Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	2182.08	1802.57	1796.24
Other Operating Income	0.00	0.00	94.19
Other Income	521.08	540.27	851.51
Total Income	2703.16	2342.84	2741.94
Total Expenditure	1092.00	669.99	822.16
PBIDT	1611.16	1672.85	1919.78
Interest	848.34	637.45	663.60
PBDT	762.82	1035.40	1256.18
Depreciation	163.35	163.11	163.77
Tax	124.94	282.95	305.04
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	65.64	17.20	11.38
Reported Profit After Tax	408.89	572.14	775.99
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	408.89	572.14	775.99
EPS (Unit Curr.)	1.89	2.65	3.59
EPS (Adj) (Unit Curr.)	1.89	2.65	3.59
Calculated EPS (Unit Curr.)	1.89	2.65	3.59
Calculated EPS (Adj) (Unit Curr.)	1.89	2.65	3.59
Calculated EPS (Ann.) (Unit Curr.)	7.57	10.59	14.37
Calculated EPS (Adj) (Ann.) (Unit Curr.)	7.57	10.59	14.37
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	432.03	432.03	432.03
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	2.00	2.00
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(%)	73.84	92.80	106.88
PBDTM(%)	34.96	57.44	69.93
PATM(%)	18.74	31.74	43.20
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	1.89	2.65	3.59