Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	53883.00	53990.00	52844.00
Other Operating Income	0.00	0.00	0.00
Other Income	2118.00	3185.00	2417.00
Total Income	56001.00	57175.00	55261.00
Total Expenditure	39156.00	39432.00	38269.00
PBIDT	16845.00	17743.00	16992.00
Interest	211.00	146.00	145.00
PBDT	16634.00	17597.00	16847.00
Depreciation	1125.00	1008.00	969.00
Tax	3638.00	3602.00	3809.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	39.00	-7.00	-46.00
Reported Profit After Tax	11832.00	12994.00	12115.00
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	11832.00	12994.00	12115.00
EPS (Unit Curr.)	32.71	35.91	33.48
EPS (Adj) (Unit Curr.)	32.71	35.91	33.48
Calculated EPS (Unit Curr.)	32.69	35.90	33.47
Calculated EPS (Adj) (Unit Curr.)	32.69	35.90	33.47
Calculated EPS (Ann.) (Unit Curr.)	130.74	143.58	133.87
Calculated EPS (Adj) (Ann.) (Unit Curr.)	130.74	143.58	133.87
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	7600.00	1000.00	1000.00
Equity	362.00	362.00	362.00
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	1.00	1.00
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(%)	31.26	32.86	32.16
PBDTM(%)	30.87	32.59	31.88
PATM(%)	21.96	24.07	22.93
Dividend Per Share(Rs)	76.00	10.00	10.00
Diluted EPS	32.71	35.91	33.48