Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	275.39	236.06	222.09
Other Operating Income	0.00	0.00	0.00
Other Income	15.18	13.43	17.95
Total Income	290.57	249.49	240.04
Total Expenditure	159.93	135.05	139.05
PBIDT	130.64	114.44	100.99
Interest	2.60	1.47	1.60
PBDT	128.04	112.97	99.39
Depreciation	13.44	12.29	12.00
Tax	41.79	27.91	20.02
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-13.54	-3.56	2.30
Reported Profit After Tax	86.35	76.33	65.07
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	86.35	76.33	65.07
EPS (Unit Curr.)	3.39	3.00	2.56
EPS (Adj) (Unit Curr.)	3.39	3.00	2.56
Calculated EPS (Unit Curr.)	3.39	3.00	2.56
Calculated EPS (Adj) (Unit Curr.)	3.39	3.00	2.56
Calculated EPS (Ann.) (Unit Curr.)	13.57	11.99	10.22
Calculated EPS (Adj) (Ann.) (Unit Curr.)	13.57	11.99	10.22
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	25.46	25.46	25.46
Reserve & Surplus	0.00	2180.63	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(%)	47.44	48.48	45.47
PBDTM(%)	46.49	47.86	44.75
PATM(%)	31.36	32.33	29.30
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	3.37	2.98	2.56