Equity Analysis

Particulars	Dec 2023	Sep 2023	Jun 2023
Gross Sales	12912.00	9903.00	10103.00
Other Operating Income	140.00	1757.00	1042.00
Other Income	139.00	122.00	99.00
Total Income	13191.00	11782.00	11244.00
Total Expenditure	11595.00	10305.00	10042.00
PBIDT	1596.00	1477.00	1202.00
Interest	133.00	106.00	79.00
PBDT	1463.00	1371.00	1123.00
Depreciation	118.00	110.00	99.00
Tax	332.00	309.00	247.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-27.00	12.00	0.00
Reported Profit After Tax	1040.00	940.00	777.00
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	1040.00	940.00	777.00
EPS (Unit Curr.)	11.73	10.58	8.76
EPS (Adj) (Unit Curr.)	11.73	10.58	8.76
Calculated EPS (Unit Curr.)	11.69	10.56	8.73
Calculated EPS (Adj) (Unit Curr.)	11.69	10.56	8.73
Calculated EPS (Ann.) (Unit Curr.)	46.74	42.25	34.92
Calculated EPS (Adj) (Ann.) (Unit Curr.)	46.74	42.25	34.92
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	89.00	89.00	89.00
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(%)	12.36	14.91	11.90
PBDTM(%)	11.33	13.84	11.12
PATM(%)	8.05	9.49	7.69
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	11.72	10.58	8.76