Equity Analysis

Particulars	Mar 2024	Dec 2023	Sep 2023
Gross Sales	356.00	357.50	346.30
Other Operating Income	0.00	0.00	0.00
Other Income	0.70	0.40	0.30
Total Income	356.70	357.90	346.60
Total Expenditure	5.80	3.60	4.70
PBIDT	350.90	354.30	341.90
Interest	61.80	61.70	53.80
PBDT	289.10	292.60	288.10
Depreciation	0.00	0.00	0.00
Tax	0.20	0.20	0.10
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	288.90	292.40	288.00
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	288.90	292.40	288.00
EPS (Unit Curr.)	4.87	4.90	4.86
EPS (Adj) (Unit Curr.)	4.87	4.90	4.86
Calculated EPS (Unit Curr.)	4.88	4.94	4.86
Calculated EPS (Adj) (Unit Curr.)	4.88	4.94	4.86
Calculated EPS (Ann.) (Unit Curr.)	19.52	19.75	19.45
Calculated EPS (Adj) (Ann.) (Unit Curr.)	19.52	19.75	19.45
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	1.75	1.74
Equity	16283.90	16283.90	16283.90
Reserve & Surplus	0.00	0.00	0.00
Face Value	275.00	275.00	275.00
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(%)	98.57	99.10	98.73
PBDTM(%)	81.21	81.85	83.19
PATM(%)	81.15	81.79	83.16
Dividend Per Share(Rs)	0.00	4.80	4.79
Diluted EPS	4.87	4.90	4.86