Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	152.55	163.05	143.63
Other Operating Income	0.00	0.00	0.00
Other Income	3.51	2.12	3.17
Total Income	156.06	165.17	146.80
Total Expenditure	112.30	114.26	101.28
PBIDT	43.76	50.91	45.52
Interest	0.48	0.63	0.93
PBDT	43.28	50.28	44.59
Depreciation	15.34	9.94	9.45
Tax	11.02	12.31	10.01
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-2.18	-1.56	-0.02
Reported Profit After Tax	19.10	29.59	25.15
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	19.10	29.59	25.15
EPS (Unit Curr.)	3.53	5.59	4.75
EPS (Adj) (Unit Curr.)	3.53	5.59	4.75
Calculated EPS (Unit Curr.)	3.60	5.59	4.75
Calculated EPS (Adj) (Unit Curr.)	3.60	5.59	4.75
Calculated EPS (Ann.) (Unit Curr.)	14.42	22.35	19.00
Calculated EPS (Adj) (Ann.) (Unit Curr.)	14.42	22.35	19.00
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	52.99	52.95	52.95
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(%)	28.69	31.22	31.69
PBDTM(%)	28.37	30.84	31.05
PATM(%)	12.52	18.15	17.51
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	3.51	5.58	4.74