Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	141.52	241.69	253.96
Other Operating Income	0.00	0.00	0.00
Other Income	21.96	8.43	3.05
Total Income	163.48	250.11	257.00
Total Expenditure	104.79	162.27	150.76
PBIDT	58.69	87.84	106.24
Interest	2.73	2.07	1.02
PBDT	55.96	85.78	105.23
Depreciation	2.60	2.32	2.24
Tax	14.98	21.21	27.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.23	-2.99	1.80
Reported Profit After Tax	38.62	65.24	74.18
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	38.62	65.24	74.18
EPS (Unit Curr.)	4.30	7.56	8.88
EPS (Adj) (Unit Curr.)	4.30	7.56	8.88
Calculated EPS (Unit Curr.)	4.28	7.23	8.83
Calculated EPS (Adj) (Unit Curr.)	4.28	7.23	8.83
Calculated EPS (Ann.) (Unit Curr.)	17.11	28.90	35.30
Calculated EPS (Adj) (Ann.) (Unit Curr.)	17.11	28.90	35.30
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	9.03	9.03	8.40
Reserve & Surplus	0.00	0.00	518.87
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(%)	41.47	36.34	41.83
PBDTM(%)	39.54	35.49	41.44
PATM(%)	27.29	26.99	29.21
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	4.30	7.56	8.88