Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	159.13	138.47	132.46
Other Operating Income	0.00	0.00	0.00
Other Income	12.04	12.12	6.87
Total Income	171.17	150.59	139.34
Total Expenditure	142.11	124.29	121.95
PBIDT	29.06	26.29	17.39
Interest	2.46	1.79	1.68
PBDT	26.60	24.51	15.71
Depreciation	9.19	9.24	9.22
Tax	4.79	5.44	3.26
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-1.21	-1.25	-1.46
Reported Profit After Tax	13.84	11.07	4.69
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	13.84	11.07	4.69
EPS (Unit Curr.)	12.64	10.11	4.28
EPS (Adj) (Unit Curr.)	12.64	10.11	4.28
Calculated EPS (Unit Curr.)	12.64	10.11	4.28
Calculated EPS (Adj) (Unit Curr.)	12.64	10.11	4.28
Calculated EPS (Ann.) (Unit Curr.)	50.58	40.45	17.13
Calculated EPS (Adj) (Ann.) (Unit Curr.)	50.58	40.45	17.13
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	10.94	10.94	10.94
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(%)	18.26	18.99	13.13
PBDTM(%)	16.72	17.70	11.86
PATM(%)	8.70	7.99	3.54
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	12.64	10.11	4.28