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 | 410.1 | 435.5 | 453.2 | 459.0 | 483.1 | 493.0 | 502.5 | 510.2 | 534.0 | 542.8 | 600.2 | 610.4 | |
| Other Income | 20.4 | 17.2 | 17.3 | 18.6 | 20.8 | 31.4 | 25.7 | 23.1 | 30.4 | 33.7 | 28.4 | 33.6 | |
| Total Income | 430.5 | 452.7 | 470.5 | 477.5 | 503.9 | 524.3 | 528.2 | 533.4 | 564.4 | 576.5 | 628.5 | 643.9 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 66.8 | 51.0 | 57.9 | 63.7 | 69.2 | 59.8 | 60.8 | 73.5 | 92.3 | 89.2 | 102.1 | 107.1 | |
| + Purchases of Stock-in-Trade | 129.3 | 179.8 | 121.8 | 74.5 | 122.3 | 139.4 | 138.8 | 113.5 | 121.7 | 128.0 | 209.0 | 196.4 | |
| + Changes in Inventories | -32.1 | -40.6 | 11.7 | 47.4 | -2.7 | -3.9 | 1.6 | 8.2 | -3.7 | -2.1 | -66.1 | -58.2 | |
| + Employee Benefit Expense | 35.1 | 36.7 | 36.8 | 40.2 | 44.3 | 46.8 | 46.5 | 43.2 | 47.2 | 49.8 | 52.6 | 54.1 | |
| + Finance Costs | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.4 | 0.2 | |
| + Depreciation & Amortisation | 11.8 | 13.9 | 16.4 | 16.0 | 16.8 | 16.2 | 17.0 | 16.3 | 18.4 | 19.3 | 18.8 | 21.6 | |
| + Other Expenses | 73.5 | 66.4 | 79.9 | 81.5 | 85.2 | 88.6 | 86.7 | 94.1 | 87.3 | 88.2 | 98.3 | 97.6 | |
| Total Expenses | 284.6 | 307.3 | 324.5 | 323.2 | 335.3 | 347.1 | 351.6 | 348.9 | 363.4 | 372.5 | 415.1 | 418.7 | |
| EBITDA | 137.4 | 142.3 | 145.2 | 151.8 | 164.8 | 162.3 | 168.1 | 177.8 | 189.2 | 189.7 | 204.2 | 213.5 | |
| EBIT | 125.6 | 128.4 | 128.8 | 135.9 | 148.0 | 146.1 | 151.0 | 161.5 | 170.8 | 170.4 | 185.4 | 191.9 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 145.9 | 145.4 | 146.0 | 154.4 | 168.6 | 177.3 | 176.6 | 184.4 | 201.0 | 203.9 | 213.4 | 225.2 | |
| + Exceptional Items | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Pretax Income | 145.9 | 145.4 | 146.0 | 154.4 | 168.6 | 177.3 | 176.6 | 184.4 | 201.0 | 203.9 | 213.4 | 225.2 | |
| + Current Tax | 30.7 | 26.0 | 20.6 | 29.4 | 32.5 | 34.2 | 29.3 | 33.1 | 36.5 | 35.6 | 41.0 | 46.2 | |
| + Deferred Tax | -0.8 | -0.4 | 4.2 | 0.1 | 5.2 | 3.0 | 2.1 | 0.6 | 4.2 | 2.4 | -0.5 | -0.1 | |
| Tax Expense | 29.9 | 25.6 | 24.8 | 29.5 | 37.7 | 37.2 | 31.4 | 33.7 | 40.8 | 38.0 | 40.6 | 46.1 | |
| + Share of Associates & JVs | 0.1 | 0.0 | 0.0 | 0.0 | -0.1 | -0.0 | 0.1 | 0.0 | 0.0 | -0.0 | 0.0 | -0.0 | |
| Net Income | 116.1 | 119.8 | 121.2 | 124.9 | 130.8 | 140.1 | 145.3 | 150.8 | 160.2 | 165.9 | 172.9 | 179.1 | |
| + Net Income — Continuing Ops | 116.0 | 119.8 | 121.2 | 124.9 | 130.9 | 140.1 | 145.2 | 150.7 | 160.2 | 165.9 | 172.9 | 179.1 | |
| + Other Comprehensive Income | 9.7 | 0.9 | 3.3 | 4.7 | 1.3 | 22.8 | -1.8 | 0.4 | 47.5 | 16.8 | 76.9 | -1.9 | |
| Total Comprehensive Income | 125.8 | 120.7 | 124.5 | 129.6 | 132.1 | 162.9 | 143.5 | 151.1 | 207.8 | 182.7 | 249.8 | 177.2 | |
| Net Income to Common | 114.9 | 117.2 | 121.6 | 124.0 | 130.8 | 139.0 | 140.8 | 152.8 | 154.5 | 163.9 | 170.1 | 176.9 | |
| Minority Interest | 1.3 | 2.6 | -0.4 | 1.0 | 0.0 | 1.1 | 2.7 | -2.0 | 5.8 | 2.0 | 2.8 | 2.2 | |
| Per Share | |||||||||||||
| Basic EPS | 15.13 | 15.44 | 16.01 | 16.32 | 17.22 | 18.28 | 18.75 | 20.10 | 20.32 | 21.56 | 22.38 | 23.27 | |
| Diluted EPS | 15.06 | 15.39 | 15.90 | 16.24 | 17.12 | 18.19 | 18.69 | 20.03 | 20.25 | 21.51 | 22.31 | 23.21 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | -1.8 | 0.4 | 47.5 | 16.8 | 76.9 | -1.9 | |
| + Items NOT to be Reclassified to P&L | 0.5 | 0.0 | -0.5 | — | 0.4 | 0.0 | -0.2 | — | 1.3 | -0.7 | -0.1 | — | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | |
| + Tax on Items NOT to be Reclassified — alt tag | 0.1 | 0.0 | -0.1 | 0.0 | 0.1 | 0.0 | — | — | — | — | — | — | |
| + Items to be Reclassified to P&L | 9.3 | 0.8 | 3.7 | 4.7 | 1.0 | 22.8 | -1.5 | 0.4 | 46.5 | 17.6 | 77.0 | -1.9 | |
| Comprehensive Income — Owners of Parent | 0.0 | 0.0 | 124.8 | 128.7 | 132.1 | 161.8 | — | 153.2 | 202.0 | 180.7 | 247.0 | 175.1 | |
| Comprehensive Income — Non-controlling Interests | 0.0 | 0.0 | -0.4 | 1.0 | 0.0 | 1.1 | — | -2.0 | 5.8 | 2.0 | 2.8 | 2.2 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 15.13 | 15.44 | 16.01 | 16.32 | 17.22 | 18.28 | 18.75 | 20.10 | 20.32 | 21.56 | 22.38 | 23.27 | |
| Diluted EPS — Continuing Operations | 15.06 | 15.39 | 15.90 | 16.24 | 17.12 | 18.19 | 18.69 | 20.03 | 20.25 | 21.51 | 22.31 | 23.21 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 246.0 | 245.4 | 261.9 | 273.5 | 294.3 | 297.6 | 301.3 | 315.0 | 323.7 | 327.6 | 355.2 | 365.2 | |
| Gross Margin % | 59.98 | 56.35 | 57.78 | 59.59 | 60.91 | 60.37 | 59.96 | 61.73 | 60.62 | 60.36 | 59.18 | 59.83 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 145.9 | 145.4 | 146.0 | 154.4 | 168.6 | 177.3 | 176.6 | 184.4 | 201.0 | 203.9 | 213.4 | 225.2 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Net Income Adj (tax-effected) | 116.1 | 119.8 | 121.2 | 124.9 | 130.8 | 140.1 | 145.3 | 150.8 | 160.2 | 165.9 | 172.9 | 179.1 | |
| EPS Adj | 15.13 | 15.44 | 16.00 | 16.32 | 17.22 | 18.28 | 18.75 | 20.10 | 20.32 | 21.56 | 22.38 | 23.27 | |
| 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 | 15.2 | 15.2 | 15.2 | 15.2 | 15.2 | 15.2 | 15.2 | 15.2 | 15.2 | 15.2 | 15.2 | 15.2 | |