Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	170.87	187.87	144.28
Other Operating Income	0.00	0.00	0.00
Other Income	0.69	1.37	2.56
Total Income	171.56	189.25	146.84
Total Expenditure	130.63	144.93	111.53
PBIDT	40.93	44.32	35.31
Interest	0.68	0.93	1.01
PBDT	40.24	43.39	34.30
Depreciation	6.00	5.70	5.45
Tax	2.38	5.21	7.23
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.49	0.16	-2.22
Reported Profit After Tax	31.37	32.31	23.84
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	31.37	32.31	23.84
EPS (Unit Curr.)	15.69	16.21	11.98
EPS (Adj) (Unit Curr.)	15.69	16.21	11.98
Calculated EPS (Unit Curr.)	15.66	16.16	11.98
Calculated EPS (Adj) (Unit Curr.)	15.66	16.16	11.98
Calculated EPS (Ann.) (Unit Curr.)	62.65	64.62	47.92
Calculated EPS (Adj) (Ann.) (Unit Curr.)	62.65	64.62	47.92
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	20.03	20.00	19.90
Reserve & Surplus	0.00	0.00	0.00
Face Value	10.00	10.00	10.00
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(%)	23.95	23.59	24.47
PBDTM(%)	23.55	23.10	23.77
PATM(%)	18.36	17.20	16.52
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	15.66	16.21	11.90