Equity Analysis

Particulars	Dec 2023	Sep 2023	Jun 2023
Gross Sales	107.14	89.24	86.22
Other Operating Income	0.00	0.00	0.00
Other Income	11.59	10.25	10.90
Total Income	118.73	99.49	97.12
Total Expenditure	66.51	54.76	50.92
PBIDT	52.22	44.73	46.20
Interest	2.07	1.46	1.61
PBDT	50.15	43.26	44.59
Depreciation	5.20	5.75	5.94
Tax	9.41	7.82	7.68
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-8.61	-1.50	2.26
Reported Profit After Tax	44.16	31.19	28.72
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	44.16	31.19	28.72
EPS (Unit Curr.)	3.98	2.81	2.59
EPS (Adj) (Unit Curr.)	3.98	2.81	2.59
Calculated EPS (Unit Curr.)	3.98	2.81	2.59
Calculated EPS (Adj) (Unit Curr.)	3.98	2.81	2.59
Calculated EPS (Ann.) (Unit Curr.)	15.91	11.24	10.35
Calculated EPS (Adj) (Ann.) (Unit Curr.)	15.91	11.24	10.35
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	22.20	22.20	22.20
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	2.00	2.00
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(%)	48.74	50.12	53.58
PBDTM(%)	46.81	48.48	51.72
PATM(%)	41.22	34.95	33.31
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	3.98	2.81	2.59