Equity Analysis

Particulars	Dec 2023	Sep 2023	Jun 2023
Gross Sales	6400.25	6442.02	6237.55
Other Operating Income	0.00	0.00	0.00
Other Income	120.16	760.32	115.86
Total Income	6520.41	7202.34	6353.41
Total Expenditure	5877.75	5848.43	5564.18
PBIDT	642.66	1353.91	789.23
Interest	107.14	106.89	105.69
PBDT	535.52	1247.02	683.54
Depreciation	296.45	291.85	287.75
Tax	-54.78	97.54	-0.30
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	57.54	62.89	40.82
Reported Profit After Tax	236.31	794.74	355.27
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	236.31	794.74	355.27
EPS (Unit Curr.)	3.61	12.10	5.41
EPS (Adj) (Unit Curr.)	3.60	12.05	5.39
Calculated EPS (Unit Curr.)	3.59	12.07	5.40
Calculated EPS (Adj) (Unit Curr.)	3.58	12.02	5.38
Calculated EPS (Ann.) (Unit Curr.)	14.35	48.28	21.58
Calculated EPS (Adj) (Ann.) (Unit Curr.)	14.29	48.09	21.49
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	131.70	131.70	131.69
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(%)	10.04	21.02	12.65
PBDTM(%)	8.37	19.36	10.96
PATM(%)	3.69	12.34	5.70
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	3.60	12.09	5.41