Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	1508.54	1064.45	1505.88
Other Operating Income	0.00	0.00	0.00
Other Income	2.39	3.25	3.16
Total Income	1510.93	1067.71	1509.05
Total Expenditure	1258.48	890.02	1262.57
PBIDT	252.45	177.69	246.47
Interest	29.85	22.61	22.04
PBDT	222.60	155.08	224.44
Depreciation	36.25	35.89	34.78
Tax	51.56	32.24	51.83
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-1.77	-1.68	-1.71
Reported Profit After Tax	136.56	88.64	139.54
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	136.56	88.64	139.54
EPS (Unit Curr.)	20.95	13.60	21.41
EPS (Adj) (Unit Curr.)	20.95	13.60	21.41
Calculated EPS (Unit Curr.)	20.95	13.60	21.41
Calculated EPS (Adj) (Unit Curr.)	20.95	13.60	21.41
Calculated EPS (Ann.) (Unit Curr.)	83.82	54.41	85.64
Calculated EPS (Adj) (Ann.) (Unit Curr.)	83.82	54.41	85.64
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	65.17	65.17	65.17
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(%)	16.73	16.69	16.37
PBDTM(%)	14.76	14.57	14.90
PATM(%)	9.05	8.33	9.27
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	20.95	13.60	21.41