Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	49.12	49.45	49.27
Other Operating Income	0.00	0.00	0.00
Other Income	16.30	16.09	18.46
Total Income	65.41	65.54	67.73
Total Expenditure	45.38	45.52	42.29
PBIDT	20.04	20.02	25.44
Interest	0.29	0.29	0.29
PBDT	19.74	19.73	25.15
Depreciation	1.22	0.84	0.80
Tax	5.09	4.76	6.62
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.04	-0.17	-0.20
Reported Profit After Tax	13.39	14.30	17.93
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	13.39	14.30	17.93
EPS (Unit Curr.)	1.14	1.21	1.52
EPS (Adj) (Unit Curr.)	1.14	1.21	1.52
Calculated EPS (Unit Curr.)	1.14	1.21	1.52
Calculated EPS (Adj) (Unit Curr.)	1.14	1.21	1.52
Calculated EPS (Ann.) (Unit Curr.)	4.54	4.86	6.09
Calculated EPS (Adj) (Ann.) (Unit Curr.)	4.54	4.86	6.09
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	11.79	11.78	11.78
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(%)	40.80	40.49	51.63
PBDTM(%)	40.19	39.90	51.05
PATM(%)	27.26	28.92	36.39
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	1.12	1.20	1.50