Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	68.92	63.46	54.72
Other Operating Income	0.00	0.00	0.00
Other Income	2.37	2.29	2.46
Total Income	71.29	65.75	57.18
Total Expenditure	41.76	40.18	39.05
PBIDT	29.53	25.57	18.13
Interest	0.08	0.09	0.10
PBDT	29.45	25.48	18.03
Depreciation	1.13	1.04	0.81
Tax	0.57	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	6.39	6.25	4.97
Reported Profit After Tax	21.36	18.19	12.25
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	21.36	18.19	12.25
EPS (Unit Curr.)	14.05	11.97	8.06
EPS (Adj) (Unit Curr.)	14.05	11.97	8.06
Calculated EPS (Unit Curr.)	14.05	11.97	8.06
Calculated EPS (Adj) (Unit Curr.)	14.05	11.97	8.06
Calculated EPS (Ann.) (Unit Curr.)	56.21	47.87	32.24
Calculated EPS (Adj) (Ann.) (Unit Curr.)	56.21	47.87	32.24
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	15.20	15.20	15.20
Reserve & Surplus	418.87	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(%)	42.85	40.29	33.13
PBDTM(%)	42.73	40.15	32.95
PATM(%)	30.99	28.66	22.39
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	13.94	11.91	8.01