Equity Analysis

Particulars	Mar 2024	Dec 2023	Sep 2023
Gross Sales	251.00	177.00	196.00
Other Operating Income	0.00	0.00	0.00
Other Income	8.00	12.00	13.00
Total Income	259.00	189.00	209.00
Total Expenditure	197.00	136.00	143.00
PBIDT	62.00	53.00	66.00
Interest	0.00	0.00	0.00
PBDT	62.00	53.00	66.00
Depreciation	1.00	1.00	2.00
Tax	15.00	9.00	14.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	46.00	43.00	50.00
Extra-ordinary Items	-6.03	0.00	0.00
Adjusted Profit After Extra-ordinary item	52.03	43.00	50.00
EPS (Unit Curr.)	6.69	6.26	7.12
EPS (Adj) (Unit Curr.)	6.69	6.26	7.12
Calculated EPS (Unit Curr.)	6.57	6.14	7.14
Calculated EPS (Adj) (Unit Curr.)	6.57	6.14	7.14
Calculated EPS (Ann.) (Unit Curr.)	26.29	24.57	28.57
Calculated EPS (Adj) (Ann.) (Unit Curr.)	26.29	24.57	28.57
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	100.00	100.00
Equity	14.00	14.00	14.00
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(%)	24.70	29.94	33.67
PBDTM(%)	24.70	29.94	33.67
PATM(%)	18.33	24.29	25.51
Dividend Per Share(Rs)	0.00	2.00	2.00
Diluted EPS	6.69	6.26	7.12