Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	191.30	196.72	176.87
Other Operating Income	0.00	0.00	0.00
Other Income	0.56	0.95	0.28
Total Income	191.86	197.67	177.15
Total Expenditure	157.74	161.00	141.37
PBIDT	34.13	36.67	35.79
Interest	3.51	2.93	2.15
PBDT	30.62	33.74	33.63
Depreciation	11.94	11.56	10.03
Tax	3.31	4.97	3.71
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.26	0.69	1.92
Reported Profit After Tax	14.11	16.53	17.97
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	14.11	16.53	17.97
EPS (Unit Curr.)	4.25	4.97	5.41
EPS (Adj) (Unit Curr.)	4.25	4.97	5.41
Calculated EPS (Unit Curr.)	4.25	4.97	5.41
Calculated EPS (Adj) (Unit Curr.)	4.25	4.97	5.41
Calculated EPS (Ann.) (Unit Curr.)	16.99	19.90	21.63
Calculated EPS (Adj) (Ann.) (Unit Curr.)	16.99	19.90	21.63
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	16.62	16.62	16.62
Reserve & Surplus	607.33	0.00	0.00
Face Value	5.00	5.00	5.00
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(%)	17.84	18.64	20.24
PBDTM(%)	16.01	17.15	19.01
PATM(%)	7.38	8.40	10.16
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	4.25	4.97	5.41