Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	385.32	322.10	317.74
Other Operating Income	0.00	0.00	0.00
Other Income	4.18	6.23	5.17
Total Income	389.50	328.33	322.91
Total Expenditure	279.13	242.87	234.92
PBIDT	110.37	85.46	87.99
Interest	0.43	0.03	0.18
PBDT	109.94	85.43	87.81
Depreciation	3.99	4.48	4.52
Tax	27.46	20.79	21.46
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.83	-0.19	-0.03
Reported Profit After Tax	77.66	60.35	61.86
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	77.66	60.35	61.86
EPS (Unit Curr.)	24.60	19.12	19.60
EPS (Adj) (Unit Curr.)	24.60	19.12	19.60
Calculated EPS (Unit Curr.)	24.60	19.12	19.59
Calculated EPS (Adj) (Unit Curr.)	24.60	19.12	19.59
Calculated EPS (Ann.) (Unit Curr.)	98.40	76.47	78.38
Calculated EPS (Adj) (Ann.) (Unit Curr.)	98.40	76.47	78.38
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	200.00	0.00
Equity	31.57	31.57	31.57
Reserve & Surplus	0.00	0.00	0.00
Face Value	10.00	10.00	10.00
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(%)	28.64	26.53	27.69
PBDTM(%)	28.53	26.52	27.64
PATM(%)	20.15	18.74	19.47
Dividend Per Share(Rs)	0.00	20.00	0.00
Diluted EPS	24.60	19.12	19.60