Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	241.69	253.96	135.71
Other Operating Income	0.00	0.00	0.00
Other Income	8.43	3.05	4.74
Total Income	250.11	257.00	140.45
Total Expenditure	162.27	150.76	90.64
PBIDT	87.84	106.24	49.81
Interest	2.07	1.02	0.63
PBDT	85.78	105.23	49.18
Depreciation	2.32	2.24	2.15
Tax	21.21	27.00	11.28
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-2.99	1.80	2.71
Reported Profit After Tax	65.24	74.18	33.04
Extra-ordinary Items	0.00	0.00	1.69
Adjusted Profit After Extra-ordinary item	65.24	74.18	31.35
EPS (Unit Curr.)	7.56	8.88	3.96
EPS (Adj) (Unit Curr.)	7.56	8.88	3.96
Calculated EPS (Unit Curr.)	7.23	8.83	3.93
Calculated EPS (Adj) (Unit Curr.)	7.23	8.83	3.93
Calculated EPS (Ann.) (Unit Curr.)	28.90	35.30	15.72
Calculated EPS (Adj) (Ann.) (Unit Curr.)	28.90	35.30	15.72
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	9.03	8.40	8.40
Reserve & Surplus	0.00	518.87	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(%)	36.34	41.83	36.70
PBDTM(%)	35.49	41.44	36.24
PATM(%)	26.99	29.21	24.35
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	7.56	8.88	3.96