Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	0.00	0.00	0.00
Other Operating Income	0.00	0.00	0.00
Other Income	11453.56	11482.73	10668.11
Total Income	87460.44	85499.64	83701.25
Total Expenditure	20260.26	19591.35	19222.67
PBIDT	67200.18	65908.29	64478.58
Interest	45353.63	43903.01	43196.00
PBDT	21846.55	22005.28	21282.58
Depreciation	0.00	0.00	0.00
Tax	5111.05	5184.31	5107.83
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	16735.50	16820.97	16174.75
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	16735.50	16820.97	16174.75
EPS (Unit Curr.)	21.90	22.08	21.28
EPS (Adj) (Unit Curr.)	21.90	22.08	21.28
Calculated EPS (Unit Curr.)	21.88	22.04	21.26
Calculated EPS (Adj) (Unit Curr.)	21.88	22.04	21.26
Calculated EPS (Ann.) (Unit Curr.)	87.53	88.17	85.04
Calculated EPS (Adj) (Ann.) (Unit Curr.)	87.53	88.17	85.04
Book Value (Unit Curr.)	632.00	607.00	603.00
Dividend (%)	0.00	0.00	0.00
Equity	764.83	763.08	760.81
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	1.00	1.00
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(%)	88.41	89.04	88.29
PBDTM(%)	28.74	29.73	29.14
PATM(%)	22.02	22.73	22.15
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	21.80	21.98	21.19