Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	470.95	377.29	393.49
Other Operating Income	0.00	0.00	0.00
Other Income	11.94	2.95	2.11
Total Income	482.88	380.24	395.60
Total Expenditure	355.96	292.52	309.83
PBIDT	126.93	87.72	85.77
Interest	9.70	5.39	4.25
PBDT	117.22	82.33	81.52
Depreciation	21.04	18.89	18.29
Tax	17.51	12.79	11.57
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	5.15	2.80	4.51
Reported Profit After Tax	73.52	47.84	47.14
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	73.52	47.84	47.14
EPS (Unit Curr.)	8.11	5.28	5.20
EPS (Adj) (Unit Curr.)	8.11	5.28	5.20
Calculated EPS (Unit Curr.)	8.11	5.28	5.20
Calculated EPS (Adj) (Unit Curr.)	8.11	5.28	5.20
Calculated EPS (Ann.) (Unit Curr.)	32.45	21.11	20.81
Calculated EPS (Adj) (Ann.) (Unit Curr.)	32.45	21.11	20.81
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	50.00	0.00	0.00
Equity	45.31	45.31	45.31
Reserve & Surplus	0.00	0.00	0.00
Face Value	5.00	5.00	5.00
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(%)	26.95	23.25	21.80
PBDTM(%)	24.89	21.82	20.72
PATM(%)	15.61	12.68	11.98
Dividend Per Share(Rs)	2.50	0.00	0.00
Diluted EPS	8.11	5.27	5.20