Equity Analysis

Particulars	Mar 2024	Dec 2023	Sep 2023
Gross Sales	156.92	128.40	139.85
Other Operating Income	0.00	0.00	0.00
Other Income	4.41	2.60	1.56
Total Income	161.33	131.00	141.41
Total Expenditure	119.58	98.36	108.48
PBIDT	41.75	32.64	32.92
Interest	0.87	1.10	0.16
PBDT	40.88	31.54	32.76
Depreciation	5.31	5.13	3.56
Tax	-6.64	4.59	7.19
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.81	1.65	0.29
Reported Profit After Tax	43.03	20.17	21.72
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	43.03	20.17	21.72
EPS (Unit Curr.)	43.40	20.35	22.63
EPS (Adj) (Unit Curr.)	21.70	10.18	11.32
Calculated EPS (Unit Curr.)	43.24	20.35	21.91
Calculated EPS (Adj) (Unit Curr.)	21.62	10.18	10.96
Calculated EPS (Ann.) (Unit Curr.)	172.97	81.39	87.64
Calculated EPS (Adj) (Ann.) (Unit Curr.)	86.49	40.70	43.82
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	9.95	9.91	9.91
Reserve & Surplus	0.00	0.00	0.00
Face Value	10.00	10.00	10.00
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(%)	26.61	25.42	23.54
PBDTM(%)	26.05	24.56	23.43
PATM(%)	27.42	15.71	15.53
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	43.28	20.10	22.42