Equity Analysis

Particulars	Jun 2024	Mar 2024	Dec 2023
Gross Sales	185.64	139.38	132.83
Other Operating Income	0.00	0.00	0.00
Other Income	21.50	36.18	17.90
Total Income	207.14	175.56	150.73
Total Expenditure	104.26	81.70	69.51
PBIDT	102.88	93.86	81.22
Interest	0.02	0.02	0.03
PBDT	102.86	93.84	81.19
Depreciation	6.18	6.93	6.76
Tax	24.57	17.22	19.91
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.43	-0.19	-0.93
Reported Profit After Tax	72.54	69.88	55.45
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	72.54	69.88	55.45
EPS (Unit Curr.)	9.55	9.20	7.30
EPS (Adj) (Unit Curr.)	9.55	9.20	7.30
Calculated EPS (Unit Curr.)	9.54	9.20	7.30
Calculated EPS (Adj) (Unit Curr.)	9.54	9.20	7.30
Calculated EPS (Ann.) (Unit Curr.)	38.18	36.80	29.20
Calculated EPS (Adj) (Ann.) (Unit Curr.)	38.18	36.80	29.20
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	125.00	0.00	0.00
Equity	15.20	15.19	15.19
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(%)	55.42	67.34	61.15
PBDTM(%)	55.41	67.33	61.12
PATM(%)	39.08	50.14	41.75
Dividend Per Share(Rs)	2.50	0.00	0.00
Diluted EPS	9.50	9.14	7.29