Equity Analysis

Particulars	Dec 2023	Sep 2023	Jun 2023
Gross Sales	31600.92	28151.12	26930.54
Other Operating Income	0.00	0.00	0.00
Other Income	1225.60	2236.28	1373.85
Total Income	32826.52	30387.40	28304.39
Total Expenditure	29141.87	26230.49	25174.78
PBIDT	3684.65	4156.91	3129.61
Interest	629.84	584.18	547.35
PBDT	3054.81	3572.73	2582.26
Depreciation	438.45	415.56	378.56
Tax	478.26	471.20	464.06
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.92	-23.75	-52.72
Reported Profit After Tax	2136.18	2709.72	1792.36
Extra-ordinary Items	0.00	0.00	314.16
Adjusted Profit After Extra-ordinary item	2136.18	2709.72	1478.20
EPS (Unit Curr.)	15.54	19.29	12.75
EPS (Adj) (Unit Curr.)	15.54	19.29	12.75
Calculated EPS (Unit Curr.)	15.54	19.72	12.75
Calculated EPS (Adj) (Unit Curr.)	15.54	19.72	12.75
Calculated EPS (Ann.) (Unit Curr.)	62.16	78.86	51.01
Calculated EPS (Adj) (Ann.) (Unit Curr.)	62.16	78.86	51.01
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	300.00
Equity	274.91	274.88	281.11
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(%)	11.66	14.77	11.62
PBDTM(%)	9.67	12.69	9.59
PATM(%)	6.76	9.63	6.66
Dividend Per Share(Rs)	0.00	0.00	6.00
Diluted EPS	15.53	19.28	12.74