107.42
Interest	0.11	0.02	0.09
PBDT	106.69	104.96	107.33
Depreciation	11.19	11.22	11.10
Tax	25.59	22.41	23.51
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-4.20	3.90	0.57
Reported Profit After Tax	74.11	67.44	72.16
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	74.11	67.44	72.16
EPS (Unit Curr.)	6.97	6.35	6.79
EPS (Adj) (Unit Curr.)	6.97	6.35	6.79
Calculated EPS (Unit Curr.)	6.97	6.35	6.79
Calculated EPS (Adj) (Unit Curr.)	6.97	6.35	6.79
Calculated EPS (Ann.) (Unit Curr.)	27.90	25.38	27.16
Calculated EPS (Adj) (Ann.) (Unit Curr.)	27.90	25.38	27.16
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	200.00	0.00	0.00
Equity	10.63	10.63	10.63
Reserve & Surplus	0.00	0.00	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(%)	46.12	46.03	49.43
PBDTM(%)	46.07	46.02	49.39
PATM(%)	32.00	29.57	33.21
Dividend Per Share(Rs)	2.00	0.00	0.00
Diluted EPS	6.97	6.34	6.79