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 | 1,347.7 | 1,521.3 | 2,134.8 | 1,362.4 | 1,975.0 | 1,528.7 | 3,127.6 | 2,716.7 | 1,643.0 | 2,020.2 | 1,814.1 | 1,280.3 | |
| Other Income | 128.7 | 122.3 | 181.9 | 367.5 | 205.8 | 208.8 | 220.2 | 264.2 | 618.8 | 459.3 | 279.8 | 325.2 | |
| Total Income | 1,476.4 | 1,643.5 | 2,316.7 | 1,729.8 | 2,180.8 | 1,737.5 | 3,347.8 | 2,980.9 | 2,261.8 | 2,479.5 | 2,093.8 | 1,605.6 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 579.8 | 664.1 | 861.7 | 661.7 | 1,080.1 | 738.3 | 1,651.6 | 1,948.3 | 935.0 | 1,158.5 | 806.7 | 714.3 | |
| + Employee Benefit Expense | 124.0 | 125.7 | 123.5 | 164.1 | 165.4 | 133.5 | 129.0 | 144.4 | 146.0 | 168.3 | 181.6 | 176.7 | |
| + Finance Costs | 90.2 | 83.7 | 97.7 | 101.2 | 93.5 | 93.9 | 108.6 | 78.6 | 63.1 | 36.3 | 21.1 | 17.6 | |
| + Depreciation & Amortisation | 37.0 | 38.0 | 36.7 | 37.3 | 37.7 | 38.7 | 36.9 | 34.5 | 29.5 | 30.2 | 48.3 | 35.1 | |
| + Other Expenses | 181.6 | 220.5 | 395.6 | 308.0 | 227.5 | 256.9 | 369.0 | 259.9 | 278.5 | 303.6 | 414.9 | 239.0 | |
| Total Expenses | 1,012.5 | 1,132.0 | 1,515.1 | 1,272.2 | 1,604.2 | 1,261.4 | 2,295.1 | 2,465.6 | 1,452.1 | 1,696.8 | 1,472.6 | 1,182.8 | |
| EBITDA | 462.4 | 511.0 | 754.1 | 228.6 | 502.0 | 400.0 | 978.0 | 364.2 | 283.6 | 389.9 | 410.8 | 150.3 | |
| EBIT | 425.4 | 473.0 | 717.4 | 191.3 | 464.3 | 361.3 | 941.1 | 329.7 | 254.0 | 359.7 | 362.5 | 115.2 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 464.0 | 511.5 | 801.6 | 457.6 | 576.6 | 476.1 | 1,052.7 | 515.3 | 809.7 | 782.8 | 621.2 | 422.8 | |
| + Exceptional Items | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -302.4 | 0.0 | 0.0 | 235.2 | -60.2 | 27.9 | 0.0 | |
| Pretax Income | 464.0 | 511.5 | 801.6 | 457.6 | 576.6 | 173.7 | 1,052.7 | 515.3 | 1,044.9 | 722.6 | 649.1 | 422.8 | |
| + Current Tax | 25.1 | 23.6 | 65.9 | 48.3 | 37.9 | 553.4 | 37.5 | 93.3 | 60.3 | 31.5 | -98.4 | 29.4 | |
| + Deferred Tax | 87.1 | 111.5 | 105.6 | 70.1 | -504.7 | -820.0 | 143.7 | 39.9 | 216.0 | -38.9 | 6.2 | 85.3 | |
| Tax Expense | 112.2 | 135.0 | 171.5 | 118.3 | -466.8 | -266.7 | 181.3 | 133.2 | 276.3 | -7.4 | -92.1 | 114.7 | |
| + Share of Associates & JVs | 270.1 | 279.2 | 289.7 | 305.4 | 337.8 | 618.3 | 410.8 | 380.6 | 411.6 | 473.3 | 527.4 | 485.8 | |
| Net Income | 621.9 | 655.7 | 919.8 | 644.7 | 1,381.2 | 1,058.7 | 1,282.2 | 762.7 | 1,180.1 | 1,203.4 | 1,268.6 | 793.9 | |
| + Net Income — Continuing Ops | 351.8 | 376.5 | 630.1 | 339.3 | 1,043.4 | 440.4 | 871.4 | 382.1 | 768.5 | 730.0 | 741.2 | 308.1 | |
| + Other Comprehensive Income | 6.5 | -7.6 | 6.4 | 1.7 | 5.8 | -4.0 | -14.1 | 3.4 | -9.0 | 3.3 | -4.0 | -0.4 | |
| Total Comprehensive Income | 628.4 | 648.2 | 926.2 | 646.4 | 1,387.0 | 1,054.7 | 1,268.2 | 766.0 | 1,171.1 | 1,206.7 | 1,264.6 | 793.5 | |
| Net Income to Common | 622.8 | 656.6 | 920.7 | 645.6 | 1,381.1 | 1,058.7 | 1,282.2 | 762.7 | — | 1,203.4 | 1,268.6 | 793.9 | |
| Minority Interest | -0.9 | -0.9 | -0.9 | -0.9 | 0.1 | 0.0 | 0.0 | 0.0 | — | 0.0 | 0.0 | 0.0 | |
| Per Share | |||||||||||||
| Basic EPS | 2.52 | 2.65 | 3.72 | 2.61 | 5.58 | 4.28 | 5.18 | 3.08 | 4.77 | 4.86 | 5.12 | 3.21 | |
| Diluted EPS | 2.52 | 2.65 | 3.72 | 2.61 | 5.58 | 4.28 | 5.18 | 3.08 | 4.77 | 4.86 | 5.12 | 3.21 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | -14.1 | 3.4 | -9.0 | 3.3 | -4.0 | -0.4 | |
| + Items NOT to be Reclassified to P&L | 8.1 | -9.3 | 6.9 | 1.7 | — | -4.9 | -15.7 | 3.3 | -11.9 | 4.8 | -4.3 | -0.5 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | -1.6 | -0.1 | -2.9 | 1.4 | -0.4 | -0.1 | |
| + Tax on Items NOT to be Reclassified — alt tag | 1.7 | -1.8 | 0.5 | 0.0 | -2.5 | -1.0 | — | — | — | — | — | — | |
| + Tax on Items to be Reclassified — alt tag | 0.0 | 0.0 | 0.0 | 0.0 | -3.3 | — | — | — | — | — | — | — | |
| Comprehensive Income — Owners of Parent | 629.2 | 649.1 | 927.1 | 647.3 | 1,386.9 | 1,054.7 | 1,268.2 | 766.0 | — | 3.3 | 1,264.6 | 793.5 | |
| Comprehensive Income — Non-controlling Interests | -0.9 | -0.9 | -0.9 | -0.9 | 0.1 | 0.0 | 0.0 | 0.0 | — | 0.0 | 0.0 | 0.0 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 2.52 | 2.65 | 3.72 | 2.61 | 5.58 | 4.28 | 5.18 | 3.08 | 4.77 | 4.86 | 5.12 | 3.21 | |
| Diluted EPS — Continuing Operations | 2.52 | 2.65 | 3.72 | 2.61 | 5.58 | 4.28 | 5.18 | 3.08 | 4.77 | 4.86 | 5.12 | 3.21 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 767.9 | 857.2 | 1,273.2 | 700.7 | 895.0 | 790.5 | 1,476.0 | 768.4 | 708.0 | 861.7 | 1,007.3 | 566.0 | |
| Gross Margin % | 56.98 | 56.35 | 59.64 | 51.43 | 45.31 | 51.71 | 47.19 | 28.28 | 43.09 | 42.65 | 55.53 | 44.21 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 464.0 | 511.5 | 801.6 | 457.6 | 576.6 | 476.1 | 1,052.7 | 515.3 | 809.7 | 782.8 | 621.2 | 422.8 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -302.4 | 0.0 | 0.0 | 235.2 | -60.2 | 27.9 | 0.0 | |
| Net Income Adj (tax-effected) | 621.9 | 655.7 | 919.8 | 644.7 | 1,381.2 | 1,361.1 | 1,282.2 | 762.7 | 1,007.1 | 1,263.5 | 1,240.7 | 793.9 | |
| EPS Adj | 2.52 | 2.65 | 3.72 | 2.61 | 5.58 | 5.50 | 5.18 | 3.08 | 4.07 | 5.10 | 5.01 | 3.21 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||||||||||
| Face Value | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | |
| Paid Up Equity Capital | 495.1 | 495.1 | 495.1 | 495.1 | 495.1 | 495.1 | 495.1 | 495.1 | 495.1 | 495.1 | 495.1 | 495.1 | |