Equity Analysis

Particulars	Mar 2024	Dec 2023	Sep 2023
Gross Sales	0.00	0.00	0.00
Other Operating Income	0.00	0.00	0.00
Other Income	753.88	862.56	730.42
Total Income	6732.23	6592.66	6185.70
Total Expenditure	1744.04	1639.81	1506.29
PBIDT	4988.19	4952.85	4679.41
Interest	3783.24	3606.74	3398.86
PBDT	1204.95	1346.11	1280.55
Depreciation	0.00	0.00	0.00
Tax	298.65	339.37	326.73
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	906.30	1006.74	953.82
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	906.30	1006.74	953.82
EPS (Unit Curr.)	3.72	4.16	4.17
EPS (Adj) (Unit Curr.)	3.72	4.16	4.17
Calculated EPS (Unit Curr.)	3.72	4.14	4.06
Calculated EPS (Adj) (Unit Curr.)	3.72	4.14	4.06
Calculated EPS (Ann.) (Unit Curr.)	14.89	16.55	16.22
Calculated EPS (Adj) (Ann.) (Unit Curr.)	14.89	16.55	16.22
Book Value (Unit Curr.)	119.45	115.41	110.70
Dividend (%)	0.00	0.00	0.00
Equity	487.07	486.68	470.32
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(%)	83.44	86.44	85.78
PBDTM(%)	20.16	23.49	23.47
PATM(%)	15.16	17.57	17.48
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	3.68	4.11	4.12