In ₹ Crore except Per Share 12 Months Ending | Q3 FY26 31/12/2025 | Q4 FY26 31/03/2026 | Q1 FY27 30/06/2026 | |
|---|---|---|---|---|
| Revenue from Operations | 422.5 | 557.5 | 832.2 | |
| Other Income | 43.8 | 82.1 | 41.9 | |
| Total Income | 466.3 | 639.6 | 874.1 | |
| Expenses | ||||
| + Cost of Materials Consumed | 94.7 | 175.2 | 289.7 | |
| + Purchases of Stock-in-Trade | 22.0 | 6.2 | 9.2 | |
| + Employee Benefit Expense | 29.9 | 13.2 | 32.3 | |
| + Finance Costs | 189.7 | 180.2 | 254.7 | |
| + Depreciation & Amortisation | 111.0 | 96.7 | 114.6 | |
| + Other Expenses | 12.8 | 95.2 | 80.1 | |
| Total Expenses | 460.0 | 566.7 | 780.6 | |
| EBITDA | 263.1 | 267.6 | 420.9 | |
| EBIT | 152.2 | 170.9 | 306.3 | |
| Profit | ||||
| PBT before Exceptional Items | 6.3 | 72.9 | 93.5 | |
| Pretax Income | 6.3 | 72.9 | 93.5 | |
| + Current Tax | 67.0 | 89.7 | 50.3 | |
| + Deferred Tax | -81.5 | -59.9 | -11.5 | |
| Tax Expense | -14.5 | 29.9 | 38.8 | |
| + Share of Associates & JVs | 0.3 | 2.4 | 0.5 | |
| Net Income | 21.2 | 45.4 | 55.2 | |
| + Net Income — Continuing Ops | 20.9 | 43.0 | 54.7 | |
| + Other Comprehensive Income | 60.5 | 323.7 | 29.7 | |
| Total Comprehensive Income | 81.7 | 369.1 | 84.9 | |
| Net Income to Common | 27.6 | 55.4 | 48.5 | |
| Minority Interest | -6.5 | -10.0 | 6.7 | |
| Per Share | ||||
| Basic EPS | 2.70 | 5.31 | 4.14 | |
| Diluted EPS | 2.68 | 5.02 | 4.11 | |
| Other Comprehensive Income — detail | ||||
| + Other Comprehensive Income | 60.5 | 323.7 | 29.7 | |
| + Items NOT to be Reclassified to P&L | 0.0 | 0.1 | -0.2 | |
| + Tax on Items NOT to be Reclassified | 0.0 | 0.0 | -0.0 | |
| + Items to be Reclassified to P&L | 81.0 | 428.0 | 32.7 | |
| + Tax on Items to be Reclassified | 20.5 | 104.4 | 2.8 | |
| Comprehensive Income — Owners of Parent | 88.2 | 379.1 | 78.3 | |
| Comprehensive Income — Non-controlling Interests | -6.5 | -10.0 | 6.7 | |
| Per Share — as-filed variants | ||||
| Basic EPS — Continuing Operations | 2.70 | 5.31 | 4.14 | |
| Diluted EPS — Continuing Operations | 2.68 | 5.02 | 4.11 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | ||||
| Gross Profit | 305.8 | 376.0 | 533.3 | |
| Gross Margin % | 72.39 | 67.44 | 64.08 | |
| Adjusted (ex-Exceptional Items) — derived | ||||
| Pretax Income (Adjusted, as filed) | 6.3 | 72.9 | 93.5 | |
| Net Income Adj (tax-effected) | 21.2 | 45.4 | 55.2 | |
| EPS Adj | 2.70 | 5.31 | 4.14 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | ||||
| Face Value | 1.00 | 1.00 | 1.00 | |
| Filed Debt Equity | 3.19 | 0.02 | 0.02 | |
| Filed Dscr | 1.16 | 0.02 | 0.01 | |
| Filed Iscr | 1.77 | 0.02 | 0.02 | |
| Paid Up Equity Capital | 10.3 | 11.7 | 11.7 | |