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 | 308.7 | 400.1 | 383.5 | 362.8 | 369.4 | 395.3 | 367.7 | 307.3 | 273.0 | 431.0 | 428.4 | 345.9 | |
| Other Income | 2.4 | 4.0 | 1.8 | 1.6 | 2.4 | 2.8 | 1.9 | 2.2 | 3.8 | 0.7 | 4.0 | 2.2 | |
| Total Income | 311.1 | 404.1 | 385.3 | 364.4 | 371.8 | 398.1 | 369.6 | 309.5 | 276.8 | 431.7 | 432.4 | 348.2 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 36.9 | 52.2 | 75.5 | 54.7 | 35.3 | 36.4 | 39.9 | 25.2 | 23.3 | 49.8 | 44.8 | 43.6 | |
| + Purchases of Stock-in-Trade | 168.4 | 573.6 | 150.2 | 70.4 | 166.0 | 568.7 | 169.5 | 37.8 | 166.9 | 598.5 | 148.4 | 53.6 | |
| + Changes in Inventories | 39.9 | -312.5 | 71.0 | 168.7 | 86.6 | -303.1 | 73.8 | 168.0 | 26.7 | -312.8 | 129.3 | 161.0 | |
| + Employee Benefit Expense | 3.3 | 4.1 | 6.4 | 4.4 | 4.2 | 4.6 | 5.5 | 4.8 | 7.5 | 2.1 | 5.5 | 5.2 | |
| + Finance Costs | 1.5 | 2.6 | 4.0 | 2.0 | 1.3 | 1.8 | 4.7 | 1.9 | 1.9 | 2.1 | 3.2 | 1.8 | |
| + Depreciation & Amortisation | 1.4 | 1.8 | 2.4 | 1.5 | 1.5 | 1.8 | -1.2 | 1.1 | 1.1 | 1.3 | 1.2 | 1.3 | |
| + Other Expenses | 24.6 | 30.6 | 44.9 | 32.4 | 41.3 | 49.1 | 45.5 | 42.1 | 24.3 | 42.3 | 48.4 | 39.0 | |
| Total Expenses | 276.0 | 352.4 | 354.3 | 334.2 | 336.1 | 359.4 | 337.8 | 280.7 | 251.7 | 383.3 | 380.8 | 305.4 | |
| EBITDA | 35.6 | 52.0 | 35.6 | 32.1 | 36.1 | 39.5 | 33.4 | 29.4 | 24.3 | 51.1 | 52.0 | 43.6 | |
| EBIT | 34.2 | 50.2 | 33.2 | 30.7 | 34.6 | 37.7 | 34.5 | 28.4 | 23.2 | 49.8 | 50.7 | 42.3 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 35.1 | 51.6 | 31.0 | 30.2 | 35.7 | 38.7 | 31.7 | 28.8 | 25.1 | 48.4 | 51.5 | 42.7 | |
| Pretax Income | 35.1 | 51.6 | 31.0 | 30.2 | 35.7 | 38.7 | 31.7 | 28.8 | 25.1 | 48.4 | 51.5 | 42.7 | |
| + Current Tax | 8.8 | 13.0 | 7.7 | 7.6 | 9.0 | 9.7 | 7.9 | 7.2 | 6.5 | 12.6 | 13.6 | 10.8 | |
| + Deferred Tax | 0.0 | -0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.7 | -0.1 | -0.3 | -0.2 | -0.3 | -0.1 | |
| Tax Expense | 8.9 | 12.9 | 7.7 | 7.6 | 9.0 | 9.7 | 7.2 | 7.1 | 6.2 | 12.4 | 13.3 | 10.8 | |
| Net Income | 26.2 | 38.7 | 23.2 | 22.6 | 26.7 | 29.0 | 24.6 | 21.6 | 18.9 | 35.9 | 38.3 | 32.0 | |
| + Net Income — Continuing Ops | 26.2 | 38.7 | 23.2 | 22.6 | 26.7 | 29.0 | 24.6 | 21.6 | 18.9 | 35.9 | 38.3 | 32.0 | |
| Total Comprehensive Income | 26.2 | 38.7 | 23.2 | 22.6 | 26.7 | 29.0 | 24.6 | 21.6 | 18.9 | 35.9 | 38.3 | 32.0 | |
| Per Share | |||||||||||||
| Basic EPS | 5.07 | 7.49 | 4.49 | 4.37 | 5.55 | 5.83 | 4.93 | 4.35 | 3.81 | 7.24 | 7.70 | 6.44 | |
| Diluted EPS | 5.07 | 7.49 | 4.49 | 4.37 | 5.55 | 5.83 | 4.93 | 4.35 | 3.81 | 7.24 | 7.70 | 6.44 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 5.07 | 7.49 | 4.49 | 4.37 | 5.55 | 5.83 | 4.93 | 4.35 | 3.81 | 7.24 | 7.70 | 6.44 | |
| Diluted EPS — Continuing Operations | 5.07 | 7.49 | 4.49 | 4.37 | 5.55 | 5.83 | 4.93 | 4.35 | 3.81 | 7.24 | 7.70 | 6.44 | |
| Regulatory Disclosures — filed alongside, not part of the P&L | |||||||||||||
| Related-party Transactions — During the Period | — | — | — | — | — | — | 72.6 | — | 44.2 | — | 32.0 | — | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 63.6 | 86.8 | 86.9 | 69.0 | 81.5 | 93.2 | 84.4 | 76.3 | 56.0 | 95.4 | 105.8 | 87.7 | |
| Gross Margin % | 20.59 | 21.69 | 22.65 | 19.01 | 22.07 | 23.58 | 22.95 | 24.84 | 20.53 | 22.14 | 24.70 | 25.36 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 35.1 | 51.6 | 31.0 | 30.2 | 35.7 | 38.7 | 31.7 | 28.8 | 25.1 | 48.4 | 51.5 | 42.7 | |
| Net Income Adj (tax-effected) | 26.2 | 38.7 | 23.2 | 22.6 | 26.7 | 29.0 | 24.6 | 21.6 | 18.9 | 35.9 | 38.3 | 32.0 | |
| EPS Adj | 5.07 | 7.49 | 4.49 | 4.37 | 5.55 | 5.83 | 4.93 | 4.35 | 3.81 | 7.24 | 7.70 | 6.44 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||||||||||
| Face Value | 2.00 | 2.00 | 2.00 | 0.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | |
| Paid Up Equity Capital | 10.3 | 10.3 | 10.3 | 0.0 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | |