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 | 267.6 | 261.1 | 260.0 | 273.9 | 264.0 | 269.3 | 271.7 | 265.4 | 271.5 | 272.6 | 272.7 | 266.8 | |
| Other Income | 2.6 | 1.8 | 5.5 | 3.3 | 1.7 | 1.0 | 4.2 | 0.1 | 0.2 | 0.0 | 0.8 | 0.6 | |
| Total Income | 270.2 | 262.9 | 265.5 | 277.2 | 265.7 | 270.2 | 275.8 | 265.4 | 271.7 | 272.7 | 273.5 | 267.4 | |
| Expenses | |||||||||||||
| + Employee Benefit Expense | 14.3 | 16.9 | 15.8 | 15.9 | 18.0 | 18.3 | 22.0 | 19.5 | 22.3 | 23.4 | 25.1 | 22.9 | |
| + Finance Costs | 179.3 | 175.7 | 172.3 | 174.0 | 176.9 | 178.6 | 173.6 | 173.1 | 172.6 | 172.9 | 168.4 | 173.0 | |
| + Depreciation & Amortisation | 3.6 | 3.9 | 3.8 | 3.7 | 3.7 | 3.8 | 3.8 | 2.5 | 2.8 | 2.8 | 2.8 | 3.8 | |
| + Other Expenses | 15.9 | 10.7 | 16.5 | 12.8 | 17.7 | 14.5 | 15.1 | 12.4 | 14.3 | 21.0 | 18.2 | 17.1 | |
| Total Expenses | 229.6 | 220.5 | 186.3 | 230.3 | 218.0 | 213.8 | 207.2 | 285.8 | 210.5 | 217.8 | 210.1 | 249.6 | |
| EBITDA | 221.0 | 220.2 | 249.9 | 221.3 | 226.7 | 237.8 | 241.9 | 155.3 | 236.5 | 230.6 | 233.8 | 193.9 | |
| EBIT | 217.4 | 216.3 | 246.0 | 217.6 | 222.9 | 234.1 | 238.1 | 152.7 | 233.7 | 227.8 | 231.0 | 190.1 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 40.6 | 42.4 | 79.2 | 46.9 | 47.7 | 56.5 | 68.7 | -20.3 | 61.3 | 54.9 | 63.4 | 17.7 | |
| + Exceptional Items | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -13.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Pretax Income | 40.6 | 42.4 | 79.2 | 46.9 | 47.7 | 56.5 | 55.6 | -20.3 | 61.3 | 54.9 | 63.4 | 17.7 | |
| + Current Tax | 12.0 | 8.5 | 13.0 | 11.8 | 9.8 | 6.0 | 17.0 | 9.0 | 8.8 | 9.8 | 10.1 | 8.6 | |
| + Deferred Tax | -1.6 | -1.8 | 12.5 | -3.8 | 1.4 | 0.7 | 3.4 | -36.8 | 2.5 | 1.4 | -0.4 | -1.0 | |
| Tax Expense | 10.4 | 6.7 | 25.5 | 7.9 | 11.2 | 6.8 | 20.4 | -27.7 | 11.2 | 11.2 | 9.7 | 7.7 | |
| Net Income | 30.2 | 35.7 | 53.7 | 39.0 | 36.5 | 49.7 | 35.2 | 7.4 | 50.0 | 43.7 | 53.7 | 10.1 | |
| + Net Income — Continuing Ops | 30.2 | 35.7 | 53.7 | 39.0 | 36.5 | 49.7 | 35.2 | 7.4 | 50.0 | 43.7 | 53.7 | 10.1 | |
| + Other Comprehensive Income | 0.8 | 1.5 | 0.6 | 0.5 | -0.1 | -0.4 | -0.3 | 0.2 | -0.1 | 0.7 | 10.2 | 0.8 | |
| Total Comprehensive Income | 31.0 | 37.1 | 54.2 | 39.5 | 36.5 | 49.4 | 34.9 | 7.6 | 50.0 | 44.3 | 63.9 | 10.9 | |
| Net Income to Common | 30.2 | 35.7 | 53.7 | 39.0 | 36.5 | 49.7 | 35.2 | 7.4 | 50.0 | 43.7 | 53.7 | 10.1 | |
| Per Share | |||||||||||||
| Basic EPS | 5.61 | 6.62 | 9.97 | 7.24 | 6.78 | 9.23 | 6.54 | 1.38 | 9.29 | 8.11 | 9.97 | 1.87 | |
| Diluted EPS | 5.61 | 6.62 | 9.97 | 7.24 | 6.78 | 9.23 | 6.54 | 1.38 | 9.29 | 8.11 | 9.97 | 1.87 | |
| Revenue Detail — as filed | |||||||||||||
| + Dividend Income | 0.1 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | |
| + Fees & Commission Income | 1.3 | 1.2 | 1.7 | 1.4 | 1.4 | 1.4 | 1.3 | 1.0 | 1.5 | 1.3 | 1.6 | 1.0 | |
| + Net Loss on Derecognition — Amortised Cost | 0.1 | 0.1 | -0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.4 | 0.5 | 0.5 | |
| Expense Detail — as filed | |||||||||||||
| + Impairment on Financial Instruments | 16.5 | 13.3 | -22.1 | 23.8 | 1.6 | -1.5 | -7.4 | 78.0 | -1.8 | -2.8 | -4.8 | 32.5 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | 0.8 | 1.5 | 0.6 | 0.5 | -0.1 | -0.4 | -0.3 | 0.2 | -0.1 | 0.7 | 10.2 | 0.8 | |
| + Items NOT to be Reclassified to P&L | 1.1 | 2.0 | 0.8 | 0.7 | -0.1 | -0.5 | -0.4 | 0.2 | -0.1 | 0.9 | 11.5 | 1.1 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | -0.1 | 0.1 | -0.0 | 0.2 | 1.3 | 0.3 | |
| + Tax on Items NOT to be Reclassified — alt tag | 0.3 | 0.5 | 0.2 | 0.2 | -0.0 | -0.1 | — | — | — | — | — | — | |
| Comprehensive Income — Owners of Parent | 31.0 | 37.1 | 54.2 | 39.5 | 36.5 | 49.4 | 34.9 | 7.6 | 50.0 | 44.3 | 10.2 | 10.9 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 5.61 | 6.62 | 9.97 | 7.24 | 6.78 | 9.23 | 6.54 | 1.38 | 9.29 | 8.11 | 9.97 | 1.87 | |
| Diluted EPS — Continuing Operations | 5.61 | 6.62 | 9.97 | 7.24 | 6.78 | 9.23 | 6.54 | 1.38 | 9.29 | 8.11 | 9.97 | 1.87 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 267.6 | 261.1 | 260.0 | 273.9 | 264.0 | 269.3 | 271.7 | 265.4 | 271.5 | 272.6 | 272.7 | 266.8 | |
| Gross Margin % | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 40.6 | 42.4 | 79.2 | 46.9 | 47.7 | 56.5 | 68.7 | -20.3 | 61.3 | 54.9 | 63.4 | 17.7 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -13.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Net Income Adj (tax-effected) | 30.2 | 35.7 | 53.7 | 39.0 | 36.5 | 49.7 | 43.5 | 7.4 | 50.0 | 43.7 | 53.7 | 10.1 | |
| EPS Adj | 5.61 | 6.62 | 9.97 | 7.24 | 6.78 | 9.23 | 8.08 | 1.38 | 9.29 | 8.11 | 9.97 | 1.87 | |
| 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 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.05 | 0.04 | 0.04 | 0.04 | |
| Interest Earned | 262.2 | 258.6 | 255.9 | 257.7 | 259.4 | 265.1 | 267.0 | 262.4 | 264.6 | 267.2 | 269.1 | 264.3 | |
| Paid Up Equity Capital | 53.9 | 53.9 | 53.9 | 53.9 | 53.9 | 53.9 | 53.9 | 53.9 | 53.9 | 53.9 | 53.9 | 53.9 | |