Equity Analysis

Particulars	Sep 2023	Jun 2023	Mar 2023
Gross Sales	246.93	255.44	256.68
Other Operating Income	0.00	0.00	0.00
Other Income	22.00	6.43	22.28
Total Income	268.93	261.87	278.96
Total Expenditure	217.55	218.61	236.38
PBIDT	51.38	43.26	42.58
Interest	2.43	2.37	2.16
PBDT	48.95	40.89	40.42
Depreciation	6.65	6.05	7.32
Tax	8.48	7.04	7.10
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.17	0.80	-5.21
Reported Profit After Tax	32.65	27.00	31.21
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	32.65	27.00	31.21
EPS (Unit Curr.)	1.75	1.45	1.67
EPS (Adj) (Unit Curr.)	1.75	1.45	1.67
Calculated EPS (Unit Curr.)	1.75	1.45	1.67
Calculated EPS (Adj) (Unit Curr.)	1.75	1.45	1.67
Calculated EPS (Ann.) (Unit Curr.)	6.99	5.78	6.68
Calculated EPS (Adj) (Ann.) (Unit Curr.)	6.99	5.78	6.68
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	18.68	18.68	18.68
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(%)	20.81	16.94	16.59
PBDTM(%)	19.82	16.01	15.75
PATM(%)	13.22	10.57	12.16
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	1.75	1.45	1.67