Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	4332.51	3948.65	4614.83
Other Operating Income	0.00	0.00	0.00
Other Income	58.52	38.55	38.55
Total Income	4211.41	3820.30	4488.85
Total Expenditure	3772.44	3267.59	3914.66
PBIDT	438.97	552.71	574.19
Interest	9.30	7.95	7.80
PBDT	429.67	544.76	566.39
Depreciation	129.43	129.54	123.09
Tax	64.48	89.32	98.01
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	14.14	18.97	15.51
Reported Profit After Tax	221.62	306.93	329.78
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	221.62	306.93	329.78
EPS (Unit Curr.)	3.22	4.46	4.79
EPS (Adj) (Unit Curr.)	3.22	4.46	4.79
Calculated EPS (Unit Curr.)	3.22	4.46	4.79
Calculated EPS (Adj) (Unit Curr.)	3.22	4.46	4.79
Calculated EPS (Ann.) (Unit Curr.)	12.88	17.83	19.16
Calculated EPS (Adj) (Ann.) (Unit Curr.)	12.88	17.83	19.16
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	137.68	137.68	137.68
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(%)	10.57	14.62	12.90
PBDTM(%)	10.35	14.40	12.73
PATM(%)	5.34	8.12	7.41
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	3.22	4.46	4.79