Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	2512.30	4035.40	3172.60
Other Operating Income	108.30	124.80	159.80
Other Income	326.70	106.60	361.10
Total Income	2947.30	4266.80	3693.50
Total Expenditure	1678.40	1787.30	1771.80
PBIDT	1268.90	2479.50	1921.70
Interest	95.90	115.40	106.20
PBDT	1173.00	2364.10	1815.50
Depreciation	133.70	130.60	130.60
Tax	248.60	531.60	407.50
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.90	1.10	-127.80
Reported Profit After Tax	789.80	1700.80	1405.20
Extra-ordinary Items	0.00	0.00	-6.52
Adjusted Profit After Extra-ordinary item	789.80	1700.80	1411.72
EPS (Unit Curr.)	7.85	16.90	13.89
EPS (Adj) (Unit Curr.)	7.85	16.90	13.89
Calculated EPS (Unit Curr.)	7.85	16.91	13.97
Calculated EPS (Adj) (Unit Curr.)	7.85	16.91	13.97
Calculated EPS (Ann.) (Unit Curr.)	31.40	67.63	55.87
Calculated EPS (Adj) (Ann.) (Unit Curr.)	31.40	67.63	55.87
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	100.60	100.60	100.60
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(%)	50.51	61.44	60.57
PBDTM(%)	46.69	58.58	57.22
PATM(%)	31.44	42.15	44.29
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	7.85	16.90	13.89