Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	574.78	675.83	572.82
Other Operating Income	0.00	0.00	6.92
Other Income	4.43	5.11	3.54
Total Income	579.22	680.94	583.28
Total Expenditure	511.79	558.04	487.86
PBIDT	67.43	122.89	95.42
Interest	9.07	5.91	5.00
PBDT	58.36	116.98	90.42
Depreciation	35.29	35.38	34.93
Tax	8.91	22.37	15.79
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-2.08	-2.02	-1.38
Reported Profit After Tax	16.24	61.25	41.08
Extra-ordinary Items	-5.26	0.00	0.00
Adjusted Profit After Extra-ordinary item	21.50	61.25	41.08
EPS (Unit Curr.)	2.30	8.80	5.90
EPS (Adj) (Unit Curr.)	2.30	8.80	5.90
Calculated EPS (Unit Curr.)	2.35	8.85	5.93
Calculated EPS (Adj) (Unit Curr.)	2.35	8.85	5.93
Calculated EPS (Ann.) (Unit Curr.)	9.38	35.39	23.74
Calculated EPS (Adj) (Ann.) (Unit Curr.)	9.38	35.39	23.74
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	13.85	13.85	13.85
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	2.00	2.00
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(%)	11.73	18.18	16.66
PBDTM(%)	10.15	17.31	15.79
PATM(%)	2.83	9.06	7.17
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	2.30	8.80	5.90