Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	126.94	105.17	92.81
Other Operating Income	0.00	0.00	0.00
Other Income	1.72	2.20	1.89
Total Income	128.66	107.37	94.70
Total Expenditure	77.33	75.70	66.11
PBIDT	51.33	31.67	28.59
Interest	2.21	2.51	2.50
PBDT	49.12	29.16	26.09
Depreciation	3.28	3.31	3.30
Tax	11.00	6.04	10.19
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.95	0.16	-0.11
Reported Profit After Tax	33.89	19.65	12.71
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	33.89	19.65	12.71
EPS (Unit Curr.)	5.40	3.13	2.03
EPS (Adj) (Unit Curr.)	5.40	3.13	2.03
Calculated EPS (Unit Curr.)	5.41	3.13	2.03
Calculated EPS (Adj) (Unit Curr.)	5.41	3.13	2.03
Calculated EPS (Ann.) (Unit Curr.)	21.62	12.54	8.11
Calculated EPS (Adj) (Ann.) (Unit Curr.)	21.62	12.54	8.11
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	12.54	12.54	12.54
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(%)	40.44	30.11	30.80
PBDTM(%)	38.70	27.73	28.11
PATM(%)	26.70	18.68	13.69
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	5.40	3.13	2.03