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 | 1,770.0 | 1,679.7 | 1,785.9 | 1,858.9 | 1,988.4 | 1,928.3 | 2,007.2 | 2,166.7 | 2,331.4 | 2,265.0 | 2,364.7 | 2,545.0 | |
| Other Income | 13.5 | 6.8 | 9.8 | 13.0 | 13.2 | 20.9 | 19.8 | 15.4 | 22.6 | 8.3 | 4.4 | 14.5 | |
| Total Income | 1,783.5 | 1,686.5 | 1,795.7 | 1,871.9 | 2,001.6 | 1,949.2 | 2,027.0 | 2,182.1 | 2,354.0 | 2,273.3 | 2,369.1 | 2,559.5 | |
| Expenses | |||||||||||||
| + Purchases of Stock-in-Trade | 416.2 | 388.8 | 402.6 | 455.3 | 465.8 | 457.4 | 459.6 | 517.9 | 547.8 | 522.2 | 520.7 | 585.6 | |
| + Changes in Inventories | -3.5 | 5.0 | 11.1 | -2.5 | -4.9 | -3.9 | 3.4 | -3.8 | -8.3 | -6.1 | -1.9 | -12.6 | |
| + Employee Benefit Expense | 281.4 | 282.1 | 271.5 | 295.4 | 290.3 | 294.2 | 287.3 | 312.8 | 316.6 | 327.6 | 339.7 | 404.4 | |
| + Finance Costs | 31.8 | 33.0 | 34.7 | 35.3 | 36.4 | 45.2 | 67.6 | 69.6 | 74.9 | 85.7 | 84.3 | 80.4 | |
| + Depreciation & Amortisation | 84.1 | 86.9 | 92.2 | 91.0 | 95.1 | 97.3 | 102.2 | 101.5 | 105.8 | 120.1 | 122.0 | 121.9 | |
| + Other Expenses | 745.7 | 719.9 | 719.6 | 768.1 | 802.4 | 805.4 | 821.4 | 849.2 | 918.9 | 915.6 | 973.8 | 1,030.6 | |
| Total Expenses | 1,555.7 | 1,515.6 | 1,531.8 | 1,642.7 | 1,685.0 | 1,695.6 | 1,741.5 | 1,847.1 | 1,955.8 | 1,965.2 | 2,038.6 | 2,210.2 | |
| EBITDA | 330.2 | 284.0 | 381.0 | 342.5 | 434.8 | 375.1 | 435.5 | 490.7 | 556.3 | 505.7 | 532.3 | 537.1 | |
| EBIT | 246.1 | 197.1 | 288.8 | 251.5 | 339.8 | 277.8 | 333.2 | 389.2 | 450.5 | 385.5 | 410.4 | 415.2 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 227.7 | 170.9 | 263.9 | 229.3 | 316.6 | 253.5 | 285.5 | 335.0 | 398.2 | 308.1 | 330.5 | 349.3 | |
| + Exceptional Items | 3.7 | 7.7 | 3.1 | 0.2 | -59.8 | 23.8 | -53.6 | 12.6 | 23.5 | -45.9 | -12.5 | 9.5 | |
| Pretax Income | 231.4 | 178.6 | 267.1 | 229.5 | 256.8 | 277.3 | 231.9 | 347.7 | 421.7 | 262.2 | 318.0 | 358.8 | |
| + Current Tax | 48.8 | 38.8 | 76.1 | 51.7 | 51.5 | 44.7 | 34.4 | 39.9 | 48.0 | 54.9 | 65.6 | 86.2 | |
| + Deferred Tax | 0.0 | 10.1 | -7.9 | 4.4 | 16.4 | -19.6 | 14.1 | 43.9 | 48.6 | 13.4 | -12.6 | 4.2 | |
| Tax Expense | 48.8 | 48.9 | 68.2 | 56.1 | 68.0 | 25.1 | 48.5 | 83.8 | 96.6 | 68.3 | 53.0 | 90.4 | |
| + Share of Associates & JVs | 1.3 | 4.5 | 4.3 | 0.6 | 4.2 | 2.1 | 4.6 | 2.9 | 3.7 | 3.5 | 6.2 | 4.4 | |
| Net Income | 183.9 | 134.2 | 203.1 | 174.0 | 193.1 | 254.3 | 188.0 | 266.8 | 328.8 | 197.4 | 271.2 | 272.8 | |
| + Net Income — Continuing Ops | 182.6 | 129.7 | 198.8 | 173.4 | 188.9 | 252.2 | 183.4 | 263.9 | 325.1 | 193.9 | 265.0 | 268.4 | |
| + Other Comprehensive Income | -0.7 | 0.1 | 0.1 | -0.3 | -0.6 | 0.5 | -3.0 | -0.5 | 6.3 | 4.5 | 2.3 | 0.1 | |
| Total Comprehensive Income | 183.3 | 134.3 | 203.2 | 173.7 | 192.5 | 254.8 | 185.0 | 266.3 | 335.1 | 201.9 | 273.5 | 272.9 | |
| Net Income to Common | 173.7 | 134.7 | 178.7 | 165.8 | 175.9 | 247.9 | 183.9 | 260.3 | 321.9 | 193.7 | 265.9 | 266.4 | |
| Minority Interest | 10.2 | -0.4 | 24.4 | 7.9 | 16.6 | 6.4 | 4.1 | 6.5 | 6.9 | 3.7 | 5.3 | 6.4 | |
| Per Share | |||||||||||||
| Basic EPS | 2.30 | 1.78 | 2.37 | 2.20 | 2.34 | 3.28 | 2.44 | 3.45 | 4.26 | 2.57 | 3.52 | 3.53 | |
| Diluted EPS | 2.30 | 1.78 | 2.37 | 2.20 | 2.34 | 3.28 | 2.44 | 3.45 | 4.26 | 2.57 | 3.52 | 3.53 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | -3.0 | -0.5 | 6.3 | 4.5 | 2.3 | 0.1 | |
| + Items NOT to be Reclassified to P&L | 0.3 | -0.4 | -0.3 | -0.3 | -1.8 | -0.3 | -5.6 | -3.1 | 3.5 | 2.0 | -3.4 | -0.4 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | -1.7 | -0.7 | 0.6 | 0.5 | -0.6 | -0.1 | |
| + Tax on Items NOT to be Reclassified — alt tag | -0.3 | -0.1 | 0.0 | -0.1 | -0.2 | -0.0 | — | — | — | — | — | — | |
| + Items to be Reclassified to P&L | — | 0.4 | 0.4 | -0.1 | 1.0 | 0.7 | 0.9 | 1.9 | — | 3.0 | 5.1 | 0.4 | |
| + Tax on Items to be Reclassified | — | — | — | — | — | — | 0.0 | 0.0 | -3.4 | 0.0 | 0.0 | 0.0 | |
| + Tax on Items to be Reclassified — alt tag | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | — | — | — | — | |
| Comprehensive Income — Owners of Parent | 173.4 | 134.9 | 0.1 | -0.2 | -0.6 | 248.5 | -3.0 | 259.9 | 328.1 | 198.4 | 268.2 | 266.5 | |
| Comprehensive Income — Non-controlling Interests | 9.9 | -0.6 | -0.1 | -0.1 | 0.0 | 6.3 | -0.1 | 6.4 | 7.0 | 3.5 | 5.4 | 6.4 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 2.30 | 1.78 | 2.37 | 2.20 | 2.34 | 3.28 | 2.44 | 3.45 | 4.26 | 2.57 | 3.52 | 3.53 | |
| Diluted EPS — Continuing Operations | 2.30 | 1.78 | 2.37 | 2.20 | 2.34 | 3.28 | 2.44 | 3.45 | 4.26 | 2.57 | 3.52 | 3.53 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 1,357.2 | 1,285.9 | 1,372.2 | 1,406.0 | 1,527.6 | 1,474.8 | 1,544.2 | 1,652.6 | 1,791.9 | 1,748.9 | 1,845.8 | 1,972.1 | |
| Gross Margin % | 76.68 | 76.56 | 76.84 | 75.64 | 76.82 | 76.48 | 76.93 | 76.27 | 76.86 | 77.21 | 78.06 | 77.49 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 227.7 | 170.9 | 263.9 | 229.3 | 316.6 | 253.5 | 285.5 | 335.0 | 398.2 | 308.1 | 330.5 | 349.3 | |
| − Exceptional Items (reconciliation) | 3.7 | 7.7 | 3.1 | 0.2 | -59.8 | 23.8 | -53.6 | 12.6 | 23.5 | -45.9 | -12.5 | 9.5 | |
| Net Income Adj (tax-effected) | 181.0 | 128.6 | 200.8 | 173.8 | 237.0 | 232.7 | 230.4 | 257.2 | 310.7 | 231.4 | 281.6 | 265.7 | |
| EPS Adj | 2.26 | 1.71 | 2.34 | 2.20 | 2.87 | 3.00 | 2.99 | 3.33 | 4.02 | 3.01 | 3.66 | 3.44 | |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Filed Dscr | — | — | — | — | — | 0.03 | 0.08 | 0.06 | 0.02 | 0.02 | 0.01 | 0.01 | |
| Filed Iscr | — | — | — | — | — | 0.09 | 0.07 | 0.07 | 0.08 | 0.06 | 0.06 | 0.07 | |
| Paid Up Equity Capital | 755.0 | 755.0 | 755.0 | 755.0 | 755.0 | 755.0 | 755.0 | 755.0 | 755.0 | 755.0 | 755.0 | 755.0 | |