Equity Analysis

Particulars	Dec 2023	Sep 2023	Jun 2023
Gross Sales	824.47	584.19	850.18
Other Operating Income	0.00	0.00	0.00
Other Income	59.66	56.69	31.89
Total Income	884.13	640.88	882.07
Total Expenditure	741.10	503.31	776.56
PBIDT	143.03	137.57	105.51
Interest	3.29	2.55	2.43
PBDT	139.74	135.02	103.08
Depreciation	5.17	4.92	4.53
Tax	26.81	26.16	24.30
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	107.76	103.94	74.25
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	107.76	103.94	74.25
EPS (Unit Curr.)	3.07	2.96	2.12
EPS (Adj) (Unit Curr.)	3.07	2.96	2.12
Calculated EPS (Unit Curr.)	3.07	2.96	2.12
Calculated EPS (Adj) (Unit Curr.)	3.07	2.96	2.12
Calculated EPS (Ann.) (Unit Curr.)	12.28	11.85	8.46
Calculated EPS (Adj) (Ann.) (Unit Curr.)	12.28	11.85	8.46
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	250.00
Equity	35.10	35.10	35.10
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	1.00	1.00
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(%)	17.35	23.55	12.41
PBDTM(%)	16.95	23.11	12.12
PATM(%)	13.07	17.79	8.73
Dividend Per Share(Rs)	0.00	0.00	2.50
Diluted EPS	3.07	2.96	2.12