Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	530.84	452.16	442.76
Other Operating Income	0.00	0.00	0.00
Other Income	33.59	31.65	88.46
Total Income	564.43	483.81	531.22
Total Expenditure	397.26	357.00	357.63
PBIDT	167.17	126.81	173.59
Interest	10.84	9.60	7.72
PBDT	156.33	117.21	165.87
Depreciation	22.25	20.37	28.26
Tax	33.32	23.81	30.80
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.61	1.69	-5.53
Reported Profit After Tax	100.15	71.34	112.34
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	100.15	71.34	112.34
EPS (Unit Curr.)	7.93	5.65	8.90
EPS (Adj) (Unit Curr.)	7.93	5.65	8.90
Calculated EPS (Unit Curr.)	7.93	5.65	8.90
Calculated EPS (Adj) (Unit Curr.)	7.93	5.65	8.90
Calculated EPS (Ann.) (Unit Curr.)	31.73	22.60	35.60
Calculated EPS (Adj) (Ann.) (Unit Curr.)	31.73	22.60	35.60
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	126.24	126.24	126.24
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(%)	31.49	28.05	39.21
PBDTM(%)	29.45	25.92	37.46
PATM(%)	18.87	15.78	25.37
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	7.93	5.65	8.90