Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	1863.77	2050.35	1661.70
Other Operating Income	0.00	0.00	0.00
Other Income	26.88	38.35	32.04
Total Income	1890.65	2088.70	1693.74
Total Expenditure	1648.76	1715.94	1501.56
PBIDT	241.89	372.76	192.18
Interest	3.30	3.37	3.15
PBDT	238.59	369.39	189.03
Depreciation	46.50	45.98	45.78
Tax	48.88	82.86	38.68
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	13.05	-0.55	3.03
Reported Profit After Tax	130.16	241.10	101.54
Extra-ordinary Items	0.00	0.00	-13.47
Adjusted Profit After Extra-ordinary item	130.16	241.10	115.01
EPS (Unit Curr.)	1.61	2.98	1.43
EPS (Adj) (Unit Curr.)	1.61	2.98	1.43
Calculated EPS (Unit Curr.)	1.61	2.98	1.26
Calculated EPS (Adj) (Unit Curr.)	1.61	2.98	1.26
Calculated EPS (Ann.) (Unit Curr.)	6.44	11.93	5.02
Calculated EPS (Adj) (Ann.) (Unit Curr.)	6.44	11.93	5.02
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	80.84	80.84	80.84
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	1.00	1.00
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(%)	12.98	18.18	11.57
PBDTM(%)	12.80	18.02	11.38
PATM(%)	6.98	11.76	6.11
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	1.61	2.98	1.43