Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	2001.53	1647.92	1497.82
Other Operating Income	0.00	0.00	0.00
Other Income	5.44	1.84	2.07
Total Income	2006.97	1649.77	1499.88
Total Expenditure	1944.49	1584.78	1410.00
PBIDT	62.49	64.98	89.89
Interest	12.65	11.95	11.89
PBDT	49.84	53.03	77.99
Depreciation	6.68	5.79	5.07
Tax	11.22	12.08	18.56
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.46	0.29	-0.26
Reported Profit After Tax	32.39	34.87	54.63
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	32.39	34.87	54.63
EPS (Unit Curr.)	2.39	2.96	4.62
EPS (Adj) (Unit Curr.)	2.39	2.96	4.62
Calculated EPS (Unit Curr.)	2.39	2.96	4.63
Calculated EPS (Adj) (Unit Curr.)	2.39	2.96	4.63
Calculated EPS (Ann.) (Unit Curr.)	9.55	11.82	18.52
Calculated EPS (Adj) (Ann.) (Unit Curr.)	9.55	11.82	18.52
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	135.71	118.00	118.00
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(%)	3.12	3.94	6.00
PBDTM(%)	2.49	3.22	5.21
PATM(%)	1.62	2.12	3.65
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	2.39	2.96	4.63