Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	7731.00	6671.00	5829.00
Other Operating Income	0.00	0.00	0.00
Other Income	190.00	34.00	32.00
Total Income	3622.00	2877.00	2384.00
Total Expenditure	2909.00	2336.00	1894.00
PBIDT	713.00	541.00	490.00
Interest	20.00	25.00	22.00
PBDT	693.00	516.00	468.00
Depreciation	72.00	69.00	65.00
Tax	149.00	104.00	106.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-1.00	8.00	-2.00
Reported Profit After Tax	473.00	335.00	299.00
Extra-ordinary Items	-49.40	0.00	0.00
Adjusted Profit After Extra-ordinary item	522.40	335.00	299.00
EPS (Unit Curr.)	6.50	4.61	4.11
EPS (Adj) (Unit Curr.)	6.50	4.61	4.11
Calculated EPS (Unit Curr.)	6.52	4.62	4.12
Calculated EPS (Adj) (Unit Curr.)	6.52	4.62	4.12
Calculated EPS (Ann.) (Unit Curr.)	26.10	18.48	16.50
Calculated EPS (Adj) (Ann.) (Unit Curr.)	26.10	18.48	16.50
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	145.00	145.00	145.00
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(%)	20.78	19.03	20.83
PBDTM(%)	20.19	18.15	19.90
PATM(%)	13.78	11.78	12.71
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	6.50	4.61	4.11