Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	1871.00	2000.65	2029.07
Other Operating Income	0.00	0.00	0.00
Other Income	131.10	15.28	13.49
Total Income	2002.10	2015.93	2042.56
Total Expenditure	1557.50	1792.16	1854.77
PBIDT	444.60	223.77	187.79
Interest	6.50	5.05	6.13
PBDT	438.10	218.72	181.66
Depreciation	55.50	55.33	56.25
Tax	88.40	54.76	2.83
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-13.10	-3.89	38.40
Reported Profit After Tax	307.30	112.52	84.18
Extra-ordinary Items	8.38	-24.00	-18.55
Adjusted Profit After Extra-ordinary item	298.92	136.52	102.73
EPS (Unit Curr.)	3.20	1.17	0.88
EPS (Adj) (Unit Curr.)	3.20	1.17	0.88
Calculated EPS (Unit Curr.)	3.20	1.17	0.88
Calculated EPS (Adj) (Unit Curr.)	3.20	1.17	0.88
Calculated EPS (Ann.) (Unit Curr.)	12.79	4.69	3.51
Calculated EPS (Adj) (Ann.) (Unit Curr.)	12.79	4.69	3.51
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	96.10	96.06	96.06
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(%)	23.76	11.18	9.25
PBDTM(%)	23.42	10.93	8.95
PATM(%)	16.42	5.62	4.15
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	3.20	1.17	0.88