Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	255.49	242.31	139.69
Other Operating Income	0.00	0.00	0.00
Other Income	0.03	0.76	0.76
Total Income	255.51	243.07	140.44
Total Expenditure	44.74	33.77	59.25
PBIDT	210.77	209.31	81.19
Interest	0.18	0.21	0.20
PBDT	210.59	209.09	80.99
Depreciation	1.89	1.84	1.84
Tax	52.94	52.47	20.09
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.21	-0.16	0.07
Reported Profit After Tax	155.98	154.94	58.99
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	155.98	154.94	58.99
EPS (Unit Curr.)	18.71	18.58	7.07
EPS (Adj) (Unit Curr.)	18.71	18.58	7.07
Calculated EPS (Unit Curr.)	18.71	18.58	7.07
Calculated EPS (Adj) (Unit Curr.)	18.71	18.58	7.07
Calculated EPS (Ann.) (Unit Curr.)	74.82	74.32	28.30
Calculated EPS (Adj) (Ann.) (Unit Curr.)	74.82	74.32	28.30
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	83.39	83.39	83.39
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(%)	82.50	86.38	58.12
PBDTM(%)	82.43	86.29	57.98
PATM(%)	61.05	63.94	42.23
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	18.71	18.58	7.07