Equity Analysis

Particulars	Dec 2023	Sep 2023	Jun 2023
Gross Sales	115.30	108.53	104.04
Other Operating Income	0.00	0.00	0.00
Other Income	25.84	24.36	23.24
Total Income	141.14	132.89	127.28
Total Expenditure	15.42	16.34	22.48
PBIDT	125.72	116.55	104.79
Interest	0.71	0.70	0.70
PBDT	125.01	115.85	104.09
Depreciation	5.17	5.06	5.00
Tax	29.14	26.28	23.49
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.36	1.64	1.46
Reported Profit After Tax	89.33	82.87	74.14
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	89.33	82.87	74.14
EPS (Unit Curr.)	1.00	0.93	0.83
EPS (Adj) (Unit Curr.)	1.00	0.93	0.83
Calculated EPS (Unit Curr.)	1.00	0.93	0.83
Calculated EPS (Adj) (Unit Curr.)	1.00	0.93	0.83
Calculated EPS (Ann.) (Unit Curr.)	4.01	3.72	3.33
Calculated EPS (Adj) (Ann.) (Unit Curr.)	4.01	3.72	3.33
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	89.09	89.09	89.09
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(%)	109.04	107.39	100.72
PBDTM(%)	108.42	106.74	100.05
PATM(%)	77.48	76.36	71.26
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	1.00	0.93	0.83