Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	1938.00	2639.00	2860.00
Other Operating Income	0.00	0.00	0.00
Other Income	371.00	154.00	582.00
Total Income	2309.00	2793.00	3442.00
Total Expenditure	1676.00	2130.00	2786.00
PBIDT	633.00	663.00	656.00
Interest	228.00	215.00	207.00
PBDT	405.00	448.00	449.00
Depreciation	174.00	169.00	175.00
Tax	72.00	66.00	107.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-13.00	-5.00	-25.00
Reported Profit After Tax	172.00	218.00	192.00
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	172.00	218.00	192.00
EPS (Unit Curr.)	1.29	1.65	1.45
EPS (Adj) (Unit Curr.)	1.29	1.65	1.45
Calculated EPS (Unit Curr.)	1.29	1.64	1.44
Calculated EPS (Adj) (Unit Curr.)	1.29	1.64	1.44
Calculated EPS (Ann.) (Unit Curr.)	5.17	6.56	5.77
Calculated EPS (Adj) (Ann.) (Unit Curr.)	5.17	6.56	5.77
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	450.00	0.00	0.00
Equity	133.00	133.00	133.00
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(%)	32.66	25.12	22.94
PBDTM(%)	20.90	16.98	15.70
PATM(%)	8.88	8.26	6.71
Dividend Per Share(Rs)	4.50	0.00	0.00
Diluted EPS	1.29	1.65	1.45