Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	212.27	232.72	206.32
Other Operating Income	0.00	0.00	0.00
Other Income	5.29	7.71	4.37
Total Income	217.56	240.42	210.70
Total Expenditure	176.81	182.38	168.07
PBIDT	40.75	58.05	42.63
Interest	2.70	2.67	0.99
PBDT	38.06	55.38	41.64
Depreciation	9.78	9.54	9.12
Tax	12.95	18.29	11.98
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-2.00	-2.92	-2.02
Reported Profit After Tax	17.34	30.47	22.56
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	17.34	30.47	22.56
EPS (Unit Curr.)	1.61	2.84	2.10
EPS (Adj) (Unit Curr.)	1.61	2.84	2.10
Calculated EPS (Unit Curr.)	1.61	2.83	2.10
Calculated EPS (Adj) (Unit Curr.)	1.61	2.83	2.10
Calculated EPS (Ann.) (Unit Curr.)	6.45	11.34	8.40
Calculated EPS (Adj) (Ann.) (Unit Curr.)	6.45	11.34	8.40
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	107.48	107.48	107.41
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(%)	19.20	24.94	20.66
PBDTM(%)	17.93	23.80	20.18
PATM(%)	8.17	13.09	10.93
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	1.61	2.84	2.10