Equity Analysis

Particulars	Mar 2024	Dec 2023	Sep 2023
Gross Sales	623.24	618.20	594.47
Other Operating Income	0.00	0.00	0.00
Other Income	71.09	6.88	1.29
Total Income	230.94	163.83	152.86
Total Expenditure	134.64	131.56	121.85
PBIDT	96.30	32.27	31.01
Interest	0.16	0.15	0.04
PBDT	96.14	32.12	30.97
Depreciation	1.63	1.50	1.50
Tax	7.87	8.02	7.10
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	86.64	22.60	22.37
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	86.64	22.60	22.37
EPS (Unit Curr.)	47.40	12.37	12.23
EPS (Adj) (Unit Curr.)	47.40	12.37	12.23
Calculated EPS (Unit Curr.)	47.38	12.36	12.23
Calculated EPS (Adj) (Unit Curr.)	47.38	12.36	12.23
Calculated EPS (Ann.) (Unit Curr.)	189.52	49.44	48.93
Calculated EPS (Adj) (Ann.) (Unit Curr.)	189.52	49.44	48.93
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	18.29	18.29	18.29
Reserve & Surplus	0.00	0.00	0.00
Face Value	10.00	10.00	10.00
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(%)	60.24	20.56	20.46
PBDTM(%)	60.14	20.47	20.43
PATM(%)	54.20	14.40	14.76
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	47.40	12.37	12.23