Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	2448.26	2143.58	2514.16
Other Operating Income	0.00	0.00	0.00
Other Income	105.31	118.46	109.62
Total Income	2553.57	2262.04	2623.78
Total Expenditure	1925.71	1740.37	2017.23
PBIDT	627.86	521.67	606.55
Interest	28.33	28.92	19.49
PBDT	599.53	492.75	587.06
Depreciation	63.78	63.83	60.10
Tax	114.67	96.71	118.57
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	3.00	3.00	3.00
Reported Profit After Tax	418.08	329.21	405.39
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	418.08	329.21	405.39
EPS (Unit Curr.)	2.36	1.86	2.29
EPS (Adj) (Unit Curr.)	2.36	1.86	2.29
Calculated EPS (Unit Curr.)	2.36	1.86	2.29
Calculated EPS (Adj) (Unit Curr.)	2.36	1.86	2.29
Calculated EPS (Ann.) (Unit Curr.)	9.44	7.43	9.15
Calculated EPS (Adj) (Ann.) (Unit Curr.)	9.44	7.43	9.15
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	275.00	0.00
Equity	177.23	177.23	177.23
Reserve & Surplus	0.00	0.00	0.00
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(%)	25.65	24.34	24.13
PBDTM(%)	24.49	22.99	23.35
PATM(%)	17.08	15.36	16.12
Dividend Per Share(Rs)	0.00	2.75	0.00
Diluted EPS	2.35	1.85	2.28