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 | 135.2 | 154.2 | 125.0 | 104.5 | 121.8 | 172.9 | 156.8 | 132.4 | 292.7 | 194.0 | 226.5 | 241.2 | |
| Other Income | 5.1 | -0.1 | 4.5 | 4.9 | 5.0 | 4.2 | 2.1 | 3.9 | 9.2 | 3.4 | 1.1 | 4.5 | |
| Total Income | 140.3 | 154.0 | 129.5 | 109.4 | 126.8 | 177.1 | 158.9 | 136.3 | 301.9 | 197.4 | 227.6 | 245.7 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 101.4 | 28.6 | 27.6 | 41.6 | 120.0 | 32.3 | 59.8 | 18.3 | 206.9 | 51.4 | 83.5 | 72.6 | |
| + Purchases of Stock-in-Trade | 2.6 | 2.1 | 6.9 | 2.7 | 4.8 | 4.9 | 7.0 | 7.0 | 17.5 | 5.9 | 11.2 | 13.7 | |
| + Changes in Inventories | -36.5 | 31.8 | 8.1 | 0.5 | -72.7 | 39.7 | 5.9 | 33.8 | -94.2 | 42.9 | 11.5 | 39.3 | |
| + Employee Benefit Expense | 15.6 | 16.0 | 20.6 | 17.6 | 18.7 | 20.3 | 18.0 | 20.8 | 41.0 | 22.4 | 22.8 | 23.1 | |
| + Finance Costs | 2.3 | 2.0 | 2.1 | 1.4 | 1.9 | 2.8 | 3.4 | 2.0 | 3.8 | 2.2 | 3.2 | 2.2 | |
| + Depreciation & Amortisation | 3.6 | 3.5 | 3.4 | 3.4 | 3.5 | 3.4 | 3.6 | 2.9 | 5.6 | 2.7 | 3.1 | 3.2 | |
| + Other Expenses | 35.6 | 39.7 | 46.0 | 34.3 | 42.9 | 45.8 | 41.6 | 36.7 | 90.7 | 48.3 | 61.8 | 52.5 | |
| Total Expenses | 124.6 | 123.8 | 114.7 | 101.5 | 119.2 | 149.2 | 139.2 | 121.4 | 271.3 | 175.8 | 197.2 | 206.7 | |
| EBITDA | 16.6 | 35.8 | 15.9 | 7.8 | 8.0 | 29.9 | 24.6 | 15.9 | 30.8 | 23.1 | 35.7 | 39.9 | |
| EBIT | 12.9 | 32.3 | 12.5 | 4.4 | 4.6 | 26.5 | 21.0 | 12.9 | 25.2 | 20.4 | 32.5 | 36.8 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 15.8 | 30.2 | 14.9 | 7.9 | 7.6 | 27.9 | 19.7 | 14.9 | 30.6 | 21.6 | 30.4 | 39.0 | |
| Pretax Income | 15.8 | 30.2 | 14.9 | 7.9 | 7.6 | 27.9 | 19.7 | 14.9 | 30.6 | 21.6 | 30.4 | 39.0 | |
| + Current Tax | 4.6 | 7.5 | 3.8 | 1.6 | 1.6 | 5.9 | 5.0 | 3.1 | 6.2 | 5.5 | 8.7 | 7.8 | |
| + Deferred Tax | -0.4 | 0.2 | 0.1 | 0.3 | -0.3 | 0.4 | 0.4 | -0.4 | -1.0 | -1.2 | -0.3 | 0.1 | |
| Tax Expense | 4.2 | 7.8 | 3.9 | 2.0 | 1.3 | 6.3 | 5.3 | 2.7 | 5.2 | 4.3 | 8.4 | 7.9 | |
| Net Income | 11.6 | 22.4 | 11.0 | 6.0 | 6.3 | 21.6 | 14.4 | 12.1 | 25.4 | 17.4 | 22.0 | 31.1 | |
| + Net Income — Continuing Ops | 11.6 | 22.4 | 11.0 | 6.0 | 6.3 | 21.6 | 14.4 | 12.1 | 25.4 | 17.4 | 22.0 | 31.1 | |
| + Other Comprehensive Income | -3.2 | 0.5 | -0.1 | 0.5 | 0.7 | -2.4 | 2.1 | 0.5 | -2.4 | 1.2 | 0.7 | 1.8 | |
| Total Comprehensive Income | 8.4 | 22.9 | 10.8 | 6.4 | 7.0 | 19.2 | 16.4 | 12.6 | 23.0 | 18.6 | 22.7 | 32.9 | |
| Per Share | |||||||||||||
| Basic EPS | 0.76 | 1.47 | 0.72 | 0.39 | 0.41 | 1.42 | 0.94 | 0.80 | 1.67 | 1.14 | 1.45 | 2.04 | |
| Diluted EPS | 0.76 | 1.47 | 0.72 | 0.39 | 0.41 | 1.42 | 0.94 | 0.80 | 1.67 | 1.14 | 1.45 | 2.04 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | 2.1 | 0.5 | -2.4 | 1.2 | 0.7 | 1.8 | |
| + Items NOT to be Reclassified to P&L | — | — | -0.2 | — | — | — | 0.6 | — | — | 0.8 | -0.0 | -0.0 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | 0.2 | — | — | 0.2 | -0.0 | -0.0 | |
| + Tax on Items NOT to be Reclassified — alt tag | — | — | -0.0 | — | — | — | — | — | — | — | — | — | |
| + Items to be Reclassified to P&L | -3.6 | 0.7 | 0.0 | 0.5 | 0.8 | -3.2 | 2.1 | 0.7 | -3.4 | 0.9 | -0.1 | 2.7 | |
| + Tax on Items to be Reclassified | — | — | — | — | — | — | 0.5 | 0.2 | -1.0 | 0.2 | -0.8 | 0.9 | |
| + Tax on Items to be Reclassified — alt tag | -0.4 | 0.2 | 0.0 | 0.0 | 0.1 | -0.8 | — | — | — | — | — | — | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 0.76 | 1.47 | 0.72 | 0.39 | 0.41 | 1.42 | 0.94 | 0.80 | 1.67 | 1.14 | 1.45 | 2.04 | |
| Diluted EPS — Continuing Operations | 0.76 | 1.47 | 0.72 | 0.39 | 0.41 | 1.42 | 0.94 | 0.80 | 1.67 | 1.14 | 1.45 | 2.04 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 67.8 | 91.6 | 82.4 | 59.7 | 69.7 | 96.0 | 84.2 | 73.4 | 162.5 | 93.9 | 120.3 | 115.6 | |
| Gross Margin % | 50.16 | 59.41 | 65.91 | 57.14 | 57.20 | 55.54 | 53.68 | 55.40 | 55.52 | 48.39 | 53.11 | 47.91 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 15.8 | 30.2 | 14.9 | 7.9 | 7.6 | 27.9 | 19.7 | 14.9 | 30.6 | 21.6 | 30.4 | 39.0 | |
| Net Income Adj (tax-effected) | 11.6 | 22.4 | 11.0 | 6.0 | 6.3 | 21.6 | 14.4 | 12.1 | 25.4 | 17.4 | 22.0 | 31.1 | |
| EPS Adj | 0.76 | 1.47 | 0.72 | 0.39 | 0.41 | 1.42 | 0.94 | 0.80 | 1.67 | 1.14 | 1.45 | 2.04 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||||||||||
| Face Value | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Paid Up Equity Capital | 15.2 | 15.2 | 15.2 | 15.2 | 15.2 | 15.2 | 15.2 | 15.2 | 15.2 | 15.2 | 15.2 | 15.2 | |