Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	623.30	569.60	611.80
Other Operating Income	0.00	0.00	0.00
Other Income	827.90	14.10	15.10
Total Income	1451.20	583.70	626.90
Total Expenditure	459.90	448.40	441.50
PBIDT	991.30	135.30	185.40
Interest	4.50	4.80	6.20
PBDT	986.80	130.50	179.20
Depreciation	22.70	22.80	24.80
Tax	107.60	28.80	39.30
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	2.40	-0.90	0.00
Reported Profit After Tax	854.10	79.80	115.10
Extra-ordinary Items	693.75	0.00	0.00
Adjusted Profit After Extra-ordinary item	160.35	79.80	115.10
EPS (Unit Curr.)	77.63	7.26	10.48
EPS (Adj) (Unit Curr.)	77.63	7.26	10.48
Calculated EPS (Unit Curr.)	76.95	7.19	10.37
Calculated EPS (Adj) (Unit Curr.)	76.95	7.19	10.37
Calculated EPS (Ann.) (Unit Curr.)	307.78	28.76	41.48
Calculated EPS (Adj) (Ann.) (Unit Curr.)	307.78	28.76	41.48
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	240.00	0.00	0.00
Equity	55.50	55.50	55.50
Reserve & Surplus	3621.80	0.00	0.00
Face Value	5.00	5.00	5.00
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(%)	159.04	23.75	30.30
PBDTM(%)	158.32	22.91	29.29
PATM(%)	137.03	14.01	18.81
Dividend Per Share(Rs)	12.00	0.00	0.00
Diluted EPS	76.98	7.20	10.38