Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	13274.00	12615.00	11784.00
Other Operating Income	0.00	0.00	0.00
Other Income	344.00	284.00	321.00
Total Income	13618.00	12899.00	12105.00
Total Expenditure	8287.00	7994.00	8086.00
PBIDT	5331.00	4905.00	4019.00
Interest	38.00	30.00	47.00
PBDT	5293.00	4875.00	3972.00
Depreciation	613.00	559.00	571.00
Tax	784.00	859.00	674.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	370.00	241.00	248.00
Reported Profit After Tax	3526.00	3216.00	2479.00
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	3526.00	3216.00	2479.00
EPS (Unit Curr.)	13.01	11.87	9.14
EPS (Adj) (Unit Curr.)	13.01	11.87	9.14
Calculated EPS (Unit Curr.)	12.99	11.85	9.13
Calculated EPS (Adj) (Unit Curr.)	12.99	11.85	9.13
Calculated EPS (Ann.) (Unit Curr.)	51.95	47.38	36.52
Calculated EPS (Adj) (Ann.) (Unit Curr.)	51.95	47.38	36.52
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	600.00	600.00	900.00
Equity	543.00	543.00	543.00
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	2.00	2.00
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(%)	40.16	38.88	34.11
PBDTM(%)	39.87	38.64	33.71
PATM(%)	26.56	25.49	21.04
Dividend Per Share(Rs)	12.00	12.00	18.00
Diluted EPS	13.00	11.86	9.14