Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	227.04	245.98	251.28
Other Operating Income	0.00	0.00	0.00
Other Income	21.46	21.59	19.49
Total Income	248.49	267.57	270.76
Total Expenditure	94.47	96.44	145.87
PBIDT	154.02	171.13	124.90
Interest	1.60	1.69	2.60
PBDT	152.43	169.44	122.29
Depreciation	29.14	29.05	28.93
Tax	34.90	33.37	38.37
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-3.10	2.38	-14.94
Reported Profit After Tax	91.50	104.64	69.94
Extra-ordinary Items	0.00	0.00	-30.54
Adjusted Profit After Extra-ordinary item	91.50	104.64	100.48
EPS (Unit Curr.)	1.89	2.16	1.45
EPS (Adj) (Unit Curr.)	1.89	2.16	1.45
Calculated EPS (Unit Curr.)	1.89	2.16	1.45
Calculated EPS (Adj) (Unit Curr.)	1.89	2.16	1.45
Calculated EPS (Ann.) (Unit Curr.)	7.57	8.66	5.79
Calculated EPS (Adj) (Ann.) (Unit Curr.)	7.57	8.66	5.79
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	40.00	0.00	0.00
Equity	483.44	483.44	483.44
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(%)	67.84	69.57	49.71
PBDTM(%)	67.14	68.88	48.67
PATM(%)	40.30	42.54	27.83
Dividend Per Share(Rs)	4.00	0.00	0.00
Diluted EPS	1.89	2.16	1.45