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 | 2,424.2 | 1,852.6 | 2,086.3 | 2,281.3 | 2,746.7 | 2,579.0 | 2,667.4 | 2,658.8 | 3,005.8 | 2,830.1 | 3,011.4 | 3,256.3 | |
| Other Income | 19.0 | 11.1 | 72.3 | 11.8 | 6.9 | 12.6 | 49.6 | 23.8 | 27.0 | 46.2 | 6.1 | 6.0 | |
| Total Income | 2,443.2 | 1,863.8 | 2,158.6 | 2,293.1 | 2,753.6 | 2,591.6 | 2,717.0 | 2,682.5 | 3,032.8 | 2,876.2 | 3,017.5 | 3,262.2 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 1,130.9 | 1,216.1 | 1,213.2 | 1,279.8 | 1,405.0 | 1,546.1 | 1,465.7 | 1,492.7 | 1,595.4 | 1,737.4 | 1,596.0 | 1,525.7 | |
| + Purchases of Stock-in-Trade | 358.8 | 165.1 | 43.3 | 166.9 | 221.2 | 273.3 | 152.5 | 261.7 | 630.8 | 573.9 | 323.5 | 501.1 | |
| + Changes in Inventories | 266.3 | -174.2 | -24.2 | -42.6 | 190.6 | -140.1 | 151.4 | -23.5 | -144.3 | -294.4 | 251.2 | -140.7 | |
| + Employee Benefit Expense | 136.9 | 119.5 | 145.5 | 157.0 | 162.1 | 148.9 | 114.9 | 155.1 | 151.2 | 154.7 | 161.7 | 199.3 | |
| + Finance Costs | 107.1 | 105.5 | 111.9 | 110.9 | 102.7 | 98.4 | 101.0 | 88.1 | 74.8 | 96.4 | 93.4 | 94.8 | |
| + Depreciation & Amortisation | 81.2 | 91.2 | 101.9 | 95.5 | 99.7 | 99.5 | 108.6 | 103.5 | 106.3 | 108.4 | 105.6 | 105.2 | |
| + Other Expenses | 245.3 | 243.9 | 270.6 | 255.9 | 273.6 | 264.8 | 302.9 | 259.9 | 309.1 | 305.3 | 325.0 | 325.5 | |
| Total Expenses | 2,326.4 | 1,767.2 | 1,862.2 | 2,023.3 | 2,454.9 | 2,290.8 | 2,397.0 | 2,337.3 | 2,723.3 | 2,681.7 | 2,856.4 | 2,610.8 | |
| EBITDA | 286.1 | 282.2 | 437.9 | 464.4 | 494.2 | 486.1 | 480.0 | 513.0 | 463.6 | 353.1 | 354.0 | 845.4 | |
| EBIT | 204.9 | 191.0 | 336.0 | 369.0 | 394.5 | 386.6 | 371.4 | 409.6 | 357.3 | 244.8 | 248.4 | 740.2 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 116.8 | 96.6 | 296.4 | 269.8 | 298.7 | 300.8 | 320.0 | 345.2 | 309.5 | 194.5 | 161.1 | 651.4 | |
| Pretax Income | 116.8 | 96.6 | 296.4 | 269.8 | 298.7 | 300.8 | 320.0 | 345.2 | 309.5 | 194.5 | 161.1 | 651.4 | |
| + Current Tax | 84.2 | 45.9 | 157.9 | 99.3 | 97.0 | 32.1 | 84.4 | 106.9 | 81.5 | 68.4 | 28.2 | 92.6 | |
| + Deferred Tax | -30.9 | -9.8 | -81.2 | -29.2 | -12.4 | 15.6 | -42.2 | -5.6 | 14.0 | -15.3 | -6.6 | 68.8 | |
| Tax Expense | 53.3 | 36.1 | 76.7 | 70.2 | 84.6 | 47.7 | 42.1 | 101.4 | 95.5 | 53.0 | 21.7 | 161.3 | |
| Net Income | 63.5 | 60.5 | 219.6 | 199.7 | 214.1 | 253.1 | 277.9 | 243.9 | 214.0 | 141.5 | 139.4 | 490.0 | |
| + Net Income — Continuing Ops | 63.5 | 60.5 | 219.6 | 199.7 | 214.1 | 253.1 | 277.9 | 243.9 | 214.0 | 141.5 | 139.4 | 490.0 | |
| + Other Comprehensive Income | 133.4 | -116.9 | 62.9 | -8.7 | -78.1 | -9.9 | 20.7 | -40.1 | -13.0 | -11.3 | 108.4 | -36.7 | |
| Total Comprehensive Income | 196.9 | -56.3 | 282.5 | 190.9 | 135.9 | 243.2 | 298.6 | 203.8 | 201.0 | 130.2 | 247.8 | 453.3 | |
| Net Income to Common | 60.1 | 57.6 | 214.8 | 195.6 | 210.1 | 250.7 | 277.2 | 243.2 | 213.2 | 141.5 | 139.4 | 490.0 | |
| Minority Interest | 3.3 | 3.0 | 4.8 | 4.1 | 4.0 | 2.4 | 0.6 | 0.7 | 0.8 | 0.0 | 0.0 | 0.0 | |
| Per Share | |||||||||||||
| Basic EPS | 4.76 | 4.56 | 17.01 | 15.49 | 16.64 | 19.86 | 21.96 | 19.26 | 16.89 | 11.21 | 11.04 | 38.82 | |
| Diluted EPS | 4.76 | 4.56 | 17.01 | 15.49 | 16.64 | 19.86 | 21.96 | 19.26 | 16.89 | 11.21 | 11.04 | 38.82 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | 20.7 | -40.1 | -13.0 | -11.3 | 108.4 | -36.7 | |
| + Items NOT to be Reclassified to P&L | -5.3 | -0.6 | -2.1 | -1.1 | -3.5 | -2.3 | 1.5 | -1.4 | -1.4 | 2.6 | 1.4 | 0.5 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | 0.3 | -0.4 | -0.4 | 0.6 | 0.4 | 0.1 | |
| + Tax on Items NOT to be Reclassified — alt tag | -1.2 | -0.2 | -0.6 | -0.3 | -0.9 | -0.6 | — | — | — | — | — | — | |
| + Items to be Reclassified to P&L | 188.9 | -161.3 | 89.5 | -11.5 | -105.6 | -7.9 | 25.8 | -53.8 | -12.0 | -18.6 | 133.3 | -49.6 | |
| + Tax on Items to be Reclassified | — | — | — | — | — | — | 6.2 | -14.7 | -0.1 | -5.4 | 26.0 | -12.5 | |
| + Tax on Items to be Reclassified — alt tag | 51.4 | -44.9 | 25.2 | -3.6 | -30.1 | 0.3 | — | — | — | — | — | — | |
| Comprehensive Income — Owners of Parent | 194.4 | -61.3 | 279.1 | 185.9 | 130.1 | 244.0 | 297.8 | 202.4 | 202.0 | 130.2 | 247.8 | 453.3 | |
| Comprehensive Income — Non-controlling Interests | 2.5 | 5.0 | 3.4 | 5.1 | 5.9 | -0.8 | 0.8 | 1.4 | -0.9 | 0.0 | 0.0 | 0.0 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 4.76 | 4.56 | 17.01 | 15.49 | 16.64 | 19.86 | 21.96 | 19.26 | 16.89 | 11.21 | 11.04 | 38.82 | |
| Diluted EPS — Continuing Operations | 4.76 | 4.56 | 17.01 | 15.49 | 16.64 | 19.86 | 21.96 | 19.26 | 16.89 | 11.21 | 11.04 | 38.82 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 668.2 | 645.6 | 853.9 | 877.3 | 929.9 | 899.7 | 897.8 | 928.0 | 924.0 | 813.1 | 840.7 | 1,370.2 | |
| Gross Margin % | 27.57 | 34.85 | 40.93 | 38.46 | 33.85 | 34.89 | 33.66 | 34.90 | 30.74 | 28.73 | 27.92 | 42.08 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 116.8 | 96.6 | 296.4 | 269.8 | 298.7 | 300.8 | 320.0 | 345.2 | 309.5 | 194.5 | 161.1 | 651.4 | |
| Net Income Adj (tax-effected) | 63.5 | 60.5 | 219.6 | 199.7 | 214.1 | 253.1 | 277.9 | 243.9 | 214.0 | 141.5 | 139.4 | 490.0 | |
| EPS Adj | 4.76 | 4.56 | 17.01 | 15.49 | 16.64 | 19.86 | 21.96 | 19.26 | 16.89 | 11.21 | 11.04 | 38.82 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||||||||||
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | |
| Filed Debt Equity | — | 0.00 | — | — | 0.01 | 0.00 | 0.00 | 0.00 | — | — | 0.00 | 0.00 | |
| Filed Dscr | — | 0.00 | — | — | 0.02 | 0.00 | 0.00 | 0.00 | — | — | 0.00 | 0.00 | |
| Filed Iscr | — | 0.00 | — | — | 0.05 | 0.00 | 0.00 | 0.00 | — | — | 0.00 | 0.00 | |
| Paid Up Equity Capital | 126.2 | 126.2 | 126.2 | 126.2 | 126.2 | 126.2 | 126.2 | 126.2 | 126.2 | 126.2 | 126.2 | 126.2 | |