Equity Analysis

Particulars	Mar 2024	Dec 2023	Sep 2023
Gross Sales	4009.39	3840.53	4106.66
Other Operating Income	0.00	0.00	0.00
Other Income	3.43	22.73	39.17
Total Income	4012.82	3863.26	4145.83
Total Expenditure	3493.24	3400.60	3623.54
PBIDT	519.58	462.66	522.29
Interest	12.82	14.46	11.53
PBDT	506.76	448.20	510.76
Depreciation	124.82	127.36	125.89
Tax	103.93	89.88	105.56
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-5.74	-9.31	-7.69
Reported Profit After Tax	283.75	240.27	287.00
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	283.75	240.27	287.00
EPS (Unit Curr.)	3.34	2.83	3.37
EPS (Adj) (Unit Curr.)	3.34	2.83	3.37
Calculated EPS (Unit Curr.)	3.34	2.83	3.38
Calculated EPS (Adj) (Unit Curr.)	3.34	2.83	3.38
Calculated EPS (Ann.) (Unit Curr.)	13.35	11.31	13.51
Calculated EPS (Adj) (Ann.) (Unit Curr.)	13.35	11.31	13.51
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	85.00	85.00	85.00
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(%)	12.96	12.05	12.72
PBDTM(%)	12.64	11.67	12.44
PATM(%)	7.08	6.26	6.99
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	3.34	2.83	3.37