Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	1779.80	2131.20	2012.00
Other Operating Income	0.00	0.00	0.00
Other Income	72.80	90.50	69.10
Total Income	1852.60	2221.70	2081.10
Total Expenditure	1235.20	1446.40	1380.80
PBIDT	617.40	775.30	700.30
Interest	2.00	1.40	1.80
PBDT	615.40	773.90	698.50
Depreciation	67.10	65.90	64.90
Tax	83.90	131.30	102.70
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	40.60	18.20	32.50
Reported Profit After Tax	423.80	558.50	498.40
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	423.80	558.50	498.40
EPS (Unit Curr.)	27.93	36.82	32.85
EPS (Adj) (Unit Curr.)	27.93	36.82	32.85
Calculated EPS (Unit Curr.)	27.88	36.74	32.79
Calculated EPS (Adj) (Unit Curr.)	27.88	36.74	32.79
Calculated EPS (Ann.) (Unit Curr.)	111.53	146.97	131.16
Calculated EPS (Adj) (Ann.) (Unit Curr.)	111.53	146.97	131.16
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	600.00	0.00	0.00
Equity	15.20	15.20	15.20
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(%)	34.69	36.38	34.81
PBDTM(%)	34.58	36.31	34.72
PATM(%)	23.81	26.21	24.77
Dividend Per Share(Rs)	6.00	0.00	0.00
Diluted EPS	27.93	36.82	32.85