Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	285.60	291.79	99.91
Other Operating Income	0.00	0.00	0.00
Other Income	4.84	0.74	0.92
Total Income	290.44	292.53	100.83
Total Expenditure	5.19	6.20	3.93
PBIDT	285.25	286.33	96.91
Interest	94.12	88.15	75.78
PBDT	191.13	198.18	21.12
Depreciation	0.00	0.00	0.00
Tax	1.35	0.31	0.39
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.10	0.00	0.00
Reported Profit After Tax	188.68	197.87	20.74
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	188.68	197.87	20.74
EPS (Unit Curr.)	3.18	3.34	0.35
EPS (Adj) (Unit Curr.)	3.18	3.34	0.35
Calculated EPS (Unit Curr.)	3.23	3.36	0.35
Calculated EPS (Adj) (Unit Curr.)	3.23	3.36	0.35
Calculated EPS (Ann.) (Unit Curr.)	12.91	13.45	1.40
Calculated EPS (Adj) (Ann.) (Unit Curr.)	12.91	13.45	1.40
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	1.93	1.87	0.00
Equity	16081.07	16185.44	16283.88
Reserve & Surplus	0.00	0.00	0.00
Face Value	275.00	275.00	275.00
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(%)	99.88	98.13	97.00
PBDTM(%)	66.92	67.92	21.14
PATM(%)	66.06	67.81	20.76
Dividend Per Share(Rs)	5.32	5.15	0.00
Diluted EPS	3.18	3.34	0.35