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 | 5,125.3 | 5,503.8 | 8,260.3 | 5,484.9 | 6,584.1 | 7,277.1 | 8,993.4 | 5,486.9 | 7,511.8 | 8,473.1 | 12,310.4 | 7,697.7 | |
| Other Income | 180.1 | 95.8 | 156.6 | 96.9 | 111.3 | 107.9 | 149.3 | 171.2 | 174.6 | 218.8 | 243.1 | 214.1 | |
| Total Income | 5,305.4 | 5,599.6 | 8,416.8 | 5,581.8 | 6,695.4 | 7,385.0 | 9,142.6 | 5,658.1 | 7,686.4 | 8,691.9 | 12,553.5 | 7,911.9 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 3,974.4 | 3,939.5 | 5,755.5 | 3,725.1 | 4,788.7 | 4,894.9 | 6,978.8 | 4,128.0 | 5,741.4 | 6,058.8 | 8,346.1 | 5,839.3 | |
| + Changes in Inventories | -347.8 | 1.9 | -234.9 | 152.5 | -358.6 | -310.7 | -1,025.5 | -241.4 | -527.9 | -196.4 | -325.5 | -542.6 | |
| + Employee Benefit Expense | 1,282.1 | 1,442.0 | 1,484.7 | 1,434.9 | 1,467.2 | 1,482.0 | 1,539.4 | 1,462.5 | 1,480.0 | 1,530.7 | 1,994.5 | 1,506.3 | |
| + Finance Costs | 180.4 | 189.6 | 193.3 | 161.7 | 201.4 | 183.8 | 201.4 | 181.2 | 195.2 | 182.5 | 197.5 | 139.9 | |
| + Depreciation & Amortisation | 59.9 | 60.6 | 68.4 | 59.0 | 60.1 | 67.9 | 85.0 | 74.5 | 75.5 | 78.0 | 87.9 | 81.9 | |
| + Other Expenses | 604.3 | 183.3 | 527.1 | 341.8 | 411.8 | 906.6 | 669.1 | 675.1 | 237.4 | 534.7 | 542.2 | 390.8 | |
| Total Expenses | 5,753.3 | 5,816.9 | 7,794.1 | 5,875.0 | 6,570.6 | 7,224.5 | 8,448.1 | 6,279.8 | 7,201.5 | 8,188.3 | 10,842.7 | 7,415.6 | |
| EBITDA | -387.7 | -62.9 | 727.9 | -169.4 | 275.0 | 304.2 | 831.7 | -537.1 | 580.9 | 545.3 | 1,753.1 | 503.9 | |
| EBIT | -447.6 | -123.5 | 659.5 | -228.3 | 214.9 | 236.4 | 746.7 | -611.7 | 505.5 | 467.3 | 1,665.2 | 422.0 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | -447.9 | -217.2 | 622.7 | -293.2 | 124.8 | 160.5 | 694.5 | -621.7 | 484.9 | 503.6 | 1,710.8 | 496.2 | |
| Pretax Income | -447.9 | -217.2 | 622.7 | -293.2 | 124.8 | 160.5 | 694.5 | -621.7 | 484.9 | 503.6 | 1,710.8 | 496.2 | |
| + Current Tax | -89.3 | 6.4 | -29.7 | 2.9 | 9.5 | 1.6 | 9.2 | 0.3 | 0.5 | 0.6 | 1.9 | 1.9 | |
| + Deferred Tax | -108.6 | -52.6 | 176.4 | -70.5 | 25.7 | 42.5 | 190.8 | -152.9 | 123.8 | 128.8 | 435.3 | 129.1 | |
| Tax Expense | -197.9 | -46.1 | 146.7 | -67.6 | 35.3 | 44.1 | 200.0 | -152.5 | 124.3 | 129.4 | 437.1 | 131.0 | |
| + Share of Associates & JVs | 12.0 | 22.3 | 13.6 | 14.2 | 16.6 | 18.3 | 9.9 | 13.7 | 14.4 | 16.2 | 16.8 | 11.5 | |
| Net Income | -238.1 | -148.8 | 489.6 | -211.4 | 106.2 | 134.7 | 504.5 | -455.5 | 374.9 | 390.4 | 1,290.5 | 376.7 | |
| + Net Income — Continuing Ops | -250.1 | -171.1 | 476.0 | -225.6 | 89.5 | 116.4 | 494.5 | -469.2 | 360.5 | 374.2 | 1,273.7 | 365.3 | |
| + Other Comprehensive Income | -12.2 | -12.2 | -46.0 | -23.6 | -23.8 | -23.9 | -92.0 | -33.7 | -33.9 | -33.7 | 100.6 | -52.1 | |
| Total Comprehensive Income | -250.3 | -161.0 | 443.6 | -235.0 | 82.4 | 110.8 | 412.4 | -489.2 | 341.0 | 356.7 | 1,391.1 | 324.6 | |
| Net Income to Common | — | — | 489.6 | -211.4 | — | 134.7 | 504.5 | — | 374.9 | 390.4 | — | 376.7 | |
| Per Share | |||||||||||||
| Basic EPS | -0.68 | -0.43 | 1.41 | -0.61 | 0.30 | 0.39 | 1.45 | -1.31 | 1.08 | 1.12 | 3.71 | 1.08 | |
| Diluted EPS | -0.68 | -0.43 | 1.41 | -0.61 | 0.30 | 0.39 | 1.45 | -1.31 | 1.08 | 1.12 | 3.71 | 1.08 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | -92.0 | -33.7 | -33.9 | -33.7 | 100.6 | -52.1 | |
| + Items NOT to be Reclassified to P&L | -16.2 | -16.3 | -61.5 | -31.5 | -31.8 | -32.0 | -123.0 | -45.0 | -45.2 | -45.1 | 134.5 | -69.6 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | -31.0 | -11.3 | -11.4 | -11.3 | 33.8 | -17.5 | |
| + Tax on Items NOT to be Reclassified — alt tag | -4.1 | -4.1 | -15.5 | -7.9 | -8.0 | -8.1 | — | — | — | — | — | — | |
| Comprehensive Income — Owners of Parent | -250.3 | -161.0 | 443.6 | -235.0 | 82.4 | 110.8 | 412.4 | — | 341.0 | 356.7 | — | -52.1 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | -0.68 | -0.43 | 1.41 | -0.61 | 0.30 | 0.39 | 1.45 | -1.31 | 1.08 | 1.12 | 3.71 | 1.08 | |
| Diluted EPS — Continuing Operations | -0.68 | -0.43 | 1.41 | -0.61 | 0.30 | 0.39 | 1.45 | -1.31 | 1.08 | 1.12 | 3.71 | 1.08 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 1,498.7 | 1,562.4 | 2,739.7 | 1,607.4 | 2,154.0 | 2,692.9 | 3,040.1 | 1,600.4 | 2,298.3 | 2,610.7 | 4,289.7 | 2,401.0 | |
| Gross Margin % | 29.24 | 28.39 | 33.17 | 29.30 | 32.71 | 37.01 | 33.80 | 29.17 | 30.60 | 30.81 | 34.85 | 31.19 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | -447.9 | -217.2 | 622.7 | -293.2 | 124.8 | 160.5 | 694.5 | -621.7 | 484.9 | 503.6 | 1,710.8 | 496.2 | |
| Net Income Adj (tax-effected) | -238.1 | -148.8 | 489.6 | -211.4 | 106.2 | 134.7 | 504.5 | -455.5 | 374.9 | 390.4 | 1,290.5 | 376.7 | |
| EPS Adj | -0.68 | -0.43 | 1.41 | -0.61 | 0.30 | 0.39 | 1.45 | -1.31 | 1.08 | 1.12 | 3.71 | 1.08 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||||||||||
| Face Value | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | |
| Paid Up Equity Capital | 696.4 | 696.4 | 696.4 | 696.4 | 696.4 | 696.4 | 696.4 | 696.4 | 696.4 | 696.4 | 696.4 | 696.4 | |