Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	109.55	107.22	111.77
Other Operating Income	0.00	0.00	0.00
Other Income	3.10	2.65	15.36
Total Income	112.65	109.86	127.13
Total Expenditure	83.82	84.98	90.42
PBIDT	28.83	24.89	36.71
Interest	0.68	0.78	1.00
PBDT	28.15	24.10	35.71
Depreciation	2.38	2.35	2.61
Tax	6.39	5.38	7.66
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.12	0.07	0.14
Reported Profit After Tax	19.25	16.30	25.30
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	19.25	16.30	25.30
EPS (Unit Curr.)	3.29	2.83	4.40
EPS (Adj) (Unit Curr.)	3.29	2.83	4.40
Calculated EPS (Unit Curr.)	3.34	2.83	4.39
Calculated EPS (Adj) (Unit Curr.)	3.34	2.83	4.39
Calculated EPS (Ann.) (Unit Curr.)	13.37	11.32	17.57
Calculated EPS (Adj) (Ann.) (Unit Curr.)	13.37	11.32	17.57
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	85.00
Equity	11.52	11.52	11.52
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(%)	26.32	23.21	32.84
PBDTM(%)	25.70	22.48	31.95
PATM(%)	17.57	15.20	22.64
Dividend Per Share(Rs)	0.00	0.00	1.70
Diluted EPS	3.29	2.83	4.40