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 | 983.1 | 940.5 | 929.0 | 974.1 | 1,063.0 | 1,041.7 | 1,144.9 | 1,277.9 | 1,326.2 | 1,329.5 | 1,314.7 | 1,781.9 | |
| Other Income | 2.7 | 6.4 | 23.9 | 5.4 | 8.7 | 4.0 | 7.8 | 11.2 | 5.8 | 4.8 | 0.3 | 3.3 | |
| Total Income | 985.8 | 946.9 | 952.9 | 979.5 | 1,071.7 | 1,045.7 | 1,152.7 | 1,289.2 | 1,332.0 | 1,334.3 | 1,315.0 | 1,785.2 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 633.6 | 620.0 | 632.7 | 617.9 | 708.9 | 744.0 | 809.2 | 926.5 | 1,015.3 | 954.5 | 967.4 | 1,291.6 | |
| + Purchases of Stock-in-Trade | 13.3 | 11.5 | 13.0 | 18.8 | 21.1 | 21.3 | 18.4 | 20.0 | 23.0 | 22.0 | 24.2 | 27.2 | |
| + Changes in Inventories | 26.9 | 10.0 | -19.7 | 10.3 | -17.4 | -47.7 | -19.2 | -3.7 | -37.0 | 22.0 | -16.5 | -58.4 | |
| + Employee Benefit Expense | 64.6 | 67.6 | 72.0 | 76.9 | 76.0 | 73.8 | 75.8 | 83.5 | 80.5 | 80.2 | 83.9 | 100.1 | |
| + Finance Costs | 5.4 | 5.9 | 5.4 | 4.0 | 4.1 | 5.0 | 6.2 | 6.6 | 7.3 | 8.5 | 8.5 | 9.3 | |
| + Depreciation & Amortisation | 24.7 | 25.1 | 26.2 | 26.6 | 27.8 | 27.7 | 28.3 | 29.3 | 29.8 | 30.7 | 33.2 | 36.0 | |
| + Other Expenses | 119.8 | 118.9 | 129.5 | 126.1 | 146.8 | 144.7 | 133.8 | 127.8 | 133.9 | 131.5 | 134.0 | 172.2 | |
| Total Expenses | 888.3 | 859.0 | 859.0 | 880.5 | 967.2 | 968.8 | 1,052.6 | 1,189.9 | 1,252.8 | 1,249.4 | 1,234.8 | 1,578.0 | |
| EBITDA | 124.9 | 112.5 | 101.7 | 124.1 | 127.7 | 105.6 | 126.9 | 123.9 | 110.5 | 119.4 | 121.6 | 249.2 | |
| EBIT | 100.2 | 87.4 | 75.4 | 97.5 | 99.9 | 77.9 | 98.6 | 94.5 | 80.7 | 88.7 | 88.4 | 213.2 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 97.5 | 87.8 | 94.0 | 98.9 | 104.5 | 76.9 | 100.1 | 99.2 | 79.2 | 84.9 | 80.2 | 207.2 | |
| + Exceptional Items | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -11.9 | 0.0 | 0.0 | |
| Pretax Income | 97.5 | 87.8 | 94.0 | 98.9 | 104.5 | 76.9 | 100.1 | 99.2 | 79.2 | 73.0 | 80.2 | 207.2 | |
| + Current Tax | 20.7 | 18.3 | 17.1 | 20.6 | 19.7 | 13.5 | 21.7 | 21.6 | 10.2 | 11.5 | 18.8 | 43.5 | |
| + Deferred Tax | -0.6 | -1.8 | -0.6 | -1.4 | 0.1 | -1.2 | 2.5 | -1.9 | 2.5 | 2.6 | -1.1 | -2.2 | |
| Tax Expense | 20.1 | 16.5 | 16.5 | 19.2 | 19.8 | 12.3 | 24.3 | 19.7 | 12.7 | 14.1 | 17.8 | 41.3 | |
| Net Income | 77.4 | 71.4 | 77.5 | 79.7 | 84.7 | 64.6 | 75.9 | 79.5 | 66.5 | 59.0 | 62.4 | 165.9 | |
| + Net Income — Continuing Ops | 77.4 | 71.4 | 77.5 | 79.7 | 84.7 | 64.6 | 75.9 | 79.5 | 66.5 | 59.0 | 62.4 | 165.9 | |
| + Other Comprehensive Income | 10.2 | -0.0 | 1.0 | 0.2 | 3.9 | 23.2 | -7.1 | 1.9 | 38.6 | 14.4 | 71.8 | -1.8 | |
| Total Comprehensive Income | 87.6 | 71.4 | 78.5 | 79.9 | 88.7 | 87.8 | 68.8 | 81.4 | 105.1 | 73.4 | 134.3 | 164.1 | |
| Net Income to Common | 77.4 | 71.4 | 77.5 | 79.7 | 84.7 | 64.6 | 75.9 | — | 66.5 | 0.0 | 62.4 | — | |
| Per Share | |||||||||||||
| Basic EPS | 21.84 | 20.13 | 21.86 | 22.48 | 23.90 | 18.22 | 21.40 | 22.42 | 18.75 | 16.63 | 17.60 | 46.80 | |
| Diluted EPS | 21.84 | 20.13 | 21.86 | 22.48 | 23.90 | 18.22 | 21.40 | 22.42 | 18.75 | 16.61 | 17.55 | 46.66 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | -7.1 | 1.9 | 38.6 | 14.4 | 71.8 | -1.8 | |
| + Items NOT to be Reclassified to P&L | -1.8 | -1.1 | -3.0 | 0.3 | 0.3 | 0.3 | -4.5 | -0.2 | -0.2 | -0.2 | 4.6 | -0.7 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | -1.1 | -0.0 | -0.1 | -0.0 | 1.2 | -0.2 | |
| + Tax on Items NOT to be Reclassified — alt tag | -0.5 | -0.3 | -0.8 | 0.1 | 0.1 | 0.1 | — | — | — | — | — | — | |
| + Items to be Reclassified to P&L | 11.5 | 0.8 | 3.2 | -0.0 | 3.8 | 23.0 | -3.8 | 2.0 | 38.8 | 14.6 | 68.4 | -1.3 | |
| Comprehensive Income — Owners of Parent | 87.6 | 71.4 | 78.5 | 79.9 | 88.7 | 87.8 | 68.8 | 81.4 | 105.1 | 0.0 | 134.3 | — | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 21.84 | 20.13 | 21.86 | 22.48 | 23.90 | 18.22 | 21.40 | 22.42 | 18.75 | 16.63 | 17.60 | 46.80 | |
| Diluted EPS — Continuing Operations | 21.84 | 20.13 | 21.86 | 22.48 | 23.90 | 18.22 | 21.40 | 22.42 | 18.75 | 16.61 | 17.55 | 46.66 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 309.3 | 299.0 | 303.1 | 327.1 | 350.4 | 324.1 | 336.5 | 335.2 | 324.9 | 331.0 | 339.6 | 521.6 | |
| Gross Margin % | 31.46 | 31.79 | 32.62 | 33.58 | 32.96 | 31.11 | 29.39 | 26.23 | 24.50 | 24.90 | 25.83 | 29.27 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 97.5 | 87.8 | 94.0 | 98.9 | 104.5 | 76.9 | 100.1 | 99.2 | 79.2 | 84.9 | 80.2 | 207.2 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -11.9 | 0.0 | 0.0 | |
| Net Income Adj (tax-effected) | 77.4 | 71.4 | 77.5 | 79.7 | 84.7 | 64.6 | 75.9 | 79.5 | 66.5 | 68.6 | 62.4 | 165.9 | |
| EPS Adj | 21.84 | 20.13 | 21.86 | 22.48 | 23.90 | 18.22 | 21.40 | 22.42 | 18.75 | 19.33 | 17.60 | 46.80 | |
| 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 | |
| Paid Up Equity Capital | 35.5 | 35.5 | 35.5 | 35.5 | 35.5 | 35.5 | 35.5 | 35.5 | 35.5 | 35.5 | 35.5 | 35.5 | |