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 | 3,602.0 | 3,659.6 | 3,385.6 | 3,331.6 | 3,666.3 | 3,768.4 | 3,598.0 | 3,661.9 | 3,825.1 | 4,099.1 | 3,900.4 | 4,225.5 | |
| Other Income | 65.9 | 70.1 | 63.8 | 77.1 | 86.0 | 83.1 | 73.7 | 84.5 | 62.9 | 55.9 | 69.4 | 51.9 | |
| Total Income | 3,667.9 | 3,729.7 | 3,449.5 | 3,408.7 | 3,752.3 | 3,851.5 | 3,671.6 | 3,746.4 | 3,887.9 | 4,155.0 | 3,969.9 | 4,277.4 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 1,296.6 | 1,435.8 | 1,304.2 | 1,289.7 | 1,527.5 | 1,468.8 | 1,443.2 | 1,480.3 | 1,523.6 | 1,396.9 | 1,434.5 | 1,728.0 | |
| + Purchases of Stock-in-Trade | 255.5 | 108.4 | 165.2 | 214.6 | 219.9 | 193.4 | 237.1 | 342.6 | 464.7 | 448.2 | 415.9 | 650.0 | |
| + Changes in Inventories | 72.7 | 70.0 | 16.3 | -33.5 | -119.2 | 66.0 | 28.6 | -61.6 | -156.2 | 86.7 | 18.8 | -183.8 | |
| + Employee Benefit Expense | 335.6 | 276.1 | 323.7 | 279.6 | 310.6 | 296.1 | 262.5 | 309.0 | 270.0 | 328.1 | 325.1 | 319.3 | |
| + Finance Costs | 77.3 | 66.6 | 78.5 | 87.8 | 83.1 | 89.7 | 89.6 | 86.5 | 75.9 | 78.9 | 90.3 | 86.0 | |
| + Depreciation & Amortisation | 60.9 | 53.9 | 49.9 | 49.5 | 50.1 | 61.9 | 72.6 | 59.4 | 65.6 | 66.4 | 76.1 | 75.2 | |
| + Other Expenses | 937.3 | 928.6 | 820.5 | 856.8 | 967.9 | 988.2 | 867.3 | 897.0 | 989.8 | 958.8 | 864.7 | 910.6 | |
| Total Expenses | 3,036.0 | 2,939.4 | 2,758.3 | 2,744.4 | 3,039.9 | 3,164.1 | 3,000.8 | 3,113.1 | 3,233.3 | 3,364.0 | 3,225.4 | 3,585.2 | |
| EBITDA | 704.2 | 840.7 | 755.7 | 724.4 | 759.6 | 755.9 | 759.2 | 694.6 | 733.3 | 880.4 | 841.4 | 801.3 | |
| EBIT | 643.3 | 786.8 | 705.8 | 675.0 | 709.5 | 694.1 | 686.7 | 635.2 | 667.7 | 814.0 | 765.3 | 726.2 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 631.9 | 790.3 | 691.2 | 664.3 | 712.4 | 687.4 | 670.8 | 633.2 | 654.7 | 791.0 | 744.4 | 692.1 | |
| + Exceptional Items | -12.5 | -6.9 | -2,375.7 | -20.3 | -5.8 | -5.7 | -31.4 | -19.5 | -29.7 | -91.0 | -93.0 | -15.6 | |
| Pretax Income | 619.4 | 783.4 | -1,684.5 | 644.0 | 706.7 | 681.7 | 639.4 | 613.7 | 625.0 | 700.0 | 651.5 | 676.6 | |
| + Current Tax | 133.7 | 150.1 | -11.8 | 118.2 | 140.7 | 119.8 | 68.2 | 124.0 | 138.5 | 184.8 | 158.1 | 132.6 | |
| + Deferred Tax | 52.9 | 52.3 | 220.6 | 75.1 | 74.7 | 63.6 | 159.4 | 37.3 | 27.1 | 17.3 | 41.6 | 39.4 | |
| Tax Expense | 186.6 | 202.4 | 208.7 | 193.3 | 215.4 | 183.4 | 227.5 | 161.3 | 165.7 | 202.1 | 199.7 | 172.0 | |
| Net Income | 432.8 | 581.1 | -1,893.2 | 450.7 | 491.3 | 498.3 | 411.9 | 452.5 | 459.3 | 497.9 | 451.8 | 504.5 | |
| + Net Income — Continuing Ops | 432.8 | 581.1 | -1,893.2 | 450.7 | 491.3 | 498.3 | 411.9 | 452.5 | 459.3 | 497.9 | 451.8 | 504.5 | |
| + Other Comprehensive Income | 39.3 | -31.4 | -56.9 | -24.2 | 198.9 | -11.2 | -27.8 | 96.6 | 197.5 | 138.9 | 455.1 | -121.8 | |
| Total Comprehensive Income | 472.1 | 549.7 | -1,950.1 | 426.5 | 690.2 | 487.1 | 384.1 | 549.0 | 656.9 | 636.8 | 906.8 | 382.7 | |
| Net Income to Common | 432.8 | 581.1 | -1,893.2 | 450.7 | 491.3 | 487.1 | 411.9 | 452.5 | 459.3 | 636.8 | 451.8 | 504.5 | |
| Per Share | |||||||||||||
| Basic EPS | 4.23 | 5.68 | -18.51 | 4.41 | 4.80 | 4.87 | 4.03 | 4.42 | 4.49 | 4.87 | 4.42 | 4.93 | |
| Diluted EPS | 4.23 | 5.68 | -18.50 | 4.40 | 4.80 | 4.87 | 4.03 | 4.42 | 4.49 | 4.87 | 4.42 | 4.93 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | -27.8 | 96.6 | 197.5 | 138.9 | 455.1 | -121.8 | |
| + Items NOT to be Reclassified to P&L | 0.5 | 0.3 | 2.4 | -0.4 | -0.3 | -0.6 | 0.6 | 0.3 | -1.4 | 0.5 | -1.5 | 1.6 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | 2.0 | 0.1 | -0.3 | 0.1 | 0.3 | 0.4 | |
| + Tax on Items NOT to be Reclassified — alt tag | 0.1 | 0.0 | 0.9 | -0.1 | -0.1 | -0.5 | — | — | — | — | — | — | |
| + Items to be Reclassified to P&L | 41.5 | -32.3 | -56.9 | -24.3 | 197.3 | -12.2 | -25.8 | 96.1 | 198.1 | 138.5 | 456.9 | -123.0 | |
| + Tax on Items to be Reclassified | — | — | — | — | — | — | 0.6 | -0.2 | -0.6 | -0.0 | 0.0 | -0.0 | |
| + Tax on Items to be Reclassified — alt tag | 2.6 | -0.7 | 1.5 | -0.4 | -1.8 | -1.1 | — | — | — | — | — | — | |
| Comprehensive Income — Owners of Parent | 472.1 | 549.7 | -1,950.1 | 426.5 | 690.2 | -11.2 | 384.1 | 549.0 | 656.9 | 138.9 | 906.8 | 382.7 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 4.23 | 5.68 | -18.51 | 4.41 | 4.80 | 4.87 | 4.03 | 4.42 | 4.49 | 4.87 | 4.42 | 4.93 | |
| Diluted EPS — Continuing Operations | 4.23 | 5.68 | -18.50 | 4.40 | 4.80 | 4.87 | 4.03 | 4.42 | 4.49 | 4.87 | 4.42 | 4.93 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 1,977.1 | 2,045.4 | 1,899.9 | 1,860.8 | 2,038.1 | 2,040.2 | 1,889.0 | 1,900.5 | 1,993.1 | 2,167.3 | 2,031.2 | 2,031.3 | |
| Gross Margin % | 54.89 | 55.89 | 56.12 | 55.85 | 55.59 | 54.14 | 52.50 | 51.90 | 52.11 | 52.87 | 52.08 | 48.07 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 631.9 | 790.3 | 691.2 | 664.3 | 712.4 | 687.4 | 670.8 | 633.2 | 654.7 | 791.0 | 744.4 | 692.1 | |
| − Exceptional Items (reconciliation) | -12.5 | -6.9 | -2,375.7 | -20.3 | -5.8 | -5.7 | -31.4 | -19.5 | -29.7 | -91.0 | -93.0 | -15.6 | |
| Net Income Adj (tax-effected) | 441.5 | 586.2 | 482.4 | 464.9 | 495.3 | 502.5 | 432.1 | 466.9 | 481.1 | 562.6 | 516.2 | 516.1 | |
| EPS Adj | 4.32 | 5.73 | 4.72 | 4.55 | 4.84 | 4.91 | 4.23 | 4.56 | 4.70 | 5.50 | 5.05 | 5.04 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||||||||||
| Face Value | 0.00 | 1.00 | 1.00 | 0.00 | 0.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Filed Debt Equity | 0.00 | 0.00 | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Filed Dscr | 0.01 | 0.09 | — | 0.06 | 0.07 | 0.07 | 0.06 | 0.06 | 0.07 | 0.06 | 0.04 | 0.07 | |
| Filed Iscr | 0.07 | 0.11 | — | 0.07 | 0.08 | 0.07 | 0.06 | 0.07 | 0.08 | 0.08 | 0.07 | 0.08 | |
| Paid Up Equity Capital | 102.3 | 102.3 | 102.3 | 102.3 | 102.3 | 102.3 | 102.3 | 102.3 | 102.3 | 102.3 | 102.3 | 102.3 | |