Equity Analysis

Particulars	Mar 2024	Dec 2023	Sep 2023
Gross Sales	2011.08	1691.56	1801.57
Other Operating Income	0.00	0.00	0.00
Other Income	14.60	3.97	9.06
Total Income	2025.68	1695.53	1810.63
Total Expenditure	1732.57	1467.20	1576.72
PBIDT	293.11	228.33	233.91
Interest	14.29	14.11	15.84
PBDT	278.82	214.22	218.07
Depreciation	68.05	68.28	66.96
Tax	44.20	25.50	25.86
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	29.86	25.70	26.99
Reported Profit After Tax	136.71	94.74	98.26
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	136.71	94.74	98.26
EPS (Unit Curr.)	103.76	71.91	74.57
EPS (Adj) (Unit Curr.)	103.76	71.91	74.57
Calculated EPS (Unit Curr.)	103.73	71.88	74.55
Calculated EPS (Adj) (Unit Curr.)	103.73	71.88	74.55
Calculated EPS (Ann.) (Unit Curr.)	414.90	287.53	298.21
Calculated EPS (Adj) (Ann.) (Unit Curr.)	414.90	287.53	298.21
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	13.18	13.18	13.18
Reserve & Surplus	0.00	0.00	0.00
Face Value	10.00	10.00	10.00
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(%)	14.57	13.50	12.98
PBDTM(%)	13.86	12.66	12.10
PATM(%)	6.80	5.60	5.45
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	103.76	71.91	74.57