Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	1432.70	1325.80	1209.50
Other Operating Income	0.00	0.00	0.00
Other Income	109.40	198.60	89.60
Total Income	1542.10	1524.40	1299.10
Total Expenditure	1346.00	1218.30	1135.60
PBIDT	196.10	306.10	163.50
Interest	12.60	5.40	17.20
PBDT	183.50	300.70	146.30
Depreciation	40.60	37.90	31.30
Tax	44.20	39.40	45.20
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-7.20	-6.10	-11.40
Reported Profit After Tax	105.90	229.50	81.20
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	105.90	229.50	81.20
EPS (Unit Curr.)	15.85	34.41	12.76
EPS (Adj) (Unit Curr.)	15.85	34.41	12.76
Calculated EPS (Unit Curr.)	15.83	34.41	12.17
Calculated EPS (Adj) (Unit Curr.)	15.83	34.41	12.17
Calculated EPS (Ann.) (Unit Curr.)	63.32	137.63	48.70
Calculated EPS (Adj) (Ann.) (Unit Curr.)	63.32	137.63	48.70
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	190.00	190.00	190.00
Equity	66.90	66.70	66.70
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(%)	13.69	23.09	13.52
PBDTM(%)	12.81	22.68	12.10
PATM(%)	7.39	17.31	6.71
Dividend Per Share(Rs)	19.00	19.00	19.00
Diluted EPS	15.70	34.20	12.67