Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	588.83	449.12	439.10
Other Operating Income	0.00	0.00	0.00
Other Income	13.42	28.08	11.21
Total Income	602.25	477.20	450.31
Total Expenditure	464.18	333.07	362.49
PBIDT	138.07	144.13	87.82
Interest	1.55	1.45	1.47
PBDT	136.52	142.68	86.35
Depreciation	9.98	10.21	9.49
Tax	29.05	27.63	17.23
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.76	0.81	1.58
Reported Profit After Tax	95.73	104.03	58.05
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	95.73	104.03	58.05
EPS (Unit Curr.)	41.21	44.78	24.99
EPS (Adj) (Unit Curr.)	41.21	44.78	24.99
Calculated EPS (Unit Curr.)	41.21	44.78	24.99
Calculated EPS (Adj) (Unit Curr.)	41.21	44.78	24.99
Calculated EPS (Ann.) (Unit Curr.)	164.84	179.13	99.96
Calculated EPS (Adj) (Ann.) (Unit Curr.)	164.84	179.13	99.96
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	23.23	23.23	23.23
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(%)	23.45	32.09	20.00
PBDTM(%)	23.18	31.77	19.67
PATM(%)	16.26	23.16	13.22
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	41.21	44.78	24.99