Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	185.26	181.69	193.02
Other Operating Income	0.00	0.00	0.00
Other Income	23.16	14.99	14.27
Total Income	208.42	196.68	207.29
Total Expenditure	155.07	151.94	139.47
PBIDT	53.35	44.74	67.82
Interest	0.14	0.15	0.19
PBDT	53.21	44.59	67.63
Depreciation	3.69	3.65	3.54
Tax	10.09	8.58	13.85
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	2.91	1.19	1.76
Reported Profit After Tax	36.52	31.17	48.48
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	36.52	31.17	48.48
EPS (Unit Curr.)	13.64	11.64	18.11
EPS (Adj) (Unit Curr.)	13.64	11.64	18.11
Calculated EPS (Unit Curr.)	13.87	11.64	18.11
Calculated EPS (Adj) (Unit Curr.)	13.87	11.64	18.11
Calculated EPS (Ann.) (Unit Curr.)	55.48	46.57	72.44
Calculated EPS (Adj) (Ann.) (Unit Curr.)	55.48	46.57	72.44
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	26.33	26.77	26.77
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(%)	28.80	24.62	35.14
PBDTM(%)	28.72	24.54	35.04
PATM(%)	19.71	17.16	25.12
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	13.64	11.64	18.11