Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	52.18	50.79	48.03
Other Operating Income	0.83	0.83	1.87
Other Income	3.02	2.82	2.83
Total Income	56.04	54.45	52.73
Total Expenditure	41.61	42.95	41.46
PBIDT	14.43	11.49	11.27
Interest	0.04	0.07	0.14
PBDT	14.38	11.42	11.13
Depreciation	0.84	0.95	0.90
Tax	3.35	3.09	2.31
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.11	-0.89	0.31
Reported Profit After Tax	10.09	8.27	7.61
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	10.09	8.27	7.61
EPS (Unit Curr.)	1.11	0.90	0.84
EPS (Adj) (Unit Curr.)	1.11	0.90	0.84
Calculated EPS (Unit Curr.)	1.11	0.91	0.84
Calculated EPS (Adj) (Unit Curr.)	1.11	0.91	0.84
Calculated EPS (Ann.) (Unit Curr.)	4.43	3.63	3.34
Calculated EPS (Adj) (Ann.) (Unit Curr.)	4.43	3.63	3.34
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	91.11	91.11	91.11
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(%)	27.65	22.62	23.46
PBDTM(%)	27.56	22.48	23.17
PATM(%)	19.34	16.28	15.84
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	1.11	0.90	0.84