Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	243.59	171.14	219.94
Other Operating Income	0.00	0.00	0.00
Other Income	8.58	1.90	8.55
Total Income	252.17	173.03	228.49
Total Expenditure	195.46	144.84	179.78
PBIDT	56.71	28.20	48.71
Interest	0.49	4.37	2.06
PBDT	56.22	23.82	46.65
Depreciation	6.20	5.62	4.36
Tax	11.85	3.62	7.31
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.49	0.87	2.90
Reported Profit After Tax	37.68	13.72	32.08
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	37.68	13.72	32.08
EPS (Unit Curr.)	9.41	3.43	8.75
EPS (Adj) (Unit Curr.)	9.41	3.43	8.75
Calculated EPS (Unit Curr.)	9.21	3.35	8.70
Calculated EPS (Adj) (Unit Curr.)	9.21	3.35	8.70
Calculated EPS (Ann.) (Unit Curr.)	36.82	13.41	34.79
Calculated EPS (Adj) (Ann.) (Unit Curr.)	36.82	13.41	34.79
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	40.93	40.91	36.88
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(%)	23.28	16.48	22.15
PBDTM(%)	23.08	13.92	21.21
PATM(%)	15.47	8.02	14.59
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	9.41	3.42	8.74