Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	432.94	401.19	377.05
Other Operating Income	0.00	0.00	0.00
Other Income	12.11	11.77	9.14
Total Income	379.02	351.83	330.32
Total Expenditure	313.88	278.47	270.12
PBIDT	65.14	73.36	60.21
Interest	0.04	0.05	0.05
PBDT	65.10	73.31	60.16
Depreciation	2.37	2.34	2.36
Tax	15.86	17.94	16.04
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.08	-0.06	0.41
Reported Profit After Tax	46.95	53.10	41.35
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	46.95	53.10	41.35
EPS (Unit Curr.)	1.89	2.13	1.66
EPS (Adj) (Unit Curr.)	1.89	2.13	1.66
Calculated EPS (Unit Curr.)	1.89	2.13	1.66
Calculated EPS (Adj) (Unit Curr.)	1.89	2.13	1.66
Calculated EPS (Ann.) (Unit Curr.)	7.55	8.53	6.65
Calculated EPS (Adj) (Ann.) (Unit Curr.)	7.55	8.53	6.65
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	100.00	100.00	0.00
Equity	24.89	24.89	24.89
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(%)	17.75	21.57	18.75
PBDTM(%)	17.74	21.56	18.73
PATM(%)	12.80	15.61	12.87
Dividend Per Share(Rs)	1.00	1.00	0.00
Diluted EPS	1.89	2.13	1.66