Equity Analysis

Particulars	Dec 2023	Sep 2023	Jun 2023
Gross Sales	2414.36	2334.40	2347.38
Other Operating Income	0.00	0.00	0.00
Other Income	101.86	102.49	99.09
Total Income	2516.22	2436.89	2446.47
Total Expenditure	1882.84	1825.78	1885.02
PBIDT	633.38	611.11	561.45
Interest	23.92	18.42	15.35
PBDT	609.46	592.69	546.10
Depreciation	52.17	51.15	51.35
Tax	125.17	118.27	114.08
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	4.00	3.00	3.00
Reported Profit After Tax	428.12	420.27	377.67
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	428.12	420.27	377.67
EPS (Unit Curr.)	2.42	2.37	2.13
EPS (Adj) (Unit Curr.)	2.42	2.37	2.13
Calculated EPS (Unit Curr.)	2.42	2.37	2.13
Calculated EPS (Adj) (Unit Curr.)	2.42	2.37	2.13
Calculated EPS (Ann.) (Unit Curr.)	9.66	9.49	8.53
Calculated EPS (Adj) (Ann.) (Unit Curr.)	9.66	9.49	8.53
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	275.00	0.00
Equity	177.20	177.20	177.20
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(%)	26.23	26.18	23.92
PBDTM(%)	25.24	25.39	23.26
PATM(%)	17.73	18.00	16.09
Dividend Per Share(Rs)	0.00	2.75	0.00
Diluted EPS	2.41	2.37	2.13