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 | 638.5 | 554.3 | 630.5 | 777.9 | 745.8 | 697.3 | 924.8 | 1,112.0 | 983.0 | 1,393.9 | 1,215.7 | 2,408.5 | |
| Other Income | 4.7 | 8.5 | 1.1 | 4.8 | 10.1 | 20.7 | 6.9 | 6.6 | 10.2 | 8.8 | 5.8 | 3.2 | |
| Total Income | 643.2 | 562.8 | 631.7 | 782.7 | 755.9 | 717.9 | 931.7 | 1,118.6 | 993.2 | 1,402.7 | 1,221.5 | 2,411.7 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 50.2 | 55.0 | 97.0 | 78.7 | 71.7 | 55.4 | 73.8 | 49.7 | 15.2 | 70.8 | 53.7 | 37.2 | |
| + Purchases of Stock-in-Trade | 511.9 | 307.1 | 395.5 | 553.9 | 530.0 | 451.9 | 689.1 | 844.6 | 789.9 | 1,156.3 | 942.7 | 2,413.3 | |
| + Changes in Inventories | -74.0 | 41.4 | 9.2 | -2.9 | -36.3 | 22.8 | -24.6 | 44.5 | -10.5 | -4.9 | 5.5 | -302.8 | |
| + Employee Benefit Expense | 26.8 | 23.4 | 8.2 | 12.0 | 11.3 | 13.1 | 11.5 | 10.9 | 12.5 | 12.0 | 14.1 | 11.1 | |
| + Finance Costs | 20.8 | 19.3 | 26.1 | 18.9 | 20.0 | 19.0 | 20.8 | 21.0 | 24.1 | 25.0 | 13.6 | 21.0 | |
| + Depreciation & Amortisation | 25.6 | 41.7 | 67.7 | 41.0 | 43.6 | 46.9 | 43.3 | 41.2 | 41.5 | 42.8 | 45.1 | 42.2 | |
| + Other Expenses | 35.0 | 43.6 | 10.2 | 61.3 | 91.2 | 73.4 | 84.5 | 79.5 | 93.5 | 73.7 | 104.5 | 106.1 | |
| Total Expenses | 596.3 | 531.5 | 614.0 | 762.8 | 731.4 | 682.3 | 898.4 | 1,091.5 | 966.2 | 1,375.6 | 1,179.1 | 2,328.1 | |
| EBITDA | 88.7 | 83.9 | 110.4 | 75.1 | 78.0 | 80.8 | 90.5 | 82.8 | 82.4 | 86.1 | 95.3 | 143.7 | |
| EBIT | 63.1 | 42.1 | 42.7 | 34.1 | 34.4 | 33.9 | 47.2 | 41.6 | 40.9 | 43.2 | 50.2 | 101.5 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 46.9 | 31.3 | 17.7 | 19.9 | 24.5 | 35.6 | 33.4 | 27.1 | 27.0 | 27.0 | 42.4 | 83.6 | |
| + Exceptional Items | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.0 | |
| Pretax Income | 46.9 | 31.3 | 17.7 | 19.9 | 24.5 | 36.7 | 33.4 | 27.1 | 27.0 | 27.0 | 42.4 | 83.6 | |
| + Current Tax | 14.9 | 5.5 | 11.7 | 6.6 | 4.0 | 11.2 | 7.0 | 8.3 | 7.5 | 13.7 | 8.3 | 23.0 | |
| + Deferred Tax | 1.3 | -0.9 | -6.7 | -1.4 | -0.2 | -0.8 | -0.5 | -1.4 | -0.5 | -7.6 | -0.1 | -1.9 | |
| Tax Expense | 16.2 | 4.7 | 5.0 | 5.2 | 3.7 | 10.4 | 6.5 | 6.9 | 7.0 | 6.1 | 8.2 | 21.1 | |
| + Share of Associates & JVs | -0.0 | 0.8 | 0.0 | 0.7 | 1.0 | 0.0 | 0.5 | 0.2 | 0.4 | 0.3 | 0.2 | 0.0 | |
| Net Income | 30.7 | 27.4 | 13.9 | 15.5 | 21.7 | 26.3 | 27.3 | 20.5 | 20.4 | 21.3 | 34.4 | 62.6 | |
| + Net Income — Continuing Ops | 30.7 | 26.6 | 12.7 | 14.7 | 20.7 | 26.3 | 26.8 | 20.2 | 20.0 | 21.0 | 34.2 | 62.6 | |
| + Net Income — Discontinued Ops | 0.0 | 0.0 | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| + Other Comprehensive Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.0 | 0.0 | 0.0 | -0.3 | 0.0 | |
| Total Comprehensive Income | 30.7 | 27.4 | 13.9 | 15.5 | 21.8 | 26.3 | 27.7 | 20.5 | 20.4 | 21.3 | 34.1 | 62.6 | |
| Net Income to Common | 32.3 | 27.1 | 0.0 | 15.0 | 17.8 | 30.7 | 22.8 | 20.2 | 20.3 | 21.1 | 31.1 | 61.9 | |
| Minority Interest | -1.6 | 0.4 | 0.0 | 0.4 | 4.0 | -4.3 | 4.5 | 0.3 | 0.1 | 0.2 | 3.0 | 0.7 | |
| Per Share | |||||||||||||
| Basic EPS | 1.13 | 0.95 | 0.33 | 0.47 | 0.64 | 0.92 | 0.69 | 0.61 | 1.24 | 0.63 | 0.94 | 1.86 | |
| Diluted EPS | 1.06 | 0.89 | 0.31 | 0.47 | 0.53 | 0.92 | 0.69 | 0.61 | 1.24 | 0.63 | 0.94 | 1.86 | |
| Continuing & Discontinued Operations | |||||||||||||
| + Discontinued Operations — before Tax | 0.0 | 0.0 | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | 0.4 | 0.0 | 0.0 | — | -0.3 | 0.0 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | -0.4 | 0.0 | 0.0 | — | 0.3 | 0.0 | |
| + Tax on Items NOT to be Reclassified — alt tag | 0.0 | — | 0.0 | 0.0 | -0.0 | 0.0 | — | — | — | — | — | — | |
| Comprehensive Income — Owners of Parent | 0.0 | 27.1 | 13.9 | 0.0 | 17.8 | 0.0 | 0.4 | 20.2 | 20.3 | 21.1 | 0.0 | 0.0 | |
| Comprehensive Income — Non-controlling Interests | 0.0 | -0.4 | 9.9 | 0.0 | 4.0 | 0.0 | 24.7 | 0.3 | 0.1 | 0.2 | 0.0 | 0.0 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 1.13 | 0.95 | 0.33 | 0.47 | 0.64 | 0.92 | 0.69 | 0.61 | 0.62 | 0.63 | 0.94 | 1.86 | |
| Diluted EPS — Continuing Operations | 1.06 | 0.89 | 0.31 | 0.47 | 0.53 | 0.92 | 0.69 | 0.61 | 0.62 | 0.63 | 0.94 | 1.86 | |
| Basic EPS — Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.62 | 0.00 | 0.00 | 0.00 | |
| Diluted EPS — Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.62 | 0.00 | 0.00 | 0.00 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 150.5 | 150.8 | 128.8 | 148.3 | 180.4 | 167.3 | 186.5 | 173.2 | 188.4 | 171.8 | 213.8 | 260.9 | |
| Gross Margin % | 23.57 | 27.20 | 20.43 | 19.06 | 24.19 | 23.99 | 20.16 | 15.57 | 19.16 | 12.32 | 17.59 | 10.83 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 46.9 | 31.3 | 17.7 | 19.9 | 24.5 | 35.6 | 33.4 | 27.1 | 27.0 | 27.0 | 42.4 | 83.6 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.0 | |
| Net Income Adj (tax-effected) | 30.7 | 27.4 | 13.9 | 15.5 | 21.7 | 25.5 | 27.3 | 20.5 | 20.4 | 21.3 | 34.4 | 62.6 | |
| EPS Adj | 1.13 | 0.95 | 0.33 | 0.47 | 0.64 | 0.89 | 0.69 | 0.61 | 1.24 | 0.63 | 0.94 | 1.86 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||||||||||
| Face Value | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Paid Up Equity Capital | 28.5 | 28.9 | 31.8 | 33.2 | 33.2 | 33.2 | 33.2 | 33.2 | 33.2 | 33.2 | 33.2 | 33.2 | |