Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	15195.00	15319.00	15166.00
Other Operating Income	213.00	189.00	173.00
Other Income	821.00	309.00	257.00
Total Income	16229.00	15817.00	15596.00
Total Expenditure	11838.00	11877.00	11781.00
PBIDT	4391.00	3940.00	3815.00
Interest	105.00	99.00	85.00
PBDT	4286.00	3841.00	3730.00
Depreciation	308.00	305.00	298.00
Tax	963.00	912.00	828.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	14.00	12.00	66.00
Reported Profit After Tax	3001.00	2612.00	2538.00
Extra-ordinary Items	383.99	-11.82	-35.50
Adjusted Profit After Extra-ordinary item	2617.01	2623.82	2573.50
EPS (Unit Curr.)	12.77	11.12	10.80
EPS (Adj) (Unit Curr.)	12.77	11.12	10.80
Calculated EPS (Unit Curr.)	12.77	11.11	10.80
Calculated EPS (Adj) (Unit Curr.)	12.77	11.11	10.80
Calculated EPS (Ann.) (Unit Curr.)	51.08	44.46	43.20
Calculated EPS (Adj) (Ann.) (Unit Curr.)	51.08	44.46	43.20
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	2900.00	0.00
Equity	235.00	235.00	235.00
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(%)	28.90	25.72	25.15
PBDTM(%)	28.21	25.07	24.59
PATM(%)	19.75	17.05	16.73
Dividend Per Share(Rs)	0.00	29.00	0.00
Diluted EPS	12.77	11.12	10.80