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 | 234.8 | 239.1 | 240.0 | 245.9 | 234.0 | 234.4 | 250.5 | 266.7 | 265.3 | 306.1 | 326.7 | 341.6 | |
| Other Income | 11.4 | 11.0 | 11.7 | 11.0 | 8.9 | 7.6 | 8.1 | 7.8 | 7.9 | 5.3 | 6.2 | 8.0 | |
| Total Income | 246.2 | 250.2 | 251.6 | 256.9 | 242.8 | 242.0 | 258.6 | 274.5 | 273.1 | 311.4 | 332.8 | 349.6 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 60.2 | 55.5 | 60.7 | 60.8 | 53.1 | 75.5 | 77.4 | 91.1 | 74.0 | 84.5 | 80.9 | 48.0 | |
| + Purchases of Stock-in-Trade | 46.7 | 57.3 | 46.3 | 45.6 | 58.7 | 37.1 | 32.8 | 18.9 | 36.7 | 39.0 | 35.9 | 74.7 | |
| + Changes in Inventories | -1.6 | -2.7 | -0.3 | 1.6 | -2.7 | -1.7 | 3.3 | 3.0 | -5.1 | -1.0 | 1.9 | 7.7 | |
| + Employee Benefit Expense | 24.6 | 24.8 | 26.1 | 28.2 | 27.0 | 27.1 | 29.4 | 34.9 | 34.5 | 35.8 | 35.5 | 35.7 | |
| + Finance Costs | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | |
| + Depreciation & Amortisation | 2.5 | 2.5 | 2.6 | 2.3 | 2.5 | 2.6 | 2.7 | 2.4 | 3.8 | 4.5 | 4.5 | 3.8 | |
| + Other Expenses | 68.2 | 68.3 | 72.4 | 73.1 | 65.1 | 70.2 | 75.6 | 78.4 | 77.3 | 91.7 | 96.0 | 92.0 | |
| Total Expenses | 200.9 | 205.9 | 208.1 | 211.8 | 204.0 | 210.9 | 221.4 | 229.0 | 221.7 | 255.0 | 255.1 | 262.3 | |
| EBITDA | 36.7 | 36.0 | 34.7 | 36.6 | 32.6 | 26.2 | 31.9 | 40.5 | 47.8 | 56.1 | 76.5 | 83.4 | |
| EBIT | 34.2 | 33.5 | 32.1 | 34.3 | 30.1 | 23.6 | 29.2 | 38.1 | 44.0 | 51.5 | 72.0 | 79.6 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 45.4 | 44.3 | 43.6 | 45.1 | 38.8 | 31.1 | 37.2 | 45.5 | 51.4 | 56.4 | 77.7 | 87.3 | |
| + Exceptional Items | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Pretax Income | 45.4 | 44.3 | 43.6 | 45.1 | 38.8 | 31.1 | 37.7 | 45.8 | 51.4 | 56.4 | 77.7 | 87.3 | |
| + Current Tax | 8.1 | 8.0 | 8.0 | 8.0 | 7.0 | 5.8 | 6.8 | 7.9 | 9.1 | 10.1 | 14.2 | 16.5 | |
| + Deferred Tax | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.1 | -0.0 | 0.0 | -0.0 | -0.0 | -0.0 | |
| Tax Expense | 8.1 | 7.9 | 8.0 | 8.0 | 7.0 | 5.8 | 6.7 | 7.9 | 9.1 | 10.1 | 14.1 | 16.5 | |
| Net Income | 37.3 | 36.3 | 35.6 | 37.1 | 31.8 | 25.3 | 31.0 | 37.9 | 42.3 | 46.4 | 63.6 | 70.7 | |
| + Net Income — Continuing Ops | 37.3 | 36.3 | 35.6 | 37.1 | 31.8 | 25.3 | 31.0 | 37.9 | 42.3 | 46.4 | 63.6 | 70.7 | |
| + Other Comprehensive Income | -0.4 | -0.1 | 0.0 | -0.3 | -0.0 | -0.2 | -1.2 | 0.0 | 0.3 | -0.1 | -0.2 | -0.3 | |
| Total Comprehensive Income | 36.9 | 36.2 | 35.6 | 36.8 | 31.8 | 25.1 | 29.8 | 37.9 | 42.6 | 46.2 | 63.4 | 70.5 | |
| Per Share | |||||||||||||
| Basic EPS | 2.61 | 2.55 | 2.49 | 2.60 | 2.27 | 1.82 | 2.23 | 2.77 | 3.09 | 3.44 | 4.75 | 5.42 | |
| Diluted EPS | 2.61 | 2.55 | 2.49 | 2.60 | 2.27 | 1.82 | 2.23 | 2.77 | 3.09 | 3.44 | 4.75 | 5.42 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | -1.2 | 0.0 | 0.3 | -0.1 | -0.2 | -0.3 | |
| + Items NOT to be Reclassified to P&L | -0.2 | 0.0 | -0.0 | — | 0.1 | 0.0 | -1.3 | — | 0.5 | -0.1 | -0.0 | -0.3 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | -0.2 | — | 0.1 | -0.0 | -0.0 | -0.0 | |
| + Tax on Items NOT to be Reclassified — alt tag | -0.0 | 0.0 | -0.0 | 0.0 | 0.0 | 0.0 | — | — | — | — | — | — | |
| + Items to be Reclassified to P&L | -0.2 | -0.1 | 0.0 | — | -0.1 | -0.2 | -0.1 | 0.0 | -0.1 | -0.0 | -0.1 | -0.1 | |
| + Tax on Items to be Reclassified — alt tag | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | — | — | — | — | — | — | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 2.61 | 2.55 | 2.49 | 2.60 | 2.27 | 1.82 | 2.23 | 2.77 | 3.09 | 3.44 | 4.75 | 5.42 | |
| Diluted EPS — Continuing Operations | 2.61 | 2.55 | 2.49 | 2.60 | 2.27 | 1.82 | 2.23 | 2.77 | 3.09 | 3.44 | 4.75 | 5.42 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 129.5 | 129.1 | 133.3 | 137.9 | 124.8 | 123.6 | 137.0 | 153.8 | 159.7 | 183.6 | 208.0 | 211.1 | |
| Gross Margin % | 55.14 | 53.99 | 55.53 | 56.07 | 53.34 | 52.72 | 54.67 | 57.66 | 60.19 | 59.98 | 63.66 | 61.80 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 45.4 | 44.3 | 43.6 | 45.1 | 38.8 | 31.1 | 37.2 | 45.5 | 51.4 | 56.4 | 77.7 | 87.3 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Net Income Adj (tax-effected) | 37.3 | 36.3 | 35.6 | 37.1 | 31.8 | 25.3 | 30.6 | 37.7 | 42.3 | 46.4 | 63.6 | 70.7 | |
| EPS Adj | 2.61 | 2.55 | 2.49 | 2.60 | 2.27 | 1.82 | 2.20 | 2.75 | 3.09 | 3.44 | 4.75 | 5.42 | |
| 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 | 14.3 | 14.3 | 14.3 | 14.3 | 13.7 | 13.7 | 13.7 | 13.7 | 13.1 | 13.1 | 13.1 | 13.1 | |