Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	34915.00	34257.00	33283.00
Other Operating Income	0.00	0.00	0.00
Other Income	1001.00	1737.00	721.00
Total Income	35916.00	35994.00	34004.00
Total Expenditure	26361.00	25856.00	25119.00
PBIDT	9555.00	10138.00	8885.00
Interest	50.00	61.00	59.00
PBDT	9505.00	10077.00	8826.00
Depreciation	661.00	670.00	698.00
Tax	2785.00	2956.00	2686.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-299.00	-362.00	-326.00
Reported Profit After Tax	6358.00	6813.00	5768.00
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	6358.00	6813.00	5768.00
EPS (Unit Curr.)	15.31	16.41	13.90
EPS (Adj) (Unit Curr.)	15.31	16.41	13.90
Calculated EPS (Unit Curr.)	15.31	16.41	13.89
Calculated EPS (Adj) (Unit Curr.)	15.31	16.41	13.89
Calculated EPS (Ann.) (Unit Curr.)	61.25	65.64	55.57
Calculated EPS (Adj) (Ann.) (Unit Curr.)	61.25	65.64	55.57
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	420.00	0.00
Equity	2076.00	2076.00	2076.00
Reserve & Surplus	78513.00	80673.00	73521.00
Face Value	5.00	5.00	5.00
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(%)	27.37	29.59	26.70
PBDTM(%)	27.22	29.42	26.52
PATM(%)	18.21	19.89	17.33
Dividend Per Share(Rs)	0.00	21.00	0.00
Diluted EPS	15.29	16.38	13.87