Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	41.60	47.55	41.33
Other Operating Income	0.00	0.00	0.00
Other Income	12.79	0.86	0.34
Total Income	54.40	48.41	41.67
Total Expenditure	17.00	16.12	14.05
PBIDT	37.39	32.30	27.62
Interest	4.04	3.62	3.36
PBDT	33.36	28.68	24.25
Depreciation	17.82	12.57	10.70
Tax	0.00	-0.93	0.93
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	3.94	4.90	2.48
Reported Profit After Tax	11.59	12.15	10.14
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	11.59	12.15	10.14
EPS (Unit Curr.)	7.35	8.24	7.00
EPS (Adj) (Unit Curr.)	7.35	8.24	7.00
Calculated EPS (Unit Curr.)	5.84	7.19	7.01
Calculated EPS (Adj) (Unit Curr.)	5.84	7.19	7.01
Calculated EPS (Ann.) (Unit Curr.)	23.35	28.78	28.03
Calculated EPS (Adj) (Ann.) (Unit Curr.)	23.35	28.78	28.03
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	19.86	16.88	14.48
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(%)	89.88	67.93	66.83
PBDTM(%)	80.19	60.32	58.67
PATM(%)	27.86	25.55	24.53
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	7.03	7.81	6.75