Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	6530.82	4806.57	5377.80
Other Operating Income	0.00	0.00	0.00
Other Income	374.46	360.49	364.51
Total Income	6905.28	5167.06	5742.31
Total Expenditure	4122.22	3366.39	3017.26
PBIDT	2783.06	1800.67	2725.05
Interest	60.57	29.09	23.09
PBDT	2722.49	1771.58	2701.96
Depreciation	92.12	84.23	73.61
Tax	731.47	425.33	642.96
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-44.61	-6.94	1.42
Reported Profit After Tax	1943.51	1268.96	1983.97
Extra-ordinary Items	-0.33	-0.19	-0.22
Adjusted Profit After Extra-ordinary item	1943.84	1269.15	1984.19
EPS (Unit Curr.)	2.21	4.33	6.77
EPS (Adj) (Unit Curr.)	2.21	1.44	2.26
Calculated EPS (Unit Curr.)	2.21	4.33	6.77
Calculated EPS (Adj) (Unit Curr.)	2.21	1.44	2.26
Calculated EPS (Ann.) (Unit Curr.)	8.84	17.32	27.08
Calculated EPS (Adj) (Ann.) (Unit Curr.)	8.84	5.77	9.03
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	879.18	293.07	293.07
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(%)	42.61	37.46	50.67
PBDTM(%)	41.69	36.86	50.24
PATM(%)	29.76	26.40	36.89
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	2.21	4.33	6.77