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 | 101.3 | 104.7 | 119.7 | 123.5 | 130.6 | 154.8 | 167.2 | 199.5 | 221.0 | 221.5 | 248.7 | 278.9 | |
| Other Income | 9.7 | 9.1 | 11.2 | 10.8 | 7.1 | 8.5 | 5.8 | 13.4 | 21.3 | 9.9 | 24.9 | 23.7 | |
| Total Income | 111.0 | 113.8 | 130.9 | 134.3 | 137.7 | 163.4 | 173.1 | 212.9 | 242.3 | 231.4 | 273.6 | 302.6 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 39.9 | 46.1 | 53.7 | 49.2 | 49.8 | 63.1 | 75.1 | 91.0 | 98.0 | 88.2 | 123.0 | 134.4 | |
| + Changes in Inventories | 3.7 | 0.0 | -3.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | -0.1 | 0.0 | |
| + Employee Benefit Expense | 11.7 | 12.2 | 13.5 | 15.3 | 15.0 | 15.4 | 16.7 | 17.7 | 19.5 | 22.4 | 18.5 | 20.9 | |
| + Finance Costs | 1.0 | 2.9 | 2.9 | 2.5 | 3.1 | 3.2 | 3.0 | 4.1 | 6.5 | 4.3 | 2.7 | 4.3 | |
| + Depreciation & Amortisation | 9.3 | 9.0 | 7.1 | 9.8 | 10.2 | 10.4 | 10.7 | 13.0 | 14.9 | 15.7 | 15.6 | 15.9 | |
| + Other Expenses | 7.5 | 6.4 | 18.3 | 8.3 | 8.3 | 9.6 | 18.8 | 9.1 | 12.0 | 10.7 | 25.4 | 15.5 | |
| Total Expenses | 73.0 | 76.6 | 91.8 | 85.2 | 86.4 | 101.8 | 124.3 | 135.1 | 150.8 | 141.3 | 185.1 | 190.9 | |
| EBITDA | 38.6 | 40.0 | 37.8 | 50.6 | 57.5 | 66.7 | 56.7 | 81.6 | 91.6 | 100.2 | 81.9 | 108.1 | |
| EBIT | 29.3 | 31.0 | 30.8 | 40.8 | 47.2 | 56.3 | 46.0 | 68.5 | 76.7 | 84.5 | 66.3 | 92.3 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 37.9 | 37.2 | 39.1 | 49.1 | 51.3 | 61.6 | 48.8 | 77.9 | 91.5 | 90.1 | 88.5 | 111.6 | |
| + Exceptional Items | 0.0 | 0.0 | 0.6 | 0.0 | 0.0 | 0.0 | -251.1 | 0.0 | 0.0 | 0.0 | -208.3 | 0.0 | |
| Pretax Income | 37.9 | 37.2 | 39.6 | 49.1 | 51.3 | 61.6 | -202.3 | 77.9 | 91.5 | 90.1 | -119.8 | 111.6 | |
| + Current Tax | 7.8 | 8.6 | 5.4 | 9.1 | 8.7 | 11.4 | 4.2 | 12.8 | 17.2 | 16.7 | -81.6 | 14.1 | |
| + Deferred Tax | 0.6 | 0.7 | -2.4 | 1.3 | 1.1 | 2.6 | 0.2 | 3.3 | 3.0 | 2.1 | -30.9 | 8.4 | |
| Tax Expense | 8.4 | 9.3 | 3.0 | 10.4 | 9.7 | 14.0 | 4.4 | 16.2 | 20.2 | 18.8 | -112.5 | 22.5 | |
| Net Income | 29.5 | 27.9 | 36.7 | 38.7 | 41.5 | 47.6 | -206.7 | 61.7 | 71.2 | 71.3 | -7.2 | 89.1 | |
| + Net Income — Continuing Ops | 29.5 | 27.9 | 36.7 | 38.7 | 41.5 | 47.6 | -206.7 | 61.7 | 71.2 | 71.3 | -7.2 | 89.1 | |
| + Other Comprehensive Income | 1.8 | -0.2 | -1.0 | 0.1 | 0.5 | 3.0 | 2.2 | -0.2 | 4.9 | 2.9 | 10.6 | -0.1 | |
| Total Comprehensive Income | 31.3 | 27.7 | 35.7 | 38.9 | 42.1 | 50.6 | -204.4 | 61.5 | 76.1 | 74.2 | 3.4 | 89.1 | |
| Net Income to Common | 29.4 | 27.2 | 35.4 | — | 38.4 | 43.6 | -209.2 | 0.0 | 67.4 | 68.1 | -14.4 | 85.4 | |
| Minority Interest | 0.2 | 0.8 | 0.3 | — | 3.1 | 4.0 | 2.5 | 0.0 | 3.8 | 3.3 | 7.1 | 3.8 | |
| Per Share | |||||||||||||
| Basic EPS | 4.61 | 4.37 | 5.73 | 5.79 | 6.00 | 6.81 | -32.68 | 9.19 | 10.53 | 10.63 | -2.24 | 13.34 | |
| Diluted EPS | 4.61 | 4.37 | 5.73 | 5.79 | 6.00 | 6.81 | -32.68 | 9.19 | 10.53 | 10.63 | -2.24 | 13.34 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | 2.2 | -0.2 | 4.9 | 2.9 | 10.6 | -0.1 | |
| + Items NOT to be Reclassified to P&L | — | -0.2 | -1.0 | 0.1 | — | — | 2.2 | -0.2 | 4.9 | 2.9 | 0.1 | 0.1 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| + Items to be Reclassified to P&L | — | — | — | — | — | — | — | — | — | — | 10.5 | -0.1 | |
| Comprehensive Income — Owners of Parent | 29.4 | 26.7 | 0.0 | 37.2 | 38.9 | 46.6 | -207.0 | 58.7 | 72.3 | 70.9 | -3.7 | 85.3 | |
| Comprehensive Income — Non-controlling Interests | 0.2 | 1.0 | 0.0 | 1.7 | 3.1 | 4.0 | 2.5 | 2.9 | 3.8 | 3.3 | 7.1 | 3.8 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 4.61 | 4.37 | 5.73 | 5.79 | 6.00 | 6.81 | -32.68 | 9.19 | 10.53 | 10.63 | -2.24 | 13.34 | |
| Diluted EPS — Continuing Operations | 4.61 | 4.37 | 5.73 | 5.79 | 6.00 | 6.81 | -32.68 | 9.19 | 10.53 | 10.63 | -2.24 | 13.34 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 57.7 | 58.6 | 69.6 | 74.3 | 80.8 | 91.7 | 92.1 | 108.4 | 123.1 | 133.3 | 125.8 | 144.5 | |
| Gross Margin % | 56.98 | 55.97 | 58.20 | 60.16 | 61.88 | 59.24 | 55.09 | 54.36 | 55.68 | 60.17 | 50.58 | 51.81 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 37.9 | 37.2 | 39.1 | 49.1 | 51.3 | 61.6 | 48.8 | 77.9 | 91.5 | 90.1 | 88.5 | 111.6 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 0.6 | 0.0 | 0.0 | 0.0 | -251.1 | 0.0 | 0.0 | 0.0 | -208.3 | 0.0 | |
| Net Income Adj (tax-effected) | 29.5 | 27.9 | 36.2 | 38.7 | 41.5 | 47.6 | 44.4 | 61.7 | 71.2 | 71.3 | 76.1 | 89.1 | |
| EPS Adj | 4.61 | 4.37 | 5.65 | 5.79 | 6.00 | 6.81 | 7.02 | 9.19 | 10.53 | 10.63 | 23.61 | 13.34 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||||||||||
| Face Value | 0.00 | 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 | 32.0 | 32.0 | 32.0 | 32.0 | 32.0 | 32.0 | 32.0 | 32.0 | 32.0 | 32.0 | 32.0 | 32.0 | |