Equity Analysis

Particulars	Dec 2023	Sep 2023	Jun 2023
Gross Sales	76.10	79.53	75.03
Other Operating Income	0.00	0.00	0.00
Other Income	11.56	8.11	8.37
Total Income	87.66	87.64	83.40
Total Expenditure	41.86	40.19	37.76
PBIDT	45.80	47.45	45.64
Interest	0.31	0.37	0.32
PBDT	45.49	47.08	45.32
Depreciation	2.23	2.48	1.88
Tax	10.79	11.35	10.74
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.14	-0.84	-0.56
Reported Profit After Tax	32.33	34.09	33.26
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	32.33	34.09	33.26
EPS (Unit Curr.)	5.98	6.31	6.20
EPS (Adj) (Unit Curr.)	5.98	6.31	6.20
Calculated EPS (Unit Curr.)	5.98	6.31	6.20
Calculated EPS (Adj) (Unit Curr.)	5.98	6.31	6.20
Calculated EPS (Ann.) (Unit Curr.)	23.93	25.23	24.80
Calculated EPS (Adj) (Ann.) (Unit Curr.)	23.93	25.23	24.80
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	10.81	10.81	10.73
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(%)	60.18	59.66	60.83
PBDTM(%)	59.78	59.20	60.40
PATM(%)	42.48	42.86	44.33
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	5.93	6.26	6.05