Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	706.09	708.66	757.92
Other Operating Income	0.00	0.00	0.00
Other Income	0.00	0.00	0.00
Total Income	706.09	708.66	757.92
Total Expenditure	4.88	-66.08	26.51
PBIDT	701.21	774.74	731.41
Interest	360.68	351.63	346.56
PBDT	340.53	423.11	384.85
Depreciation	0.34	0.34	0.31
Tax	1.76	1.02	-0.46
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	338.43	421.75	385.00
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	338.43	421.75	385.00
EPS (Unit Curr.)	4.32	5.38	4.91
EPS (Adj) (Unit Curr.)	4.32	5.38	4.91
Calculated EPS (Unit Curr.)	4.43	5.52	5.04
Calculated EPS (Adj) (Unit Curr.)	4.43	5.52	5.04
Calculated EPS (Ann.) (Unit Curr.)	17.71	22.07	20.14
Calculated EPS (Adj) (Ann.) (Unit Curr.)	17.71	22.07	20.14
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	3.75	3.75	0.00
Equity	7645.41	7645.41	7645.41
Reserve & Surplus	545.85	501.30	357.75
Face Value	100.00	100.00	100.00
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(%)	99.31	109.32	96.50
PBDTM(%)	48.23	59.71	50.78
PATM(%)	47.93	59.51	50.80
Dividend Per Share(Rs)	3.75	3.75	0.00
Diluted EPS	4.32	5.38	4.91