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 | 1,182.9 | 1,264.0 | 1,325.2 | 1,397.5 | 1,288.2 | 1,353.9 | 1,422.0 | 1,496.8 | 1,362.8 | 1,439.9 | 1,545.2 | 1,871.5 | |
| Other Income | 20.2 | 22.3 | 24.1 | 20.4 | 20.9 | 23.2 | 32.2 | 9.3 | 12.3 | 13.6 | 23.3 | 14.0 | |
| Total Income | 1,203.2 | 1,286.3 | 1,349.4 | 1,417.9 | 1,309.1 | 1,377.1 | 1,454.2 | 1,506.1 | 1,375.1 | 1,453.6 | 1,568.6 | 1,885.5 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 568.2 | 565.4 | 639.7 | 675.9 | 619.4 | 570.7 | 705.9 | 697.6 | 635.8 | 616.3 | 766.3 | 939.5 | |
| + Purchases of Stock-in-Trade | 51.9 | 50.2 | 58.1 | 70.2 | 55.6 | 52.7 | 68.8 | 64.0 | 66.4 | 55.0 | 74.1 | 89.0 | |
| + Changes in Inventories | 6.1 | 5.4 | -7.1 | -27.7 | -2.3 | 22.7 | -36.0 | 10.3 | -18.3 | 53.7 | -53.1 | -108.4 | |
| + Employee Benefit Expense | 69.2 | 77.2 | 77.1 | 77.4 | 81.3 | 77.0 | 67.5 | 78.8 | 79.3 | 70.6 | 90.0 | 107.0 | |
| + Finance Costs | 2.4 | 2.0 | 2.1 | 2.6 | 2.0 | 2.7 | 2.3 | 2.6 | 2.1 | 2.3 | 1.9 | 1.7 | |
| + Depreciation & Amortisation | 22.9 | 25.0 | 23.7 | 26.1 | 24.5 | 25.4 | 24.6 | 26.6 | 25.2 | 24.5 | 27.7 | 30.5 | |
| + Other Expenses | 219.0 | 236.8 | 263.8 | 279.2 | 248.1 | 255.0 | 308.4 | 296.7 | 276.8 | 276.5 | 338.7 | 350.0 | |
| Total Expenses | 939.6 | 962.0 | 1,057.3 | 1,103.8 | 1,028.6 | 1,006.1 | 1,141.5 | 1,176.6 | 1,067.2 | 1,098.8 | 1,245.5 | 1,409.4 | |
| EBITDA | 268.6 | 329.1 | 293.7 | 322.4 | 286.1 | 375.9 | 307.4 | 349.5 | 322.8 | 367.8 | 329.3 | 494.2 | |
| EBIT | 245.7 | 304.1 | 270.0 | 296.3 | 261.6 | 350.4 | 282.8 | 322.9 | 297.6 | 343.4 | 301.6 | 463.7 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 263.5 | 324.3 | 292.1 | 314.2 | 280.5 | 370.9 | 312.7 | 329.5 | 307.9 | 354.7 | 323.1 | 476.0 | |
| + Exceptional Items | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -22.5 | 0.0 | 0.0 | |
| Pretax Income | 263.5 | 324.3 | 292.1 | 314.2 | 280.5 | 370.9 | 312.7 | 329.5 | 307.9 | 332.2 | 323.1 | 476.0 | |
| + Current Tax | 71.9 | 83.7 | 78.4 | 83.7 | 75.2 | 99.6 | 81.6 | 86.9 | 81.5 | 93.1 | 76.6 | 131.7 | |
| + Deferred Tax | -2.8 | -1.4 | -2.6 | -1.7 | -2.2 | -0.0 | -2.4 | -1.3 | -1.4 | -5.6 | 4.4 | -3.4 | |
| Tax Expense | 69.1 | 82.4 | 75.8 | 82.0 | 73.0 | 99.5 | 79.3 | 85.5 | 80.1 | 87.5 | 80.9 | 128.3 | |
| Net Income | 194.4 | 241.9 | 216.2 | 232.2 | 207.4 | 271.4 | 233.5 | 244.0 | 227.8 | 244.7 | 242.2 | 347.7 | |
| + Net Income — Continuing Ops | 194.4 | 241.9 | 216.2 | 232.2 | 207.4 | 271.4 | 233.5 | 244.0 | 227.8 | 244.7 | 242.2 | 347.7 | |
| + Other Comprehensive Income | 0.0 | 0.2 | -0.6 | 0.0 | 0.0 | -0.7 | -0.0 | 0.0 | 0.0 | -44.4 | 0.8 | -66.0 | |
| Total Comprehensive Income | 194.4 | 242.1 | 215.6 | 232.2 | 207.4 | 270.7 | 233.4 | 244.0 | 227.8 | 200.3 | 243.0 | 281.7 | |
| Per Share | |||||||||||||
| Basic EPS | 1.97 | 2.45 | 2.19 | 2.35 | 2.10 | 2.74 | 2.36 | 2.47 | 2.30 | 2.47 | 2.45 | 3.51 | |
| Diluted EPS | 1.97 | 2.45 | 2.19 | 2.35 | 2.10 | 2.74 | 2.36 | 2.47 | 2.30 | 2.47 | 2.45 | 3.51 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | -0.0 | 0.0 | 0.0 | -44.4 | 0.8 | -66.0 | |
| + Items NOT to be Reclassified to P&L | 0.0 | 0.2 | -0.8 | 0.0 | 0.0 | -0.9 | -0.0 | 0.0 | 0.0 | -44.3 | 1.0 | -66.0 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | -0.0 | 0.0 | 0.0 | 0.1 | 0.3 | 0.0 | |
| + Tax on Items NOT to be Reclassified — alt tag | 0.0 | 0.1 | -0.2 | 0.0 | 0.0 | -0.2 | — | — | — | — | — | — | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 1.97 | 2.45 | 2.19 | 2.35 | 2.10 | 2.74 | 2.36 | 2.47 | 2.30 | 2.47 | 2.45 | 3.51 | |
| Diluted EPS — Continuing Operations | 1.97 | 2.45 | 2.19 | 2.35 | 2.10 | 2.74 | 2.36 | 2.47 | 2.30 | 2.47 | 2.45 | 3.51 | |
| Regulatory Disclosures — filed alongside, not part of the P&L | |||||||||||||
| Related-party Transactions — During the Period | — | — | — | — | — | — | — | 166.8 | — | 172.3 | — | 223.4 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 556.7 | 643.1 | 634.6 | 679.1 | 615.5 | 707.8 | 683.3 | 725.0 | 678.9 | 714.9 | 758.0 | 951.3 | |
| Gross Margin % | 47.06 | 50.88 | 47.89 | 48.59 | 47.78 | 52.28 | 48.05 | 48.44 | 49.82 | 49.65 | 49.05 | 50.83 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 263.5 | 324.3 | 292.1 | 314.2 | 280.5 | 370.9 | 312.7 | 329.5 | 307.9 | 354.7 | 323.1 | 476.0 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -22.5 | 0.0 | 0.0 | |
| Net Income Adj (tax-effected) | 194.4 | 241.9 | 216.2 | 232.2 | 207.4 | 271.4 | 233.5 | 244.0 | 227.8 | 261.3 | 242.2 | 347.7 | |
| EPS Adj | 1.97 | 2.45 | 2.19 | 2.35 | 2.10 | 2.74 | 2.36 | 2.47 | 2.30 | 2.64 | 2.45 | 3.51 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||||||||||
| Face Value | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | |
| Paid Up Equity Capital | 494.6 | 494.6 | 494.6 | 494.6 | 494.6 | 494.6 | 494.6 | 494.6 | 494.6 | 494.6 | 494.6 | 494.6 | |