Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	209.28	208.26	185.37
Other Operating Income	0.00	0.00	0.00
Other Income	38.71	16.59	11.49
Total Income	247.99	224.85	196.86
Total Expenditure	182.80	182.46	160.38
PBIDT	65.19	42.39	36.48
Interest	0.41	0.43	0.44
PBDT	64.78	41.96	36.04
Depreciation	3.80	4.33	4.55
Tax	12.28	9.94	4.18
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.70	-0.52	3.75
Reported Profit After Tax	48.00	28.21	23.56
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	48.00	28.21	23.56
EPS (Unit Curr.)	7.64	4.49	3.76
EPS (Adj) (Unit Curr.)	7.64	4.49	3.76
Calculated EPS (Unit Curr.)	7.62	4.49	3.75
Calculated EPS (Adj) (Unit Curr.)	7.62	4.49	3.75
Calculated EPS (Ann.) (Unit Curr.)	30.50	17.97	15.01
Calculated EPS (Adj) (Ann.) (Unit Curr.)	30.50	17.97	15.01
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	60.00	0.00	0.00
Equity	62.96	62.79	62.79
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(%)	31.15	20.35	19.68
PBDTM(%)	30.95	20.15	19.44
PATM(%)	22.94	13.55	12.71
Dividend Per Share(Rs)	6.00	0.00	0.00
Diluted EPS	7.64	4.49	3.54