Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	2226.00	2151.00	2048.00
Other Operating Income	0.00	0.00	0.00
Other Income	311.00	269.00	279.00
Total Income	2537.00	2420.00	2327.00
Total Expenditure	1932.00	1897.00	1834.00
PBIDT	605.00	523.00	493.00
Interest	4.00	4.00	4.00
PBDT	601.00	519.00	489.00
Depreciation	27.00	22.00	19.00
Tax	80.00	76.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	494.00	421.00	470.00
Extra-ordinary Items	0.00	0.00	-3.00
Adjusted Profit After Extra-ordinary item	494.00	421.00	473.00
EPS (Unit Curr.)	0.56	0.48	0.54
EPS (Adj) (Unit Curr.)	0.56	0.48	0.54
Calculated EPS (Unit Curr.)	0.55	0.48	0.54
Calculated EPS (Adj) (Unit Curr.)	0.55	0.48	0.54
Calculated EPS (Ann.) (Unit Curr.)	2.18	1.93	2.16
Calculated EPS (Adj) (Ann.) (Unit Curr.)	2.18	1.93	2.16
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	906.00	872.00	870.00
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(%)	27.18	24.31	24.07
PBDTM(%)	27.00	24.13	23.88
PATM(%)	22.19	19.57	22.95
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	0.54	0.47	0.52