Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	11176.20	11077.20	10629.60
Other Operating Income	0.00	0.00	0.00
Other Income	174.70	870.10	123.40
Total Income	11350.90	11947.30	10753.00
Total Expenditure	9998.90	10031.30	9677.80
PBIDT	1352.00	1916.00	1075.20
Interest	59.80	66.00	50.60
PBDT	1292.20	1850.00	1024.60
Depreciation	217.00	211.60	202.30
Tax	246.30	483.70	215.70
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-29.40	-125.70	-18.20
Reported Profit After Tax	858.30	1280.40	624.80
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	858.30	1280.40	624.80
EPS (Unit Curr.)	8.76	13.07	6.38
EPS (Adj) (Unit Curr.)	8.76	13.07	6.38
Calculated EPS (Unit Curr.)	8.77	13.09	6.39
Calculated EPS (Adj) (Unit Curr.)	8.77	13.09	6.39
Calculated EPS (Ann.) (Unit Curr.)	35.08	52.35	25.55
Calculated EPS (Adj) (Ann.) (Unit Curr.)	35.08	52.35	25.55
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	300.00	0.00
Equity	489.40	489.20	489.00
Reserve & Surplus	0.00	0.00	0.00
Face Value	5.00	5.00	5.00
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(%)	12.10	17.30	10.12
PBDTM(%)	11.56	16.70	9.64
PATM(%)	7.68	11.56	5.88
Dividend Per Share(Rs)	0.00	15.00	0.00
Diluted EPS	8.75	13.05	6.37