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 | 260.0 | 244.4 | 286.2 | 287.9 | 304.6 | 285.0 | 283.6 | 267.8 | 338.0 | 349.1 | 363.7 | 408.9 | |
| Other Income | 1.2 | 1.7 | 1.4 | 0.9 | 2.0 | 2.6 | 1.5 | 2.3 | 1.3 | 1.8 | 10.8 | 0.7 | |
| Total Income | 261.2 | 246.1 | 287.5 | 288.8 | 306.7 | 287.6 | 285.1 | 270.1 | 339.3 | 350.9 | 374.5 | 409.6 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 179.5 | 181.1 | 200.7 | 199.5 | 209.1 | 186.4 | 178.5 | 188.5 | 233.8 | 230.9 | 229.4 | 253.5 | |
| + Purchases of Stock-in-Trade | 1.5 | 2.1 | 0.3 | 0.7 | 1.9 | 1.1 | 0.1 | 0.7 | 3.0 | 5.1 | 6.6 | 5.7 | |
| + Changes in Inventories | 1.2 | -17.3 | -7.4 | -6.8 | 0.4 | 6.4 | 7.6 | -17.0 | -5.5 | 6.9 | 9.4 | 1.1 | |
| + Employee Benefit Expense | 15.0 | 14.9 | 16.9 | 17.3 | 19.7 | 19.3 | 18.2 | 20.1 | 21.2 | 19.8 | 20.9 | 22.1 | |
| + Finance Costs | 1.7 | 1.7 | 2.3 | 1.0 | 0.5 | 0.6 | 0.7 | 1.2 | 1.5 | 0.9 | 1.6 | 1.7 | |
| + Depreciation & Amortisation | 11.5 | 12.3 | 13.0 | 12.5 | 12.8 | 12.8 | 12.5 | 13.0 | 14.9 | 15.1 | 15.0 | 15.3 | |
| + Other Expenses | 42.4 | 45.1 | 47.3 | 48.8 | 46.5 | 48.5 | 48.6 | 45.5 | 48.8 | 54.4 | 56.3 | 57.4 | |
| Total Expenses | 252.8 | 239.9 | 273.2 | 273.1 | 290.7 | 275.0 | 266.0 | 252.0 | 317.6 | 333.2 | 339.1 | 356.8 | |
| EBITDA | 20.5 | 18.6 | 28.3 | 28.4 | 27.1 | 23.4 | 30.8 | 30.0 | 36.8 | 31.9 | 41.2 | 69.1 | |
| EBIT | 9.0 | 6.2 | 15.3 | 15.9 | 14.4 | 10.6 | 18.2 | 17.0 | 22.0 | 16.8 | 26.2 | 53.8 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 8.4 | 6.2 | 14.4 | 15.7 | 15.9 | 12.6 | 19.0 | 18.1 | 21.7 | 17.7 | 35.4 | 52.8 | |
| Pretax Income | 8.4 | 6.2 | 14.4 | 15.7 | 15.9 | 12.6 | 19.0 | 18.1 | 21.7 | 17.7 | 35.4 | 52.8 | |
| + Current Tax | 0.0 | 0.0 | -0.1 | 1.1 | 1.5 | 0.5 | 1.1 | 2.6 | 3.3 | 2.4 | 5.6 | 10.5 | |
| + Deferred Tax | 2.2 | 1.7 | 4.2 | 2.8 | -6.2 | 2.8 | 3.7 | 2.0 | 2.4 | 2.2 | 2.1 | 3.0 | |
| Tax Expense | 2.2 | 1.7 | 4.1 | 3.9 | -4.7 | 3.3 | 4.8 | 4.6 | 5.7 | 4.5 | 7.8 | 13.4 | |
| Net Income | 6.2 | 4.5 | 10.3 | 11.8 | 20.6 | 9.4 | 14.2 | 13.5 | 16.0 | 13.2 | 27.7 | 39.4 | |
| + Net Income — Continuing Ops | 6.2 | 4.5 | 10.3 | 11.8 | 20.6 | 9.4 | 14.2 | 13.5 | 16.0 | 13.2 | 27.7 | 39.4 | |
| + Other Comprehensive Income | 0.0 | 0.0 | 1.4 | 0.4 | 0.4 | 0.4 | -0.7 | 0.1 | 0.1 | 0.1 | -0.8 | 0.1 | |
| Total Comprehensive Income | 6.2 | 4.5 | 11.7 | 12.2 | 21.0 | 9.7 | 13.6 | 13.6 | 16.1 | 13.3 | 26.9 | 39.5 | |
| Per Share | |||||||||||||
| Basic EPS | 0.64 | 0.47 | 1.07 | 1.24 | 2.15 | 0.98 | 1.49 | 1.41 | 1.68 | 1.38 | 2.89 | 4.12 | |
| Diluted EPS | 0.44 | 0.47 | 1.07 | 1.24 | 2.15 | 0.98 | 1.49 | 1.41 | 1.68 | 1.38 | 2.89 | 4.12 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | -0.7 | 0.1 | 0.1 | 0.1 | -0.8 | 0.1 | |
| + Items NOT to be Reclassified to P&L | — | — | 1.9 | 0.5 | 0.5 | 0.5 | — | 0.1 | — | 0.1 | -1.1 | 0.2 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | 0.9 | 0.0 | -0.2 | 0.0 | -0.3 | 0.0 | |
| + Tax on Items NOT to be Reclassified — alt tag | 0.0 | — | 0.5 | 0.1 | 0.1 | 0.1 | — | — | — | — | — | — | |
| + Tax on Items to be Reclassified | — | — | — | — | — | — | -0.2 | — | 0.0 | 0.0 | — | — | |
| Comprehensive Income — Owners of Parent | 0.0 | 0.0 | 0.0 | 12.2 | 0.0 | 0.0 | — | — | — | — | — | — | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 0.64 | 0.47 | 1.07 | 1.24 | 2.15 | 0.98 | 1.49 | 1.41 | 1.68 | 1.38 | 2.89 | 4.12 | |
| Diluted EPS — Continuing Operations | 0.44 | 0.47 | 1.07 | 1.24 | 2.15 | 0.98 | 1.49 | 1.41 | 1.68 | 1.38 | 2.89 | 4.12 | |
| Regulatory Disclosures — filed alongside, not part of the P&L | |||||||||||||
| Related-party Transactions — During the Period | — | — | — | — | — | — | 1.2 | — | 2.5 | — | 4.8 | — | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 77.9 | 78.5 | 92.5 | 94.5 | 93.3 | 91.2 | 97.5 | 95.6 | 106.8 | 106.2 | 118.4 | 148.7 | |
| Gross Margin % | 29.95 | 32.13 | 32.33 | 32.82 | 30.62 | 31.99 | 34.37 | 35.71 | 31.59 | 30.42 | 32.54 | 36.35 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 8.4 | 6.2 | 14.4 | 15.7 | 15.9 | 12.6 | 19.0 | 18.1 | 21.7 | 17.7 | 35.4 | 52.8 | |
| Net Income Adj (tax-effected) | 6.2 | 4.5 | 10.3 | 11.8 | 20.6 | 9.4 | 14.2 | 13.5 | 16.0 | 13.2 | 27.7 | 39.4 | |
| EPS Adj | 0.64 | 0.47 | 1.07 | 1.24 | 2.15 | 0.98 | 1.49 | 1.41 | 1.68 | 1.38 | 2.89 | 4.12 | |
| 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 | 19.1 | 19.1 | 19.1 | 19.1 | 19.1 | 19.1 | 19.1 | 9,55,85,786.0 | 19.1 | 19.1 | 19.1 | 19.1 | |