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 | 927.4 | 807.6 | 697.4 | 788.1 | 856.0 | 1,006.8 | 860.1 | 926.4 | 1,062.7 | 1,075.6 | 1,055.8 | 1,016.7 | |
| Other Income | 2.8 | 2.6 | 10.0 | 5.4 | 5.4 | 7.4 | 10.2 | 3.0 | 8.4 | 6.8 | 14.2 | 3.5 | |
| Total Income | 930.3 | 810.2 | 707.4 | 793.5 | 861.4 | 1,014.1 | 870.3 | 929.4 | 1,071.1 | 1,082.4 | 1,070.0 | 1,020.2 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 709.8 | 640.8 | 644.2 | 731.1 | 803.6 | 1,018.2 | 378.7 | 836.3 | 731.1 | 708.7 | 812.9 | 922.8 | |
| + Purchases of Stock-in-Trade | 174.9 | 106.2 | 9.7 | 17.0 | 0.5 | 1.2 | 420.9 | 75.7 | 268.9 | 345.7 | 201.7 | 115.6 | |
| + Changes in Inventories | 0.5 | 22.3 | 10.3 | 10.9 | 14.9 | -49.7 | 28.8 | -25.4 | 30.6 | -12.7 | 11.4 | -65.3 | |
| + Employee Benefit Expense | 4.9 | 4.7 | 5.4 | 5.0 | 5.2 | 5.1 | 5.2 | 4.8 | 4.9 | 4.7 | 4.3 | 5.2 | |
| + Finance Costs | 6.1 | 9.6 | 9.2 | 7.9 | 8.5 | 9.1 | 7.8 | 8.8 | 9.6 | 7.4 | 7.3 | 9.3 | |
| + Depreciation & Amortisation | 2.6 | 2.6 | 2.7 | 2.7 | 2.1 | 3.8 | 3.0 | 2.7 | 2.8 | 2.7 | 2.7 | 2.8 | |
| + Other Expenses | 19.4 | 20.7 | 23.5 | 15.6 | 20.1 | 24.8 | 17.2 | 21.1 | 18.9 | 18.6 | 22.1 | 21.9 | |
| Total Expenses | 918.2 | 806.9 | 705.1 | 790.3 | 855.0 | 1,012.7 | 861.5 | 924.1 | 1,066.7 | 1,075.1 | 1,062.3 | 1,012.2 | |
| EBITDA | 17.9 | 12.8 | 4.3 | 8.4 | 11.6 | 7.0 | 9.3 | 13.9 | 8.4 | 10.6 | 3.4 | 16.6 | |
| EBIT | 15.3 | 10.2 | 1.5 | 5.7 | 9.5 | 3.2 | 6.3 | 11.2 | 5.6 | 7.9 | 0.7 | 13.8 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 12.0 | 3.3 | 2.3 | 3.2 | 6.4 | 1.5 | 8.7 | 5.3 | 4.4 | 7.3 | 7.6 | 8.0 | |
| + Exceptional Items | -18.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Pretax Income | -6.3 | 3.3 | 2.3 | 3.2 | 6.4 | 1.5 | 8.7 | 5.3 | 4.4 | 7.3 | 7.6 | 8.0 | |
| + Current Tax | 0.7 | 1.1 | 0.3 | 0.7 | 2.0 | -0.1 | 1.3 | 1.3 | 0.9 | 2.1 | 1.1 | 1.7 | |
| + Deferred Tax | -2.3 | 0.2 | 0.1 | 0.0 | -0.8 | 1.0 | 0.8 | 0.2 | -0.1 | -0.1 | 0.6 | 0.2 | |
| Tax Expense | -1.6 | 1.3 | 0.4 | 0.8 | 1.3 | 0.9 | 2.1 | 1.4 | 0.9 | 2.0 | 1.8 | 1.9 | |
| Net Income | -4.7 | 2.0 | 2.0 | 2.4 | 5.1 | 0.6 | 6.6 | 3.9 | 3.5 | 5.2 | 5.8 | 6.1 | |
| + Net Income — Continuing Ops | -4.7 | 2.0 | 2.0 | 2.4 | 5.1 | 0.6 | 6.6 | 3.9 | 3.5 | 5.2 | 5.8 | 6.1 | |
| + Other Comprehensive Income | 0.0 | 0.0 | -0.1 | -0.0 | -0.0 | -0.0 | -0.1 | -0.0 | -0.0 | -0.0 | 0.5 | -0.1 | |
| Total Comprehensive Income | -4.7 | 2.0 | 1.9 | 2.4 | 5.1 | 0.6 | 6.5 | 3.8 | 3.5 | 5.2 | 6.3 | 6.0 | |
| Per Share | |||||||||||||
| Basic EPS | -0.47 | 0.21 | 0.20 | 0.25 | 0.52 | 0.06 | 0.67 | 0.39 | 0.36 | 0.53 | 0.59 | 0.61 | |
| Diluted EPS | -0.47 | 0.21 | 0.20 | 0.25 | 0.52 | 0.06 | 0.67 | 0.39 | 0.36 | 0.53 | 0.59 | 0.61 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | -0.1 | -0.0 | -0.0 | -0.0 | 0.5 | -0.1 | |
| + Items NOT to be Reclassified to P&L | — | — | — | — | — | — | — | — | — | — | 0.6 | -0.1 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | 0.2 | 0.1 | 0.1 | — | 0.2 | -0.0 | |
| + Tax on Items NOT to be Reclassified — alt tag | -0.0 | -0.0 | -0.0 | 0.0 | 0.0 | 0.0 | — | — | — | — | — | — | |
| + Tax on Items to be Reclassified | — | — | — | — | — | — | -0.0 | -0.0 | -0.0 | 0.0 | — | — | |
| + Tax on Items to be Reclassified — alt tag | 0.0 | 0.0 | 0.1 | -0.0 | -0.0 | -0.0 | — | — | — | — | — | — | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | -0.47 | 0.21 | 0.20 | 0.25 | 0.52 | 0.06 | 0.67 | 0.39 | 0.36 | 0.53 | 0.59 | 0.61 | |
| Diluted EPS — Continuing Operations | -0.47 | 0.21 | 0.20 | 0.25 | 0.52 | 0.06 | 0.67 | 0.39 | 0.36 | 0.53 | 0.59 | 0.61 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 42.2 | 38.3 | 33.1 | 29.0 | 36.9 | 37.0 | 31.7 | 39.9 | 32.1 | 33.9 | 29.9 | 43.7 | |
| Gross Margin % | 4.55 | 4.74 | 4.75 | 3.68 | 4.31 | 3.68 | 3.69 | 4.30 | 3.02 | 3.16 | 2.83 | 4.29 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 12.0 | 3.3 | 2.3 | 3.2 | 6.4 | 1.5 | 8.7 | 5.3 | 4.4 | 7.3 | 7.6 | 8.0 | |
| − Exceptional Items (reconciliation) | -18.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Net Income Adj (tax-effected) | 8.9 | 2.0 | 2.0 | 2.4 | 5.1 | 0.6 | 6.6 | 3.9 | 3.5 | 5.2 | 5.8 | 6.1 | |
| EPS Adj | 0.90 | 0.21 | 0.20 | 0.25 | 0.52 | 0.06 | 0.67 | 0.39 | 0.36 | 0.53 | 0.59 | 0.61 | |
| 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 | 2.00 | 2.00 | 2.00 | |
| Paid Up Equity Capital | 19.8 | 19.8 | 19.8 | 19.8 | 19.8 | 19.8 | 19.8 | 19.8 | 19.8 | 19.8 | 19.8 | 19.8 | |