Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	16897.00	15371.00	16732.00
Other Operating Income	143.00	147.00	130.00
Other Income	306.00	294.00	1989.00
Total Income	17346.00	15812.00	18851.00
Total Expenditure	15055.00	13906.00	14995.00
PBIDT	2291.00	1906.00	3856.00
Interest	265.00	261.00	344.00
PBDT	2026.00	1645.00	3512.00
Depreciation	497.00	492.00	477.00
Tax	35.00	22.00	-15.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	90.00	654.00	860.00
Reported Profit After Tax	1404.00	477.00	2190.00
Extra-ordinary Items	-22.04	-13.65	-27.23
Adjusted Profit After Extra-ordinary item	1426.04	490.65	2217.23
EPS (Unit Curr.)	3.81	1.38	5.70
EPS (Adj) (Unit Curr.)	3.81	1.38	5.70
Calculated EPS (Unit Curr.)	3.82	1.30	5.71
Calculated EPS (Adj) (Unit Curr.)	3.82	1.30	5.71
Calculated EPS (Ann.) (Unit Curr.)	15.26	5.18	22.84
Calculated EPS (Adj) (Ann.) (Unit Curr.)	15.26	5.18	22.84
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	736.00	736.00	767.00
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	2.00	2.00
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(%)	13.56	12.40	23.05
PBDTM(%)	11.99	10.70	20.99
PATM(%)	8.31	3.10	13.09
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	3.81	1.38	5.70