Equity Analysis

Particulars	Dec 2023	Sep 2023	Jun 2023
Gross Sales	34253.52	31822.62	32227.47
Other Operating Income	0.00	0.00	0.00
Other Income	812.08	560.94	267.60
Total Income	35048.57	32367.69	32479.69
Total Expenditure	30413.92	28315.48	29779.38
PBIDT	4634.65	4052.21	2700.31
Interest	156.39	171.84	175.83
PBDT	4478.26	3880.37	2524.48
Depreciation	784.27	750.27	635.77
Tax	787.11	668.60	457.75
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	64.26	56.61	18.96
Reported Profit After Tax	2842.62	2404.89	1412.00
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	2842.62	2404.89	1412.00
EPS (Unit Curr.)	4.32	3.66	2.15
EPS (Adj) (Unit Curr.)	4.32	3.66	2.15
Calculated EPS (Unit Curr.)	4.32	3.66	2.15
Calculated EPS (Adj) (Unit Curr.)	4.32	3.66	2.15
Calculated EPS (Ann.) (Unit Curr.)	17.29	14.63	8.59
Calculated EPS (Adj) (Ann.) (Unit Curr.)	17.29	14.63	8.59
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	55.00	0.00	0.00
Equity	6575.10	6575.10	6575.10
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(%)	13.54	12.74	8.38
PBDTM(%)	13.08	12.20	7.84
PATM(%)	8.30	7.56	4.38
Dividend Per Share(Rs)	5.50	0.00	0.00
Diluted EPS	4.32	3.66	2.15