Equity Analysis

Particulars	Dec 2023	Sep 2023	Jun 2023
Gross Sales	1071.00	1104.20	932.30
Other Operating Income	0.00	0.00	0.00
Other Income	28.10	40.10	33.00
Total Income	1099.10	1144.30	965.30
Total Expenditure	910.40	965.90	811.70
PBIDT	188.70	178.40	153.60
Interest	1.40	0.70	0.80
PBDT	187.30	177.70	152.80
Depreciation	12.80	13.80	13.60
Tax	42.10	36.40	42.80
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	4.50	5.60	-7.00
Reported Profit After Tax	127.90	121.90	103.40
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	127.90	121.90	103.40
EPS (Unit Curr.)	144.60	137.82	116.99
EPS (Adj) (Unit Curr.)	144.60	137.82	116.99
Calculated EPS (Unit Curr.)	145.34	138.52	117.50
Calculated EPS (Adj) (Unit Curr.)	145.34	138.52	117.50
Calculated EPS (Ann.) (Unit Curr.)	581.36	554.09	470.00
Calculated EPS (Adj) (Ann.) (Unit Curr.)	581.36	554.09	470.00
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	8.80	8.80	8.80
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(%)	17.62	16.16	16.48
PBDTM(%)	17.49	16.09	16.39
PATM(%)	11.94	11.04	11.09
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	144.60	137.82	116.99