Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	656.10	638.90	608.29
Other Operating Income	0.00	0.00	0.00
Other Income	188.38	76.97	72.81
Total Income	844.47	715.87	681.10
Total Expenditure	381.66	389.45	373.55
PBIDT	462.81	326.42	307.55
Interest	4.69	4.62	4.67
PBDT	458.12	321.80	302.88
Depreciation	18.59	17.50	17.42
Tax	64.86	72.29	71.69
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	288.79	-0.28	2.83
Reported Profit After Tax	85.88	232.29	210.94
Extra-ordinary Items	21.11	0.00	-8.97
Adjusted Profit After Extra-ordinary item	64.77	232.29	219.91
EPS (Unit Curr.)	6.65	17.98	16.34
EPS (Adj) (Unit Curr.)	6.65	17.98	16.34
Calculated EPS (Unit Curr.)	6.63	17.95	16.33
Calculated EPS (Adj) (Unit Curr.)	6.63	17.95	16.33
Calculated EPS (Ann.) (Unit Curr.)	26.51	71.81	65.31
Calculated EPS (Adj) (Ann.) (Unit Curr.)	26.51	71.81	65.31
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	120.00	0.00	0.00
Equity	129.58	129.38	129.18
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(%)	70.54	51.09	50.56
PBDTM(%)	69.82	50.37	49.79
PATM(%)	13.09	36.36	34.68
Dividend Per Share(Rs)	12.00	0.00	0.00
Diluted EPS	6.62	17.91	16.28