Equity Analysis

Particulars	Dec 2023	Sep 2023	Jun 2023
Gross Sales	447.99	462.93	431.03
Other Operating Income	0.00	0.00	0.00
Other Income	8.83	10.57	15.33
Total Income	456.82	473.50	446.36
Total Expenditure	333.29	358.13	322.03
PBIDT	123.53	115.37	124.33
Interest	0.99	0.86	0.27
PBDT	122.54	114.51	124.06
Depreciation	19.33	17.31	13.19
Tax	21.55	17.37	26.09
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	4.65	7.34	1.53
Reported Profit After Tax	77.01	72.48	83.24
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	77.01	72.48	83.24
EPS (Unit Curr.)	7.43	6.99	8.10
EPS (Adj) (Unit Curr.)	7.43	6.99	8.10
Calculated EPS (Unit Curr.)	7.49	7.05	8.10
Calculated EPS (Adj) (Unit Curr.)	7.49	7.05	8.10
Calculated EPS (Ann.) (Unit Curr.)	29.97	28.21	32.39
Calculated EPS (Adj) (Ann.) (Unit Curr.)	29.97	28.21	32.39
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	10.28	10.28	10.28
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(%)	27.57	24.92	28.84
PBDTM(%)	27.35	24.74	28.78
PATM(%)	17.19	15.66	19.31
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	7.43	6.99	8.10