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 | 957.0 | 805.3 | 929.8 | 814.7 | 1,010.8 | 949.4 | 974.4 | 805.2 | 979.9 | 1,041.3 | 995.3 | 938.4 | |
| Other Income | 28.2 | 28.1 | 29.8 | 35.6 | 34.5 | 35.1 | 40.7 | 43.7 | 33.6 | 32.1 | 36.0 | 43.8 | |
| Total Income | 985.2 | 833.4 | 959.6 | 850.3 | 1,045.3 | 984.5 | 1,015.1 | 848.9 | 1,013.5 | 1,073.4 | 1,031.3 | 982.2 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 91.2 | 91.0 | 204.6 | 138.2 | 149.0 | 97.5 | 115.2 | 128.1 | 115.1 | 79.9 | 113.1 | 73.0 | |
| + Purchases of Stock-in-Trade | 260.6 | 162.5 | 255.7 | 172.7 | 216.7 | 164.2 | 291.4 | 232.1 | 232.7 | 217.3 | 228.4 | 378.6 | |
| + Changes in Inventories | 2.6 | 63.4 | -93.2 | -15.7 | 18.8 | 97.5 | -54.7 | -72.4 | 7.7 | 66.7 | 2.5 | -123.6 | |
| + Employee Benefit Expense | 145.2 | 141.4 | 172.8 | 151.3 | 150.7 | 124.7 | 153.0 | 152.6 | 138.1 | 151.9 | 164.8 | 159.0 | |
| + Finance Costs | 0.4 | 0.3 | 0.8 | 0.4 | 0.3 | 0.1 | 0.6 | 0.4 | 0.5 | 1.2 | 0.6 | 1.0 | |
| + Depreciation & Amortisation | 18.1 | 17.1 | 18.1 | 16.4 | 16.9 | 18.8 | 14.7 | 15.5 | 17.4 | 20.3 | 13.2 | 15.8 | |
| + Other Expenses | 167.9 | 129.0 | 132.6 | 137.6 | 153.9 | 173.6 | 136.3 | 113.7 | 150.6 | 154.2 | 135.6 | 156.0 | |
| Total Expenses | 686.0 | 604.6 | 691.4 | 600.9 | 706.2 | 676.4 | 656.5 | 569.9 | 662.2 | 691.4 | 658.2 | 659.8 | |
| EBITDA | 289.5 | 218.1 | 257.3 | 230.5 | 321.7 | 291.9 | 333.2 | 251.2 | 335.7 | 371.3 | 350.9 | 295.5 | |
| EBIT | 271.4 | 201.0 | 239.2 | 214.1 | 304.9 | 273.1 | 318.5 | 235.7 | 318.3 | 351.0 | 337.8 | 279.7 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 299.2 | 228.7 | 268.2 | 249.4 | 339.1 | 308.1 | 358.6 | 279.0 | 351.4 | 382.0 | 373.1 | 322.5 | |
| + Exceptional Items | 0.0 | -163.3 | 2.4 | 0.0 | 4.7 | 0.0 | 0.0 | 0.0 | 2.6 | 18.0 | 0.0 | 0.0 | |
| Pretax Income | 299.2 | 65.4 | 270.6 | 249.4 | 343.8 | 308.1 | 358.6 | 279.0 | 354.0 | 399.9 | 373.1 | 322.5 | |
| + Current Tax | 91.3 | 31.4 | 61.7 | 63.6 | 98.8 | 73.5 | 90.2 | 74.0 | 96.1 | 102.3 | 88.3 | 82.0 | |
| + Deferred Tax | -9.6 | -11.7 | 14.5 | 3.5 | -7.5 | 4.7 | 5.6 | 0.0 | 0.4 | 2.1 | 7.0 | 3.3 | |
| Tax Expense | 81.7 | 19.7 | 76.1 | 67.1 | 91.3 | 78.2 | 95.7 | 74.0 | 96.5 | 104.3 | 95.2 | 85.3 | |
| Net Income | 217.5 | 45.7 | 194.5 | 182.3 | 252.5 | 229.9 | 262.9 | 205.0 | 257.5 | 295.6 | 277.9 | 237.2 | |
| + Net Income — Continuing Ops | 217.5 | 45.7 | 194.5 | 182.3 | 252.5 | 229.9 | 262.9 | 205.0 | 257.5 | 295.6 | 277.9 | 237.2 | |
| + Other Comprehensive Income | 0.0 | -3.5 | -0.7 | 0.0 | 0.0 | 1.2 | -3.8 | 0.0 | 0.0 | 6.2 | -13.7 | 0.0 | |
| Total Comprehensive Income | 217.5 | 42.2 | 193.8 | 182.3 | 252.5 | 231.1 | 259.0 | 205.0 | 257.5 | 301.8 | 264.1 | 237.2 | |
| Net Income to Common | 217.5 | 45.7 | 194.5 | 0.0 | — | — | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Per Share | |||||||||||||
| Basic EPS | 12.84 | 9.89 | 11.48 | 10.76 | 14.67 | 13.57 | 15.52 | 12.10 | 15.07 | 16.54 | 16.40 | 14.00 | |
| Diluted EPS | 12.84 | 2.70 | 11.48 | 10.76 | 14.91 | 13.57 | 15.52 | 12.10 | 15.20 | 17.45 | 16.40 | 14.00 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | -3.8 | — | 0.0 | 6.2 | -13.7 | — | |
| + Items NOT to be Reclassified to P&L | — | -4.7 | -0.9 | — | — | 1.6 | -5.1 | — | — | 8.3 | -18.3 | — | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | -1.3 | — | 0.0 | 2.1 | -4.5 | — | |
| + Tax on Items NOT to be Reclassified — alt tag | — | -1.2 | -0.2 | — | 0.0 | 0.4 | — | — | — | — | — | — | |
| Comprehensive Income — Owners of Parent | 217.5 | 42.2 | -0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 12.84 | 9.89 | 11.48 | 10.76 | 14.67 | 13.57 | 15.52 | 12.10 | 15.07 | 16.54 | 16.40 | 14.00 | |
| Diluted EPS — Continuing Operations | 12.84 | 2.70 | 11.48 | 10.76 | 14.91 | 13.57 | 15.52 | 12.10 | 15.20 | 17.45 | 16.40 | 14.00 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 602.6 | 488.4 | 562.7 | 519.4 | 626.3 | 590.3 | 622.4 | 517.5 | 624.4 | 677.4 | 651.3 | 610.5 | |
| Gross Margin % | 62.96 | 60.65 | 60.52 | 63.75 | 61.96 | 62.17 | 63.88 | 64.27 | 63.72 | 65.06 | 65.44 | 65.05 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 299.2 | 228.7 | 268.2 | 249.4 | 339.1 | 308.1 | 358.6 | 279.0 | 351.4 | 382.0 | 373.1 | 322.5 | |
| − Exceptional Items (reconciliation) | 0.0 | -163.3 | 2.4 | 0.0 | 4.7 | 0.0 | 0.0 | 0.0 | 2.6 | 18.0 | 0.0 | 0.0 | |
| Net Income Adj (tax-effected) | 217.5 | 159.8 | 192.8 | 182.3 | 249.1 | 229.9 | 262.9 | 205.0 | 255.6 | 282.3 | 277.9 | 237.2 | |
| EPS Adj | 12.84 | 34.57 | 11.38 | 10.76 | 14.47 | 13.57 | 15.52 | 12.10 | 14.96 | 15.80 | 16.40 | 14.00 | |
| 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 | 169.4 | 169.4 | 169.4 | 169.4 | 169.4 | 169.4 | 169.4 | 169.4 | 169.4 | 169.4 | 169.4 | 169.4 | |