Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	348.47	307.06	325.26
Other Operating Income	0.00	0.00	0.00
Other Income	5.67	2.37	2.31
Total Income	354.14	309.43	327.56
Total Expenditure	5.58	4.74	5.11
PBIDT	348.56	304.69	322.46
Interest	67.00	49.89	47.04
PBDT	281.56	254.80	275.42
Depreciation	0.00	0.00	0.00
Tax	0.65	0.40	0.50
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	280.92	254.41	274.92
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	280.92	254.41	274.92
EPS (Unit Curr.)	1.85	1.68	1.81
EPS (Adj) (Unit Curr.)	1.85	1.68	1.81
Calculated EPS (Unit Curr.)	1.86	1.69	1.82
Calculated EPS (Adj) (Unit Curr.)	1.86	1.69	1.82
Calculated EPS (Ann.) (Unit Curr.)	7.44	6.74	7.29
Calculated EPS (Adj) (Ann.) (Unit Curr.)	7.44	6.74	7.29
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	2.19	2.00	2.15
Equity	15095.02	15095.02	15095.02
Reserve & Surplus	0.00	23.15	0.00
Face Value	100.00	100.00	100.00
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(%)	100.03	99.23	99.14
PBDTM(%)	80.80	82.98	84.68
PATM(%)	80.62	82.85	84.52
Dividend Per Share(Rs)	2.19	2.00	2.15
Diluted EPS	1.85	1.68	1.81