Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	18.50	18.42	18.83
Other Operating Income	0.00	0.00	0.00
Other Income	0.79	0.85	0.92
Total Income	19.29	19.27	19.75
Total Expenditure	15.54	15.47	16.06
PBIDT	3.75	3.81	3.68
Interest	0.40	0.36	0.42
PBDT	3.35	3.44	3.26
Depreciation	0.82	0.82	0.82
Tax	0.68	0.32	0.19
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.16	0.31	0.34
Reported Profit After Tax	1.69	1.99	1.92
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	1.69	1.99	1.92
EPS (Unit Curr.)	0.13	0.15	0.13
EPS (Adj) (Unit Curr.)	0.13	0.15	0.13
Calculated EPS (Unit Curr.)	0.13	0.15	0.14
Calculated EPS (Adj) (Unit Curr.)	0.13	0.15	0.14
Calculated EPS (Ann.) (Unit Curr.)	0.51	0.60	0.58
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.51	0.60	0.58
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	13.30	13.30	13.30
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	1.00	1.00
Public Shareholding (No. Of Shares)	49081651.00	49081651.00	49276651.00
Public Shareholding (% in Equity)	36.91	36.91	37.06
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	83886804.00	83886804.00	83691804.00
Non Encumbered - % in Total Promoters Holding	100.00	100.00	100.00
Non Encumbered - % in Total Equity	62.09	63.09	62.94
PBIDTM(%)	20.27	20.68	19.54
PBDTM(%)	18.11	18.68	17.31
PATM(%)	9.14	10.80	10.20
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	0.13	0.15	0.13