Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	4997.80	6678.80	5823.90
Other Operating Income	17.20	17.50	17.30
Other Income	235.40	207.60	217.80
Total Income	5250.40	6903.90	6059.00
Total Expenditure	3822.60	3974.70	3888.20
PBIDT	1427.80	2929.20	2170.80
Interest	43.30	28.40	7.10
PBDT	1384.50	2900.80	2163.70
Depreciation	265.10	260.00	249.80
Tax	256.30	703.30	466.60
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	13.70	55.40	30.10
Reported Profit After Tax	849.40	1882.10	1417.20
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	849.40	1882.10	1417.20
EPS (Unit Curr.)	10.20	113.00	85.10
EPS (Adj) (Unit Curr.)	10.20	22.60	17.02
Calculated EPS (Unit Curr.)	10.18	112.84	84.96
Calculated EPS (Adj) (Unit Curr.)	10.18	22.57	16.99
Calculated EPS (Ann.) (Unit Curr.)	40.74	451.34	339.86
Calculated EPS (Adj) (Ann.) (Unit Curr.)	40.74	90.27	67.97
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	83.40	83.40	83.40
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	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(%)	28.57	43.86	37.27
PBDTM(%)	27.70	43.43	37.15
PATM(%)	17.00	28.18	24.33
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	10.18	112.80	84.97