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 | 4,846.9 | 4,850.6 | 4,943.9 | 5,085.6 | 5,589.3 | 5,526.9 | 5,592.2 | 5,842.1 | 6,303.5 | 6,477.4 | 6,605.5 | 7,043.5 | |
| Other Income | 22.2 | 27.8 | 28.1 | 37.2 | 38.2 | 63.8 | 61.1 | 40.2 | 54.7 | 52.8 | 43.9 | 48.8 | |
| Total Income | 4,869.1 | 4,878.4 | 4,972.0 | 5,122.8 | 5,627.5 | 5,590.7 | 5,653.3 | 5,882.3 | 6,358.2 | 6,530.2 | 6,649.4 | 7,092.3 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 632.5 | 603.3 | 637.5 | 690.1 | 744.3 | 625.6 | 694.4 | 740.1 | 778.7 | 744.6 | 777.4 | 829.0 | |
| + Purchases of Stock-in-Trade | 1,840.5 | 1,943.6 | 1,914.1 | 1,910.7 | 2,110.4 | 2,292.0 | 2,243.6 | 2,315.5 | 2,464.7 | 2,663.1 | 2,613.1 | 2,767.8 | |
| + Changes in Inventories | -14.5 | -13.8 | -5.9 | 22.2 | 3.0 | -16.9 | -9.4 | -8.0 | 0.2 | -25.3 | 11.5 | 0.3 | |
| + Employee Benefit Expense | 644.1 | 612.9 | 644.9 | 658.1 | 700.1 | 686.4 | 724.6 | 712.6 | 766.7 | 749.0 | 772.0 | 795.8 | |
| + Finance Costs | 111.3 | 112.6 | 119.3 | 116.4 | 117.5 | 109.8 | 114.8 | 108.3 | 109.6 | 112.6 | 119.1 | 120.4 | |
| + Depreciation & Amortisation | 163.4 | 167.0 | 189.7 | 177.4 | 184.5 | 184.6 | 211.0 | 214.7 | 217.8 | 219.2 | 224.4 | 235.1 | |
| + Other Expenses | 1,116.8 | 1,090.9 | 1,112.8 | 1,129.4 | 1,216.0 | 1,178.3 | 1,169.3 | 1,230.0 | 1,352.1 | 1,380.7 | 1,420.5 | 1,558.5 | |
| Total Expenses | 4,494.1 | 4,516.5 | 4,612.4 | 4,704.3 | 5,075.8 | 5,059.8 | 5,148.3 | 5,313.2 | 5,689.8 | 5,843.9 | 5,938.0 | 6,306.9 | |
| EBITDA | 627.5 | 613.7 | 640.5 | 675.1 | 815.5 | 761.5 | 769.7 | 851.9 | 941.1 | 965.3 | 1,011.0 | 1,092.1 | |
| EBIT | 464.1 | 446.7 | 450.8 | 497.7 | 631.0 | 576.9 | 558.7 | 637.2 | 723.3 | 746.1 | 786.6 | 857.0 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 375.0 | 361.9 | 359.6 | 418.5 | 551.7 | 530.9 | 505.0 | 569.1 | 668.4 | 686.3 | 711.4 | 785.4 | |
| + Exceptional Items | 1.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -19.2 | 0.0 | 0.0 | |
| Pretax Income | 376.9 | 361.9 | 359.6 | 418.5 | 551.7 | 530.9 | 505.0 | 569.1 | 668.4 | 667.1 | 711.4 | 785.4 | |
| + Current Tax | 132.5 | 113.2 | 88.7 | 113.0 | 159.8 | 134.5 | 119.0 | 124.8 | 161.5 | 147.0 | 196.0 | 210.3 | |
| + Deferred Tax | -2.3 | -4.3 | 21.1 | 1.5 | 1.9 | 22.3 | -18.0 | 16.9 | 19.2 | 18.7 | -25.8 | -21.9 | |
| Tax Expense | 130.2 | 108.9 | 109.8 | 114.5 | 161.7 | 156.8 | 101.0 | 141.7 | 180.7 | 165.7 | 170.2 | 188.4 | |
| + Share of Associates & JVs | 2.1 | 1.4 | 8.6 | 11.5 | 5.7 | 5.3 | 10.5 | 13.6 | 6.3 | 14.9 | 10.1 | 13.4 | |
| Net Income | 248.8 | 254.4 | 258.4 | 315.5 | 395.7 | 379.4 | 414.5 | 441.0 | 494.0 | 516.3 | 551.3 | 610.4 | |
| + Net Income — Continuing Ops | 246.7 | 253.0 | 249.8 | 304.0 | 390.0 | 374.1 | 404.0 | 427.4 | 487.7 | 501.4 | 541.2 | 597.0 | |
| + Other Comprehensive Income | -9.3 | 0.8 | -0.2 | 5.2 | -5.5 | -2.9 | -3.0 | 5.9 | 56.8 | -0.2 | -4.1 | 3.9 | |
| Total Comprehensive Income | 239.5 | 255.2 | 258.2 | 320.7 | 390.2 | 376.5 | 411.5 | 446.9 | 550.8 | 516.1 | 547.2 | 614.3 | |
| Net Income to Common | 232.9 | 245.3 | 253.8 | 305.2 | 378.8 | 372.3 | 389.6 | 432.8 | 477.2 | 502.3 | 529.3 | 580.7 | |
| Minority Interest | 15.9 | 9.1 | 4.6 | 10.3 | 16.9 | 7.1 | 24.9 | 8.2 | 16.8 | 14.0 | 22.0 | 29.7 | |
| Per Share | |||||||||||||
| Basic EPS | 16.20 | 17.06 | 17.65 | 21.23 | 26.34 | 25.89 | 27.10 | 30.10 | 33.19 | 34.94 | 36.82 | 40.39 | |
| Diluted EPS | 16.20 | 17.06 | 17.65 | 21.23 | 26.34 | 25.89 | 27.10 | 30.10 | 33.19 | 34.94 | 36.76 | 40.37 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | -3.0 | 5.9 | 56.8 | -0.2 | -4.1 | 3.9 | |
| + Items NOT to be Reclassified to P&L | -13.0 | 1.2 | -0.3 | 5.2 | -6.6 | -3.4 | -3.8 | 6.1 | 65.3 | -0.9 | -8.6 | 4.0 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | -0.9 | 0.2 | 9.6 | -0.3 | -3.1 | 0.2 | |
| + Tax on Items NOT to be Reclassified — alt tag | -3.3 | 0.3 | -0.1 | 0.0 | -0.9 | 0.1 | — | — | — | — | — | — | |
| + Items to be Reclassified to P&L | 0.4 | -0.1 | 0.0 | — | 0.2 | 0.6 | -0.1 | 0.0 | 1.1 | 0.4 | 1.4 | 0.1 | |
| Comprehensive Income — Owners of Parent | 223.7 | 246.4 | -0.4 | 310.4 | 374.0 | 369.5 | 387.1 | 438.8 | 533.7 | 502.2 | 524.6 | 584.7 | |
| Comprehensive Income — Non-controlling Interests | 15.8 | 8.8 | 0.2 | 10.3 | 16.2 | 7.0 | 24.4 | 8.1 | 17.1 | 13.9 | 22.6 | 29.6 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 16.20 | 17.06 | 17.65 | 21.23 | 26.34 | 25.89 | 27.10 | 30.10 | 33.19 | 34.94 | 36.82 | 40.39 | |
| Diluted EPS — Continuing Operations | 16.20 | 17.06 | 17.65 | 21.23 | 26.34 | 25.89 | 27.10 | 30.10 | 33.19 | 34.94 | 36.76 | 40.37 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 2,388.4 | 2,317.5 | 2,398.2 | 2,462.6 | 2,731.6 | 2,626.2 | 2,663.6 | 2,794.5 | 3,059.9 | 3,095.0 | 3,203.5 | 3,446.4 | |
| Gross Margin % | 49.28 | 47.78 | 48.51 | 48.42 | 48.87 | 47.52 | 47.63 | 47.83 | 48.54 | 47.78 | 48.50 | 48.93 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 375.0 | 361.9 | 359.6 | 418.5 | 551.7 | 530.9 | 505.0 | 569.1 | 668.4 | 686.3 | 711.4 | 785.4 | |
| − Exceptional Items (reconciliation) | 1.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -19.2 | 0.0 | 0.0 | |
| Net Income Adj (tax-effected) | 247.6 | 254.4 | 258.4 | 315.5 | 395.7 | 379.4 | 414.5 | 441.0 | 494.0 | 530.7 | 551.3 | 610.4 | |
| EPS Adj | 16.12 | 17.06 | 17.65 | 21.23 | 26.34 | 25.89 | 27.10 | 30.10 | 33.19 | 35.92 | 36.82 | 40.39 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||||||||||
| Face Value | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 10.00 | 5.00 | 10.00 | 5.00 | 5.00 | 5.00 | |
| Paid Up Equity Capital | 71.9 | 71.9 | 71.9 | 71.9 | 71.9 | 71.9 | 71.9 | 71.9 | 71.9 | 71.9 | 71.9 | 71.9 | |