Equity Analysis

Particulars	Jun 2024	Mar 2024	Dec 2023
Gross Sales	2063.00	2259.00	1808.00
Other Operating Income	0.00	0.00	0.00
Other Income	79.00	79.00	94.00
Total Income	2142.00	2338.00	1902.00
Total Expenditure	1442.00	1542.00	1317.00
PBIDT	700.00	796.00	585.00
Interest	0.00	2.00	0.00
PBDT	700.00	794.00	585.00
Depreciation	97.00	94.00	95.00
Tax	178.00	159.00	121.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-5.00	10.00	11.00
Reported Profit After Tax	430.00	531.00	358.00
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	430.00	531.00	358.00
EPS (Unit Curr.)	16.18	19.99	13.50
EPS (Adj) (Unit Curr.)	16.18	19.99	13.50
Calculated EPS (Unit Curr.)	16.23	20.04	13.51
Calculated EPS (Adj) (Unit Curr.)	16.23	20.04	13.51
Calculated EPS (Ann.) (Unit Curr.)	64.91	80.15	54.04
Calculated EPS (Adj) (Ann.) (Unit Curr.)	64.91	80.15	54.04
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	53.00	53.00	53.00
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	2.00	2.00
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(%)	33.93	35.24	32.36
PBDTM(%)	33.93	35.15	32.36
PATM(%)	20.84	23.51	19.80
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	16.18	19.99	13.50