Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	34918.36	30278.75	39553.27
Other Operating Income	0.00	0.00	0.00
Other Income	833.38	2448.52	1091.34
Total Income	35751.74	32727.27	40644.61
Total Expenditure	31963.78	28293.94	36142.65
PBIDT	3787.96	4433.33	4501.96
Interest	583.12	567.18	644.46
PBDT	3204.84	3866.15	3857.50
Depreciation	504.86	480.78	518.42
Tax	617.78	467.29	791.48
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	89.09	-43.26	-118.47
Reported Profit After Tax	1993.11	2961.34	2666.07
Extra-ordinary Items	0.00	0.00	38.16
Adjusted Profit After Extra-ordinary item	1993.11	2961.34	2627.91
EPS (Unit Curr.)	14.50	21.54	19.40
EPS (Adj) (Unit Curr.)	14.50	21.54	19.40
Calculated EPS (Unit Curr.)	14.50	21.54	19.39
Calculated EPS (Adj) (Unit Curr.)	14.50	21.54	19.39
Calculated EPS (Ann.) (Unit Curr.)	57.98	86.16	77.58
Calculated EPS (Adj) (Ann.) (Unit Curr.)	57.98	86.16	77.58
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	275.00	274.97	274.93
Reserve & Surplus	65673.98	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(%)	10.85	14.64	11.38
PBDTM(%)	9.18	12.77	9.75
PATM(%)	5.71	9.78	6.74
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	14.49	21.52	19.38