Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	684.72	568.44	546.22
Other Operating Income	0.00	0.00	0.00
Other Income	53.81	6.32	47.81
Total Income	738.53	574.76	594.02
Total Expenditure	487.65	443.41	445.70
PBIDT	250.88	131.35	148.33
Interest	2.15	4.15	2.56
PBDT	248.72	127.20	145.77
Depreciation	30.53	28.79	28.39
Tax	57.55	27.64	26.46
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-1.58	-4.51	9.21
Reported Profit After Tax	162.22	75.29	81.71
Extra-ordinary Items	0.00	-0.12	27.46
Adjusted Profit After Extra-ordinary item	162.22	75.41	54.25
EPS (Unit Curr.)	5.98	2.78	3.01
EPS (Adj) (Unit Curr.)	5.98	2.78	3.01
Calculated EPS (Unit Curr.)	5.98	2.77	3.01
Calculated EPS (Adj) (Unit Curr.)	5.98	2.77	3.01
Calculated EPS (Ann.) (Unit Curr.)	23.90	11.10	12.05
Calculated EPS (Adj) (Ann.) (Unit Curr.)	23.90	11.10	12.05
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	271.49	271.35	271.22
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(%)	36.64	23.11	27.16
PBDTM(%)	36.32	22.38	26.69
PATM(%)	23.69	13.25	14.96
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	5.93	2.76	2.99