Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	1256.10	1244.23	1206.22
Other Operating Income	0.00	0.00	0.00
Other Income	47.51	23.47	40.06
Total Income	1303.61	1267.70	1246.28
Total Expenditure	1134.87	1120.40	1012.56
PBIDT	168.74	147.30	233.72
Interest	0.15	0.18	0.23
PBDT	168.59	147.12	233.49
Depreciation	21.38	20.09	19.78
Tax	42.88	33.59	57.22
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-5.32	-0.90	-2.55
Reported Profit After Tax	109.65	94.34	159.04
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	109.65	94.34	159.04
EPS (Unit Curr.)	22.20	19.10	32.20
EPS (Adj) (Unit Curr.)	22.20	19.10	32.20
Calculated EPS (Unit Curr.)	22.18	19.08	32.17
Calculated EPS (Adj) (Unit Curr.)	22.18	19.08	32.17
Calculated EPS (Ann.) (Unit Curr.)	88.71	76.33	128.67
Calculated EPS (Adj) (Ann.) (Unit Curr.)	88.71	76.33	128.67
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	49.44	49.44	49.44
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(%)	13.43	11.84	19.38
PBDTM(%)	13.42	11.82	19.36
PATM(%)	8.73	7.58	13.18
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	22.20	19.10	32.20