Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	1518.76	1310.95	1737.64
Other Operating Income	0.00	0.00	0.00
Other Income	37.48	68.53	51.85
Total Income	1556.24	1379.48	1789.49
Total Expenditure	1391.76	1238.54	1602.69
PBIDT	164.48	140.94	186.80
Interest	8.30	5.97	6.75
PBDT	156.18	134.97	180.05
Depreciation	20.31	18.79	19.48
Tax	44.26	30.60	36.52
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-16.32	-0.40	-4.50
Reported Profit After Tax	107.93	85.98	128.55
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	107.93	85.98	128.55
EPS (Unit Curr.)	9.06	7.22	10.79
EPS (Adj) (Unit Curr.)	9.06	7.22	10.79
Calculated EPS (Unit Curr.)	9.06	7.22	10.79
Calculated EPS (Adj) (Unit Curr.)	9.06	7.22	10.79
Calculated EPS (Ann.) (Unit Curr.)	36.23	28.86	43.16
Calculated EPS (Adj) (Ann.) (Unit Curr.)	36.23	28.86	43.16
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	23.83	23.83	23.83
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(%)	10.83	10.75	10.75
PBDTM(%)	10.28	10.30	10.36
PATM(%)	7.11	6.56	7.40
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	9.06	7.22	10.79