Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	455.53	381.61	417.79
Other Operating Income	0.00	0.00	0.00
Other Income	0.16	0.03	3.31
Total Income	455.69	381.63	421.10
Total Expenditure	14.25	227.12	11.23
PBIDT	441.44	154.51	409.87
Interest	159.31	166.50	171.71
PBDT	282.12	-11.99	238.17
Depreciation	0.00	0.00	0.00
Tax	0.17	0.01	0.09
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	281.95	-12.01	238.07
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	281.95	-12.01	238.07
EPS (Unit Curr.)	2.97	-0.13	2.51
EPS (Adj) (Unit Curr.)	2.97	-0.13	2.51
Calculated EPS (Unit Curr.)	2.93	-0.12	2.48
Calculated EPS (Adj) (Unit Curr.)	2.93	-0.12	2.48
Calculated EPS (Ann.) (Unit Curr.)	11.74	-0.50	9.91
Calculated EPS (Adj) (Ann.) (Unit Curr.)	11.74	-0.50	9.91
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	1.97	1.94	1.87
Equity	28826.21	28826.21	28826.21
Reserve & Surplus	0.00	0.00	0.00
Face Value	300.00	300.00	300.00
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(%)	96.91	40.49	98.10
PBDTM(%)	61.93	-3.14	57.01
PATM(%)	61.89	-3.15	56.98
Dividend Per Share(Rs)	5.90	5.83	5.60
Diluted EPS	2.97	-0.13	2.51