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 | 160.3 | 168.8 | 182.9 | 184.4 | 181.5 | 164.8 | 199.4 | 151.0 | 159.2 | 160.1 | 175.6 | 201.8 | |
| Other Income | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Income | 160.3 | 168.8 | 182.9 | 184.4 | 181.5 | 164.8 | 199.4 | 151.0 | 159.2 | 160.1 | 175.6 | 201.8 | |
| Expenses | |||||||||||||
| + Employee Benefit Expense | 17.3 | 17.9 | 21.4 | 24.8 | 27.3 | 28.0 | 32.2 | 33.4 | 36.4 | 38.9 | 41.5 | 42.6 | |
| + Finance Costs | 67.4 | 71.2 | 63.0 | 65.4 | 65.3 | 57.0 | 51.7 | 52.2 | 49.6 | 50.8 | 52.8 | 64.3 | |
| + Depreciation & Amortisation | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.4 | 0.5 | 0.4 | 0.4 | 0.5 | |
| + Other Expenses | 6.0 | 6.8 | 10.0 | 8.9 | 10.9 | 10.3 | 13.3 | 9.6 | 16.5 | 15.2 | 21.6 | 17.8 | |
| Total Expenses | 101.8 | 113.6 | 118.3 | 143.4 | 159.2 | 171.7 | 186.7 | 162.2 | 141.3 | 131.6 | 133.5 | 144.6 | |
| EBITDA | 126.2 | 126.7 | 127.9 | 106.8 | 88.0 | 50.6 | 64.9 | 41.5 | 68.0 | 79.7 | 95.2 | 121.9 | |
| EBIT | 125.8 | 126.4 | 127.5 | 106.4 | 87.6 | 50.1 | 64.4 | 41.1 | 67.6 | 79.3 | 94.9 | 121.4 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 58.5 | 55.2 | 64.6 | 41.0 | 22.3 | -6.9 | 12.7 | -11.2 | 17.9 | 28.5 | 42.1 | 57.2 | |
| Pretax Income | 58.5 | 55.2 | 64.6 | 41.0 | 22.3 | -6.9 | 12.7 | -11.2 | 17.9 | 28.5 | 42.1 | 57.2 | |
| + Current Tax | 17.3 | 16.1 | 14.2 | 12.9 | 9.6 | 7.3 | -5.4 | 4.5 | 3.5 | 3.5 | 3.9 | 11.3 | |
| + Deferred Tax | 0.4 | -2.9 | -0.4 | -3.2 | -2.6 | -7.0 | 5.3 | -1.1 | 6.4 | 2.9 | -2.8 | 0.7 | |
| Tax Expense | 17.7 | 13.2 | 13.8 | 9.7 | 7.0 | 0.4 | -0.1 | 3.4 | 9.9 | 6.3 | 1.1 | 12.0 | |
| Net Income | 40.8 | 42.0 | 50.8 | 31.3 | 15.3 | -7.3 | 12.8 | -14.6 | 8.0 | 22.2 | 41.0 | 45.2 | |
| + Net Income — Continuing Ops | 40.8 | 42.0 | 50.8 | 31.3 | 15.3 | -7.3 | 12.8 | -14.6 | 8.0 | 22.2 | 41.0 | 45.2 | |
| + Other Comprehensive Income | 1.9 | 1.0 | 2.5 | 1.0 | -0.2 | -0.2 | 1.2 | 0.4 | 0.2 | -3.0 | -0.9 | -0.7 | |
| Total Comprehensive Income | 42.7 | 43.0 | 53.3 | 32.4 | 15.0 | -7.5 | 14.0 | -14.2 | 8.2 | 19.2 | 40.1 | 44.5 | |
| Net Income to Common | 58.5 | 42.0 | 50.8 | 31.3 | 15.3 | -7.5 | 12.8 | -14.2 | 8.0 | 22.2 | 41.1 | 44.5 | |
| Per Share | |||||||||||||
| Basic EPS | 48.04 | 47.71 | 52.23 | 29.88 | 14.56 | -6.94 | 12.17 | -13.90 | 7.62 | 21.13 | 39.06 | 42.96 | |
| Diluted EPS | 43.51 | 44.37 | 52.23 | 29.60 | 14.47 | -6.88 | 12.07 | -13.79 | 7.55 | 20.99 | 38.82 | 42.69 | |
| Revenue Detail — as filed | |||||||||||||
| + Fees & Commission Income | 6.1 | 5.7 | 6.2 | — | 6.4 | 6.1 | 7.1 | 6.5 | 6.7 | 10.0 | 8.8 | 9.7 | |
| + Net Gain on Fair Value Changes | 2.6 | 2.1 | 1.8 | — | 1.6 | 2.6 | 2.9 | 1.4 | 2.2 | 2.0 | 1.4 | 1.8 | |
| Expense Detail — as filed | |||||||||||||
| + Impairment on Financial Instruments | 10.8 | 17.3 | 23.5 | — | 55.3 | 76.0 | 89.0 | 66.5 | 38.3 | 26.2 | 17.2 | 19.5 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | 1.9 | 1.0 | 2.5 | — | -0.2 | -0.2 | 1.2 | 0.4 | 0.2 | -3.0 | -0.9 | -0.7 | |
| + Items NOT to be Reclassified to P&L | -0.1 | -0.1 | 0.3 | -0.0 | -0.0 | -0.0 | 0.3 | 0.0 | -0.0 | 0.1 | 0.3 | 0.1 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | 0.1 | 0.0 | -0.0 | 0.0 | 0.1 | 0.0 | |
| + Tax on Items NOT to be Reclassified — alt tag | -0.0 | -0.0 | 0.1 | -0.0 | -0.0 | -0.0 | — | — | — | — | — | — | |
| + Items to be Reclassified to P&L | 2.6 | 1.4 | 3.1 | 1.4 | -0.3 | -0.3 | 1.3 | 0.5 | 0.3 | -4.0 | -1.6 | -1.0 | |
| + Tax on Items to be Reclassified | — | — | — | — | — | — | 0.3 | 0.1 | 0.1 | -1.0 | -0.4 | -0.2 | |
| + Tax on Items to be Reclassified — alt tag | 0.7 | 0.4 | 0.8 | 0.4 | -0.1 | -0.1 | — | — | — | — | — | — | |
| Comprehensive Income — Owners of Parent | 42.7 | 43.0 | 53.3 | 32.4 | 15.0 | -7.5 | 14.0 | -14.2 | 8.2 | 19.2 | 40.1 | 44.5 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 48.04 | 47.71 | 52.23 | 29.88 | 14.56 | -6.94 | 12.17 | -13.90 | 7.62 | 21.13 | 39.06 | 42.96 | |
| Diluted EPS — Continuing Operations | 43.51 | 44.37 | 52.23 | 29.60 | 14.47 | -6.88 | 12.07 | -13.79 | 7.55 | 20.99 | 38.82 | 42.69 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 160.3 | 168.8 | 182.9 | 184.4 | 181.5 | 164.8 | 199.4 | 151.0 | 159.2 | 160.1 | 175.6 | 201.8 | |
| Gross Margin % | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 58.5 | 55.2 | 64.6 | 41.0 | 22.3 | -6.9 | 12.7 | -11.2 | 17.9 | 28.5 | 42.1 | 57.2 | |
| Net Income Adj (tax-effected) | 40.8 | 42.0 | 50.8 | 31.3 | 15.3 | -7.3 | 12.8 | -14.6 | 8.0 | 22.2 | 41.0 | 45.2 | |
| EPS Adj | 48.04 | 47.71 | 52.23 | 29.88 | 14.56 | -6.94 | 12.17 | -13.90 | 7.62 | 21.13 | 39.06 | 42.96 | |
| 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 | |
| Filed Debt Equity | 0.04 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | — | 0.01 | 0.01 | 0.02 | 0.02 | — | |
| Interest Earned | 147.6 | 150.9 | 160.5 | — | 161.4 | 148.4 | 141.6 | 139.8 | 138.2 | 141.7 | 157.5 | 183.0 | |
| Paid Up Equity Capital | 8.7 | 9.8 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | |