Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	1810.94	1565.86	1510.62
Other Operating Income	0.00	0.00	0.00
Other Income	17.00	15.39	15.10
Total Income	1827.94	1581.25	1525.72
Total Expenditure	1408.83	1212.62	1312.60
PBIDT	419.11	368.63	213.12
Interest	17.25	19.42	24.06
PBDT	401.86	349.21	189.06
Depreciation	62.65	61.32	61.76
Tax	94.50	81.00	61.91
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.59	2.76	0.63
Reported Profit After Tax	244.12	204.13	64.76
Extra-ordinary Items	0.00	0.00	-47.98
Adjusted Profit After Extra-ordinary item	244.12	204.13	112.74
EPS (Unit Curr.)	9.62	8.05	2.55
EPS (Adj) (Unit Curr.)	9.62	8.05	2.55
Calculated EPS (Unit Curr.)	9.62	8.05	2.55
Calculated EPS (Adj) (Unit Curr.)	9.62	8.05	2.55
Calculated EPS (Ann.) (Unit Curr.)	38.49	32.18	10.21
Calculated EPS (Adj) (Ann.) (Unit Curr.)	38.49	32.18	10.21
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	200.00	0.00	0.00
Equity	25.37	25.37	25.37
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(%)	23.14	23.54	14.11
PBDTM(%)	22.19	22.30	12.52
PATM(%)	13.48	13.04	4.29
Dividend Per Share(Rs)	2.00	0.00	0.00
Diluted EPS	9.62	8.05	2.55