Equity Analysis

Particulars	Dec 2023	Sep 2023	Jun 2023
Gross Sales	1824.30	1866.50	1688.40
Other Operating Income	0.00	0.00	0.00
Other Income	51.50	64.60	17.80
Total Income	1875.80	1931.10	1706.20
Total Expenditure	1374.00	1387.40	1270.70
PBIDT	501.80	543.70	435.50
Interest	60.60	59.60	60.90
PBDT	441.20	484.10	374.60
Depreciation	97.20	93.40	93.10
Tax	90.00	103.60	73.60
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-8.80	-7.70	-6.20
Reported Profit After Tax	262.80	294.80	214.10
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	262.80	294.80	214.10
EPS (Unit Curr.)	18.28	20.50	14.89
EPS (Adj) (Unit Curr.)	18.28	20.50	14.89
Calculated EPS (Unit Curr.)	18.28	20.50	14.89
Calculated EPS (Adj) (Unit Curr.)	18.28	20.50	14.89
Calculated EPS (Ann.) (Unit Curr.)	73.10	82.00	59.56
Calculated EPS (Adj) (Ann.) (Unit Curr.)	73.10	82.00	59.56
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	71.90	71.90	71.89
Reserve & Surplus	0.00	0.00	0.00
Face Value	5.00	5.00	5.00
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(%)	27.51	29.13	25.79
PBDTM(%)	24.18	25.94	22.19
PATM(%)	14.41	15.79	12.68
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	18.28	20.50	14.89