Equity Analysis

Particulars	Dec 2023	Sep 2023	Jun 2023
Gross Sales	18.02	18.09	15.84
Other Operating Income	0.00	0.00	0.00
Other Income	0.77	-0.38	1.15
Total Income	18.79	17.72	16.99
Total Expenditure	14.38	13.93	13.43
PBIDT	4.41	3.79	3.55
Interest	0.46	0.51	0.51
PBDT	3.95	3.28	3.04
Depreciation	0.84	0.67	0.74
Tax	0.38	0.31	0.42
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.35	0.47	0.08
Reported Profit After Tax	2.38	1.83	1.81
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	2.38	1.83	1.81
EPS (Unit Curr.)	0.18	0.14	0.14
EPS (Adj) (Unit Curr.)	0.18	0.14	0.14
Calculated EPS (Unit Curr.)	0.18	0.14	0.14
Calculated EPS (Adj) (Unit Curr.)	0.18	0.14	0.14
Calculated EPS (Ann.) (Unit Curr.)	0.72	0.55	0.54
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.72	0.55	0.54
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	13.30	13.30	13.30
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	1.00	1.00
Public Shareholding (No. Of Shares)	49421651.00	49421651.00	49421651.00
Public Shareholding (% in Equity)	37.17	37.17	37.17
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	83546804.00	83546804.00	83546804.00
Non Encumbered - % in Total Promoters Holding	100.00	100.00	100.00
Non Encumbered - % in Total Equity	62.83	62.83	62.83
PBIDTM(%)	24.47	20.95	22.41
PBDTM(%)	21.92	18.13	19.19
PATM(%)	13.21	10.12	11.43
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	0.18	0.14	0.14