Equity Analysis

Particulars	Mar 2024	Dec 2023	Sep 2023
Gross Sales	5081.80	4083.10	4819.10
Other Operating Income	23.00	19.90	19.60
Other Income	212.70	227.60	223.10
Total Income	5317.50	4330.60	5061.80
Total Expenditure	3726.20	3446.70	3209.60
PBIDT	1591.30	883.90	1852.20
Interest	5.90	5.60	5.80
PBDT	1585.40	878.30	1846.40
Depreciation	246.20	246.40	245.80
Tax	270.20	156.90	396.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	34.20	-0.20	12.00
Reported Profit After Tax	1034.80	475.20	1192.60
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	1034.80	475.20	1192.60
EPS (Unit Curr.)	62.14	28.55	71.68
EPS (Adj) (Unit Curr.)	62.14	28.55	71.68
Calculated EPS (Unit Curr.)	62.04	28.49	71.50
Calculated EPS (Adj) (Unit Curr.)	62.04	28.49	71.50
Calculated EPS (Ann.) (Unit Curr.)	248.15	113.96	286.00
Calculated EPS (Adj) (Ann.) (Unit Curr.)	248.15	113.96	286.00
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	83.40	83.40	83.40
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(%)	31.31	21.65	38.43
PBDTM(%)	31.20	21.51	38.31
PATM(%)	20.36	11.64	24.75
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	62.04	28.50	71.54