Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	23776.00	22262.00	22155.00
Other Operating Income	0.00	0.00	0.00
Other Income	140.00	825.00	155.00
Total Income	23916.00	23087.00	22310.00
Total Expenditure	21112.00	19513.00	19406.00
PBIDT	2804.00	3574.00	2904.00
Interest	226.00	234.00	244.00
PBDT	2578.00	3340.00	2660.00
Depreciation	514.00	492.00	499.00
Tax	874.00	694.00	544.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-273.00	263.00	146.00
Reported Profit After Tax	1463.00	1891.00	1471.00
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	1463.00	1891.00	1471.00
EPS (Unit Curr.)	6.59	8.51	6.62
EPS (Adj) (Unit Curr.)	6.59	8.51	6.62
Calculated EPS (Unit Curr.)	6.59	8.52	6.63
Calculated EPS (Adj) (Unit Curr.)	6.59	8.52	6.63
Calculated EPS (Ann.) (Unit Curr.)	26.36	34.07	26.50
Calculated EPS (Adj) (Ann.) (Unit Curr.)	26.36	34.07	26.50
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	222.00	222.00	222.00
Reserve & Surplus	67835.00	67871.00	67186.00
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(%)	11.79	16.05	13.11
PBDTM(%)	10.84	15.00	12.01
PATM(%)	6.15	8.49	6.64
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	6.58	8.50	6.61