Equity Analysis

Particulars	Dec 2023	Sep 2023	Jun 2023
Gross Sales	1808.00	1868.00	1730.00
Other Operating Income	0.00	0.00	0.00
Other Income	94.00	85.00	80.00
Total Income	1902.00	1953.00	1810.00
Total Expenditure	1317.00	1394.00	1239.00
PBIDT	585.00	559.00	571.00
Interest	0.00	1.00	0.00
PBDT	585.00	558.00	571.00
Depreciation	95.00	94.00	93.00
Tax	121.00	108.00	123.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	11.00	14.00	10.00
Reported Profit After Tax	358.00	342.00	345.00
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	358.00	342.00	345.00
EPS (Unit Curr.)	13.50	12.89	12.99
EPS (Adj) (Unit Curr.)	13.50	12.89	12.99
Calculated EPS (Unit Curr.)	13.51	12.91	13.02
Calculated EPS (Adj) (Unit Curr.)	13.51	12.91	13.02
Calculated EPS (Ann.) (Unit Curr.)	54.04	51.62	52.08
Calculated EPS (Adj) (Ann.) (Unit Curr.)	54.04	51.62	52.08
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	53.00	53.00	53.00
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(%)	32.36	29.93	33.01
PBDTM(%)	32.36	29.87	33.01
PATM(%)	19.80	18.31	19.94
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	13.50	12.89	12.99