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 | 500.3 | 551.6 | 812.4 | 932.1 | 929.0 | 987.8 | 1,015.3 | 955.8 | 984.4 | 978.7 | 1,068.8 | 1,153.5 | |
| Other Income | 8.8 | 8.2 | 5.6 | 7.6 | 12.8 | 13.0 | 19.5 | 21.4 | 19.0 | 19.5 | 18.5 | 26.7 | |
| Total Income | 509.0 | 559.8 | 818.0 | 939.7 | 941.8 | 1,000.8 | 1,034.9 | 977.2 | 1,003.3 | 998.2 | 1,087.3 | 1,180.2 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 210.3 | 290.2 | 517.8 | 477.5 | 479.2 | 503.7 | 496.9 | 500.1 | 463.7 | 514.3 | 498.9 | 600.7 | |
| + Purchases of Stock-in-Trade | 0.3 | 0.2 | 0.2 | 0.2 | 1.5 | 0.1 | 0.4 | 0.2 | 0.2 | 2.0 | 0.8 | 1.0 | |
| + Changes in Inventories | 25.1 | -46.0 | -117.6 | 5.6 | 2.6 | -45.2 | 7.8 | -57.9 | 49.4 | -68.2 | 21.2 | -52.5 | |
| + Employee Benefit Expense | 180.4 | 195.0 | 242.0 | 291.7 | 285.8 | 333.7 | 315.4 | 321.5 | 325.9 | 349.6 | 332.0 | 376.1 | |
| + Finance Costs | 5.7 | 5.5 | 19.6 | 18.8 | 18.0 | 19.2 | 21.5 | 22.5 | 22.3 | 24.0 | 26.4 | 30.5 | |
| + Depreciation & Amortisation | 20.8 | 21.5 | 27.4 | 27.7 | 28.8 | 30.4 | 41.5 | 39.4 | 42.6 | 46.3 | 38.6 | 45.8 | |
| + Other Expenses | 37.2 | 49.8 | 85.5 | 82.2 | 90.5 | 91.4 | 72.3 | 94.6 | 80.4 | 104.1 | 99.5 | 115.7 | |
| Total Expenses | 479.7 | 516.2 | 775.0 | 903.6 | 906.2 | 933.5 | 955.8 | 920.4 | 984.6 | 972.0 | 1,017.4 | 1,117.3 | |
| EBITDA | 47.0 | 62.3 | 84.5 | 75.0 | 69.6 | 103.9 | 122.5 | 97.3 | 64.6 | 76.9 | 116.5 | 112.5 | |
| EBIT | 26.3 | 40.8 | 57.0 | 47.3 | 40.8 | 73.5 | 81.0 | 57.9 | 22.0 | 30.6 | 77.9 | 66.7 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 29.3 | 43.5 | 42.9 | 36.1 | 35.6 | 67.3 | 79.1 | 56.8 | 18.7 | 26.1 | 70.0 | 62.8 | |
| Pretax Income | 29.3 | 43.5 | 42.9 | 36.1 | 35.6 | 67.3 | 79.1 | 56.8 | 18.7 | 26.1 | 70.0 | 62.8 | |
| + Current Tax | 10.1 | 14.5 | 7.7 | 11.9 | 9.5 | 15.5 | 15.1 | 18.3 | 15.1 | 14.4 | 35.0 | 23.8 | |
| + Deferred Tax | -4.5 | -1.4 | -9.0 | -3.0 | -2.1 | 1.4 | 11.1 | -3.0 | -4.5 | -2.9 | -1.0 | -5.2 | |
| Tax Expense | 5.6 | 13.1 | -1.3 | 8.9 | 7.4 | 17.0 | 26.2 | 15.3 | 10.6 | 11.5 | 34.0 | 18.5 | |
| Net Income | 23.7 | 30.4 | 44.3 | 27.2 | 28.2 | 50.3 | 52.9 | 41.5 | 8.1 | 14.6 | 36.0 | 44.3 | |
| + Net Income — Continuing Ops | 23.7 | 30.4 | 44.3 | 27.2 | 28.2 | 50.3 | 52.9 | 41.5 | 8.1 | 14.6 | 36.0 | 44.3 | |
| + Other Comprehensive Income | -6.2 | 7.1 | -9.8 | 2.4 | -8.3 | -11.2 | 25.9 | 10.5 | -46.4 | -0.3 | -66.4 | 37.4 | |
| Total Comprehensive Income | 17.5 | 37.5 | 34.5 | 29.6 | 19.9 | 39.2 | 78.7 | 51.9 | -38.3 | 14.4 | -30.4 | 81.7 | |
| Net Income to Common | 23.7 | 30.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Per Share | |||||||||||||
| Basic EPS | 3.91 | 5.02 | 7.23 | 3.92 | 3.94 | 7.04 | 7.40 | 5.73 | 1.10 | 2.00 | 4.91 | 6.05 | |
| Diluted EPS | 3.72 | 4.77 | 6.88 | 3.75 | 3.78 | 6.75 | 7.09 | 5.56 | 1.06 | 1.89 | 4.64 | 5.75 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | 25.9 | 10.5 | -46.4 | -0.3 | -66.4 | 37.4 | |
| + Items NOT to be Reclassified to P&L | 1.0 | 0.9 | -1.9 | 0.8 | -0.3 | 1.0 | -0.9 | 0.9 | -3.0 | 1.7 | -1.5 | 0.9 | |
| + Items to be Reclassified to P&L | -7.2 | 6.2 | -7.9 | 1.6 | -8.0 | -12.2 | 26.8 | 9.6 | -43.4 | -1.9 | -64.9 | 36.5 | |
| Comprehensive Income — Owners of Parent | -6.2 | 37.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 3.91 | 5.02 | 7.23 | 3.92 | 3.94 | 7.04 | 7.40 | 5.73 | 1.10 | 2.00 | 4.91 | 6.05 | |
| Diluted EPS — Continuing Operations | 3.72 | 4.77 | 6.88 | 3.75 | 3.78 | 6.75 | 7.09 | 5.56 | 1.06 | 1.89 | 4.64 | 5.75 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 264.7 | 307.1 | 412.0 | 448.8 | 445.8 | 529.1 | 510.2 | 513.4 | 471.0 | 530.6 | 548.0 | 604.4 | |
| Gross Margin % | 52.91 | 55.68 | 50.72 | 48.15 | 47.99 | 53.56 | 50.25 | 53.71 | 47.85 | 54.22 | 51.27 | 52.40 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 29.3 | 43.5 | 42.9 | 36.1 | 35.6 | 67.3 | 79.1 | 56.8 | 18.7 | 26.1 | 70.0 | 62.8 | |
| Net Income Adj (tax-effected) | 23.7 | 30.4 | 44.3 | 27.2 | 28.2 | 50.3 | 52.9 | 41.5 | 8.1 | 14.6 | 36.0 | 44.3 | |
| EPS Adj | 3.91 | 5.02 | 7.23 | 3.92 | 3.94 | 7.04 | 7.40 | 5.73 | 1.10 | 2.00 | 4.91 | 6.05 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||||||||||
| Face Value | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | |
| Filed Dscr | 0.02 | 0.01 | 0.00 | — | — | — | — | — | — | — | — | — | |
| Filed Iscr | 0.06 | 0.09 | 0.03 | — | — | — | — | — | — | — | — | — | |
| Paid Up Equity Capital | 30.3 | 30.3 | 31.7 | 35.6 | 35.7 | 35.7 | 35.7 | 36.5 | 36.6 | 36.6 | 36.6 | 36.6 | |