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 | 4,118.9 | 3,345.6 | 3,937.6 | 4,290.3 | 4,812.5 | 4,988.2 | 5,462.1 | 4,924.3 | 6,638.2 | 6,314.3 | 6,200.2 | 5,281.9 | |
| Other Income | 7.2 | 7.9 | 9.4 | 7.9 | 8.2 | 8.2 | 9.7 | 8.9 | 9.2 | 8.2 | 13.4 | 13.1 | |
| Total Income | 4,126.2 | 3,353.5 | 3,947.0 | 4,298.2 | 4,820.6 | 4,996.4 | 5,471.9 | 4,933.3 | 6,647.4 | 6,322.4 | 6,213.6 | 5,295.0 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 3,659.4 | 3,291.2 | 2,343.8 | 3,215.3 | 3,277.7 | 3,870.2 | 3,120.0 | 3,817.0 | 4,709.0 | 4,819.4 | 5,014.7 | 4,572.1 | |
| + Purchases of Stock-in-Trade | 477.3 | 294.7 | 973.9 | 808.5 | 1,115.2 | 1,389.2 | 1,840.9 | 965.6 | 1,591.6 | 1,296.8 | 918.5 | 491.2 | |
| + Changes in Inventories | -169.4 | -394.4 | 449.8 | 69.5 | 167.2 | -510.6 | 255.3 | -97.3 | -5.2 | -81.9 | -58.2 | -129.1 | |
| + Employee Benefit Expense | 11.2 | 13.2 | 13.8 | 13.1 | 14.0 | 16.2 | 16.1 | 15.5 | 16.5 | 19.6 | 20.9 | 20.1 | |
| + Finance Costs | 37.5 | 35.8 | 34.5 | 42.0 | 48.7 | 43.7 | 48.2 | 40.0 | 42.3 | 46.5 | 45.5 | 44.2 | |
| + Depreciation & Amortisation | 7.6 | 7.6 | 9.2 | 14.3 | 13.2 | 13.4 | 13.6 | 13.0 | 14.3 | 14.7 | 14.6 | 14.5 | |
| + Other Expenses | 59.4 | 62.7 | 61.8 | 68.1 | 88.1 | 83.4 | 107.6 | 89.8 | 140.2 | 98.7 | 109.4 | 123.8 | |
| Total Expenses | 4,083.0 | 3,310.8 | 3,886.9 | 4,230.7 | 4,724.0 | 4,905.4 | 5,401.8 | 4,843.7 | 6,508.7 | 6,213.8 | 6,065.3 | 5,136.7 | |
| EBITDA | 81.1 | 78.2 | 94.4 | 115.9 | 150.4 | 139.8 | 122.2 | 133.7 | 186.2 | 161.6 | 195.0 | 203.9 | |
| EBIT | 73.4 | 70.6 | 85.2 | 101.6 | 137.2 | 126.5 | 108.6 | 120.7 | 171.8 | 146.9 | 180.4 | 189.5 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 43.2 | 42.6 | 60.1 | 67.5 | 96.7 | 91.0 | 70.1 | 89.6 | 138.8 | 108.6 | 148.3 | 158.3 | |
| Pretax Income | 43.2 | 42.6 | 60.1 | 67.5 | 96.7 | 91.0 | 70.1 | 89.6 | 138.8 | 108.6 | 148.3 | 158.3 | |
| + Current Tax | 9.6 | 8.7 | 9.5 | 13.1 | 23.2 | 16.7 | 19.5 | 16.1 | 34.3 | 28.5 | 26.8 | 33.0 | |
| + Deferred Tax | -0.2 | 0.2 | 6.3 | 1.5 | 2.0 | 1.8 | 1.8 | 1.8 | 3.1 | 2.3 | 2.3 | 2.4 | |
| Tax Expense | 9.4 | 9.0 | 15.8 | 14.6 | 25.2 | 18.5 | 21.3 | 17.9 | 37.4 | 30.8 | 29.1 | 35.4 | |
| + Share of Associates & JVs | 0.0 | 0.0 | 0.0 | 0.0 | -0.0 | -0.0 | -0.1 | -0.1 | -0.2 | -0.2 | -0.3 | -0.3 | |
| Net Income | 33.8 | 33.7 | 44.2 | 52.9 | 71.5 | 72.5 | 48.7 | 71.6 | 101.1 | 77.7 | 118.9 | 122.6 | |
| + Net Income — Continuing Ops | 33.8 | 33.7 | 44.2 | 52.9 | 71.5 | 72.5 | 48.8 | 71.7 | 101.3 | 77.9 | 119.2 | 123.0 | |
| + Other Comprehensive Income | 0.6 | 1.0 | -2.0 | 1.1 | 1.1 | 2.2 | -0.3 | -0.6 | 6.2 | 2.7 | 9.2 | 1.1 | |
| Total Comprehensive Income | 34.4 | 34.7 | 42.2 | 54.0 | 72.5 | 74.7 | 48.4 | 71.0 | 107.3 | 80.4 | 128.1 | 123.7 | |
| Net Income to Common | — | 0.0 | 0.0 | — | 0.0 | 0.0 | 48.8 | 0.0 | 101.3 | 77.9 | 119.2 | 122.6 | |
| Per Share | |||||||||||||
| Basic EPS | 2.29 | 2.28 | 3.00 | 3.59 | 4.84 | 4.91 | 3.30 | 4.85 | 6.86 | 2.63 | 4.03 | 4.16 | |
| Diluted EPS | 2.29 | 2.28 | 3.00 | 3.59 | 4.84 | 4.91 | 3.30 | 4.85 | 6.86 | 2.63 | 4.03 | 4.16 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | -0.3 | -0.6 | 6.2 | 2.7 | 9.2 | 1.1 | |
| + Items NOT to be Reclassified to P&L | -12.1 | -3.2 | -1.6 | -0.7 | 1.5 | -4.6 | 23.4 | 1.6 | 0.4 | 2.4 | 15.9 | 0.7 | |
| + Items to be Reclassified to P&L | 12.6 | 4.3 | -0.5 | 1.8 | -0.4 | 6.8 | -23.8 | -2.2 | 5.8 | 0.4 | -6.7 | 0.4 | |
| Comprehensive Income — Owners of Parent | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 48.4 | 0.0 | 107.3 | 80.6 | 128.1 | 123.7 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 2.29 | 2.28 | 3.00 | 3.59 | 4.84 | 4.91 | 3.30 | 4.85 | 6.86 | 2.63 | 4.03 | 4.16 | |
| Diluted EPS — Continuing Operations | 2.29 | 2.28 | 3.00 | 3.59 | 4.84 | 4.91 | 3.30 | 4.85 | 6.86 | 2.63 | 4.03 | 4.16 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 151.7 | 154.1 | 170.1 | 197.0 | 252.4 | 239.4 | 245.8 | 239.0 | 342.8 | 280.0 | 325.3 | 347.8 | |
| Gross Margin % | 3.68 | 4.61 | 4.32 | 4.59 | 5.25 | 4.80 | 4.50 | 4.85 | 5.16 | 4.43 | 5.25 | 6.59 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 43.2 | 42.6 | 60.1 | 67.5 | 96.7 | 91.0 | 70.1 | 89.6 | 138.8 | 108.6 | 148.3 | 158.3 | |
| Net Income Adj (tax-effected) | 33.8 | 33.7 | 44.2 | 52.9 | 71.5 | 72.5 | 48.7 | 71.6 | 101.1 | 77.7 | 118.9 | 122.6 | |
| EPS Adj | 2.29 | 2.28 | 3.00 | 3.59 | 4.84 | 4.91 | 3.30 | 4.85 | 6.86 | 2.63 | 4.03 | 4.16 | |
| 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 | 1.00 | 1.00 | 1.00 | |
| Paid Up Equity Capital | 29.5 | 29.5 | 29.5 | 29.5 | 29.5 | 29.5 | 29.5 | 29.5 | 29.5 | 29.5 | 29.5 | 29.5 | |