In ₹ Crore except Per Share 12 Months Ending | Q2 FY24 30/09/2023 | Q3 FY24 31/12/2023 | Q4 FY24 31/03/2024 | Q1 FY25 30/06/2024 | Q2 FY25 30/09/2024 | Q3 FY25 31/12/2024 | Q4 FY25 31/03/2025 | Q1 FY26 30/06/2025 | Q2 FY26 30/09/2025 | Q3 FY26 31/12/2025 | Q4 FY26 31/03/2026 | Q1 FY27 30/06/2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 3,926.0 | 4,013.2 | 4,455.1 | 4,010.5 | 4,644.5 | 4,716.4 | 5,209.8 | 5,104.2 | 5,715.4 | 5,479.7 | 6,602.8 | 6,591.1 | |
| Other Income | 18.8 | 21.0 | 32.8 | 16.2 | 32.8 | 34.2 | 17.1 | 24.8 | 27.4 | 15.3 | 19.7 | 33.7 | |
| Total Income | 3,944.7 | 4,034.2 | 4,487.9 | 4,026.7 | 4,677.3 | 4,750.6 | 5,226.9 | 5,129.0 | 5,742.9 | 5,495.0 | 6,622.5 | 6,624.7 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 2,905.1 | 3,213.4 | 3,347.5 | 3,220.3 | 3,659.5 | 3,866.7 | 4,128.8 | 4,167.5 | 4,370.0 | 4,692.1 | 5,464.6 | 5,287.1 | |
| + Purchases of Stock-in-Trade | 33.9 | 18.2 | 17.7 | 18.2 | 19.0 | 22.4 | 33.4 | 25.1 | 30.4 | 24.1 | 23.8 | 28.2 | |
| + Changes in Inventories | 40.2 | -257.8 | 75.4 | -90.4 | 62.1 | -125.4 | -75.3 | -159.3 | 70.5 | -316.7 | -301.3 | -249.0 | |
| + Employee Benefit Expense | 72.4 | 72.9 | 77.9 | 82.2 | 87.9 | 89.4 | 78.4 | 104.9 | 99.7 | 109.1 | 114.3 | 126.2 | |
| + Finance Costs | 103.1 | 112.8 | 101.1 | 90.4 | 100.6 | 118.4 | 99.7 | 86.3 | 107.9 | 106.1 | 136.8 | 123.2 | |
| + Depreciation & Amortisation | 28.2 | 28.8 | 31.5 | 31.1 | 32.1 | 33.4 | 35.6 | 38.2 | 39.9 | 40.6 | 42.5 | 45.7 | |
| + Other Expenses | 524.6 | 561.4 | 515.3 | 404.7 | 459.5 | 507.2 | 586.3 | 513.8 | 683.9 | 526.6 | 805.6 | 641.0 | |
| Total Expenses | 3,707.5 | 3,749.8 | 4,166.3 | 3,756.4 | 4,420.6 | 4,512.0 | 4,886.8 | 4,776.4 | 5,402.3 | 5,182.0 | 6,286.2 | 6,002.4 | |
| EBITDA | 349.8 | 405.0 | 421.4 | 375.6 | 356.5 | 356.1 | 458.2 | 452.3 | 460.9 | 444.4 | 495.9 | 757.6 | |
| EBIT | 321.6 | 376.2 | 389.9 | 344.5 | 324.5 | 322.7 | 422.6 | 414.0 | 421.0 | 403.9 | 453.4 | 711.9 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 237.3 | 284.4 | 321.6 | 270.4 | 256.7 | 238.6 | 340.1 | 352.5 | 340.6 | 313.1 | 336.3 | 622.3 | |
| + Exceptional Items | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -25.0 | -7.5 | 0.0 | |
| Pretax Income | 237.3 | 284.4 | 321.6 | 270.4 | 256.7 | 238.6 | 340.1 | 352.5 | 340.6 | 288.1 | 328.8 | 622.3 | |
| + Current Tax | 64.1 | 68.2 | 91.7 | 69.3 | 64.1 | 66.7 | 84.6 | 89.9 | 89.1 | 76.0 | 80.3 | 182.1 | |
| + Deferred Tax | -1.2 | -1.5 | -6.3 | -1.5 | -1.3 | -3.1 | 5.5 | -0.3 | -0.3 | 3.2 | -4.8 | -27.0 | |
| Tax Expense | 62.9 | 66.7 | 85.4 | 67.9 | 62.9 | 63.6 | 90.1 | 89.6 | 88.8 | 79.2 | 75.5 | 155.2 | |
| + Share of Associates & JVs | -0.5 | -0.1 | 0.0 | 0.0 | 0.0 | -0.1 | -0.1 | 0.0 | -0.0 | -0.0 | 0.1 | 0.3 | |
| Net Income | 173.9 | 217.6 | 236.2 | 202.5 | 193.9 | 174.9 | 250.0 | 262.9 | 251.7 | 208.9 | 253.4 | 467.5 | |
| + Net Income — Continuing Ops | 174.4 | 217.7 | 236.2 | 202.5 | 193.9 | 175.0 | 250.0 | 262.9 | 251.7 | 208.9 | 253.3 | 467.2 | |
| + Other Comprehensive Income | 69.4 | -3.9 | -23.8 | 26.7 | 11.7 | -43.3 | 13.1 | 7.1 | 23.0 | 62.2 | -3.0 | -138.6 | |
| Total Comprehensive Income | 243.2 | 213.7 | 212.5 | 229.3 | 205.6 | 131.6 | 263.0 | 270.0 | 274.7 | 271.2 | 250.4 | 328.9 | |
| Net Income to Common | — | 217.6 | 236.2 | 202.5 | 193.9 | 174.9 | 250.0 | 262.9 | 251.7 | 208.9 | — | -138.6 | |
| Per Share | |||||||||||||
| Basic EPS | 45.44 | 56.62 | 60.97 | 50.42 | 48.27 | 43.55 | 62.23 | 65.45 | 62.66 | 52.01 | 63.09 | 116.37 | |
| Diluted EPS | 45.44 | 56.62 | 60.97 | 50.42 | 48.27 | 43.55 | 62.23 | 65.39 | 62.55 | 51.92 | 62.96 | 116.02 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | 13.1 | 7.1 | 23.0 | 62.2 | -3.0 | -138.6 | |
| + Items NOT to be Reclassified to P&L | -2.7 | -1.4 | 2.9 | -0.3 | -2.1 | -1.3 | 1.2 | -0.9 | -0.4 | -0.7 | -1.4 | -0.9 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | 0.3 | -0.2 | -0.1 | -0.2 | -0.4 | -0.2 | |
| + Tax on Items NOT to be Reclassified — alt tag | -0.7 | -0.3 | 0.7 | -0.1 | -0.5 | -0.3 | — | — | — | — | — | — | |
| + Items to be Reclassified to P&L | 94.6 | -3.9 | -34.6 | 36.0 | 17.4 | -57.3 | 16.2 | 10.1 | 28.7 | 83.8 | -5.6 | -183.6 | |
| + Tax on Items to be Reclassified | — | — | — | — | — | — | 4.0 | 2.3 | 5.4 | 21.1 | -3.6 | -45.7 | |
| + Tax on Items to be Reclassified — alt tag | 23.3 | -1.1 | -8.7 | 9.0 | 4.2 | -15.0 | — | — | — | — | — | — | |
| Comprehensive Income — Owners of Parent | 69.4 | -3.9 | -23.8 | 26.7 | 11.7 | 131.6 | 13.1 | 7.1 | 23.0 | 271.2 | 250.4 | 328.9 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 45.44 | 56.62 | 60.97 | 50.42 | 48.27 | 43.55 | 62.23 | 65.45 | 62.66 | 52.01 | 63.09 | 116.37 | |
| Diluted EPS — Continuing Operations | 45.44 | 56.62 | 60.97 | 50.42 | 48.27 | 43.55 | 62.23 | 65.39 | 62.55 | 51.92 | 62.96 | 116.02 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 946.7 | 1,039.3 | 1,014.6 | 862.5 | 903.9 | 952.7 | 1,122.8 | 1,070.9 | 1,244.5 | 1,080.2 | 1,415.7 | 1,524.8 | |
| Gross Margin % | 24.11 | 25.90 | 22.77 | 21.51 | 19.46 | 20.20 | 21.55 | 20.98 | 21.77 | 19.71 | 21.44 | 23.13 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 237.3 | 284.4 | 321.6 | 270.4 | 256.7 | 238.6 | 340.1 | 352.5 | 340.6 | 313.1 | 336.3 | 622.3 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -25.0 | -7.5 | 0.0 | |
| Net Income Adj (tax-effected) | 173.9 | 217.6 | 236.2 | 202.5 | 193.9 | 174.9 | 250.0 | 262.9 | 251.7 | 227.1 | 259.2 | 467.5 | |
| EPS Adj | 45.44 | 56.62 | 60.97 | 50.42 | 48.27 | 43.55 | 62.23 | 65.45 | 62.66 | 56.52 | 64.54 | 116.37 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||||||||||
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | |
| Paid Up Equity Capital | 38.3 | 40.2 | 40.2 | 40.2 | 40.2 | 40.2 | 40.2 | 40.2 | 40.2 | 40.2 | 40.2 | 40.2 | |