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 | 946.8 | 991.7 | 1,133.0 | 1,176.0 | 1,188.0 | 1,148.0 | 1,225.0 | 1,281.0 | 1,210.0 | 1,136.0 | 1,369.0 | 1,588.0 | |
| Other Income | 13.5 | 13.2 | 18.3 | 9.0 | 9.0 | 14.0 | 26.0 | 23.0 | 6.0 | 7.0 | 6.0 | 12.0 | |
| Total Income | 960.3 | 1,004.9 | 1,151.3 | 1,185.0 | 1,197.0 | 1,162.0 | 1,251.0 | 1,304.0 | 1,216.0 | 1,143.0 | 1,375.0 | 1,600.0 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 360.3 | 365.8 | 375.9 | 397.0 | 394.0 | 475.0 | 401.0 | 406.0 | 440.0 | 410.0 | 379.0 | 504.0 | |
| + Changes in Inventories | -22.4 | -13.8 | 8.7 | 0.0 | -27.0 | -164.0 | 4.0 | 34.0 | -100.0 | -42.0 | 115.0 | 25.0 | |
| + Employee Benefit Expense | 87.4 | 83.3 | 88.0 | 103.0 | 110.0 | 115.0 | 105.0 | 106.0 | 128.0 | 121.0 | 131.0 | 147.0 | |
| + Finance Costs | 34.2 | 37.2 | 33.7 | 37.0 | 42.0 | 42.0 | 26.0 | 30.0 | 33.0 | 33.0 | 42.0 | 26.0 | |
| + Depreciation & Amortisation | 67.6 | 71.9 | 81.2 | 85.0 | 90.0 | 91.0 | 89.0 | 90.0 | 91.0 | 89.0 | 97.0 | 102.0 | |
| + Other Expenses | 358.5 | 350.2 | 423.0 | 414.0 | 416.0 | 428.0 | 409.0 | 391.0 | 378.0 | 372.0 | 436.0 | 484.0 | |
| Total Expenses | 885.4 | 894.7 | 1,010.3 | 1,036.0 | 1,025.0 | 987.0 | 1,034.0 | 1,057.0 | 970.0 | 983.0 | 1,200.0 | 1,288.0 | |
| EBITDA | 163.1 | 206.2 | 237.6 | 262.0 | 295.0 | 294.0 | 306.0 | 344.0 | 364.0 | 275.0 | 308.0 | 428.0 | |
| EBIT | 95.5 | 134.3 | 156.4 | 177.0 | 205.0 | 203.0 | 217.0 | 254.0 | 273.0 | 186.0 | 211.0 | 326.0 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 74.9 | 110.3 | 141.0 | 149.0 | 172.0 | 175.0 | 217.0 | 247.0 | 246.0 | 160.0 | 175.0 | 312.0 | |
| + Exceptional Items | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -17.0 | -3.0 | 0.0 | |
| Pretax Income | 74.9 | 110.3 | 141.0 | 149.0 | 172.0 | 175.0 | 217.0 | 247.0 | 246.0 | 143.0 | 172.0 | 312.0 | |
| + Current Tax | 17.0 | 19.9 | 26.9 | 36.0 | 47.0 | 45.0 | 62.0 | 64.0 | 66.0 | 51.0 | 57.0 | 79.0 | |
| + Deferred Tax | 5.1 | 10.3 | 13.1 | 5.0 | 4.0 | 4.0 | -36.0 | -1.0 | 1.0 | -10.0 | 5.0 | 12.0 | |
| Tax Expense | 22.1 | 30.2 | 40.1 | 41.0 | 51.0 | 49.0 | 26.0 | 63.0 | 67.0 | 41.0 | 62.0 | 91.0 | |
| + Share of Associates & JVs | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.0 | -2.0 | |
| Net Income | 52.7 | 80.1 | 101.0 | 108.0 | 121.0 | 126.0 | 191.0 | 184.0 | 179.0 | 102.0 | 109.0 | 219.0 | |
| + Net Income — Continuing Ops | 52.7 | 80.1 | 101.0 | 108.0 | 121.0 | 126.0 | 191.0 | 184.0 | 179.0 | 102.0 | 110.0 | 221.0 | |
| + Other Comprehensive Income | -0.2 | 8.1 | -3.7 | 1.0 | 6.0 | -1.0 | 4.0 | 15.0 | 15.0 | 7.0 | 24.0 | -9.0 | |
| Total Comprehensive Income | 52.5 | 88.2 | 97.2 | 109.0 | 127.0 | 125.0 | 195.0 | 199.0 | 194.0 | 109.0 | 133.0 | 210.0 | |
| Net Income to Common | 52.7 | 80.1 | 101.0 | 108.0 | 121.0 | 126.0 | 191.0 | 184.0 | 179.0 | 103.0 | 112.0 | 221.0 | |
| Minority Interest | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.0 | -3.0 | -2.0 | |
| Per Share | |||||||||||||
| Basic EPS | 4.80 | 7.29 | 9.19 | 9.81 | 10.99 | 11.47 | 17.39 | 16.75 | 16.31 | 9.29 | 9.92 | 20.17 | |
| Diluted EPS | 4.80 | 7.29 | 0.00 | 9.81 | 0.00 | 11.47 | 17.39 | 16.75 | 16.31 | 9.29 | 9.92 | 20.17 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | 4.0 | 15.0 | 15.0 | 7.0 | 24.0 | -9.0 | |
| + Items NOT to be Reclassified to P&L | 0.8 | 0.9 | -1.4 | 1.0 | -2.0 | 1.0 | -2.0 | 2.0 | -2.0 | 1.0 | 1.0 | -5.0 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | 0.0 | 1.0 | -1.0 | 0.0 | 0.0 | -1.0 | |
| + Tax on Items NOT to be Reclassified — alt tag | 0.2 | 0.2 | -0.5 | 0.0 | 0.0 | 0.0 | — | — | — | — | — | — | |
| + Items to be Reclassified to P&L | -0.8 | 7.4 | -2.8 | 0.0 | 8.0 | -2.0 | 6.0 | 14.0 | 16.0 | 6.0 | 23.0 | -5.0 | |
| Comprehensive Income — Owners of Parent | 52.5 | 88.2 | 97.2 | 109.0 | 127.0 | 125.0 | 195.0 | 199.0 | 194.0 | 110.0 | 136.0 | 212.0 | |
| Comprehensive Income — Non-controlling Interests | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.0 | -3.0 | -2.0 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 4.80 | 7.29 | 9.19 | 9.81 | 10.99 | 11.47 | 17.39 | 16.75 | 16.31 | 9.29 | 9.92 | 20.17 | |
| Diluted EPS — Continuing Operations | 4.80 | 7.29 | 0.00 | 9.81 | 0.00 | 11.47 | 17.39 | 16.75 | 16.31 | 9.29 | 9.92 | 20.17 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 608.9 | 639.7 | 748.5 | 779.0 | 821.0 | 837.0 | 820.0 | 841.0 | 870.0 | 768.0 | 875.0 | 1,059.0 | |
| Gross Margin % | 64.31 | 64.50 | 66.06 | 66.24 | 69.11 | 72.91 | 66.94 | 65.65 | 71.90 | 67.61 | 63.92 | 66.69 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 74.9 | 110.3 | 141.0 | 149.0 | 172.0 | 175.0 | 217.0 | 247.0 | 246.0 | 160.0 | 175.0 | 312.0 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -17.0 | -3.0 | 0.0 | |
| Net Income Adj (tax-effected) | 52.7 | 80.1 | 101.0 | 108.0 | 121.0 | 126.0 | 191.0 | 184.0 | 179.0 | 114.1 | 110.9 | 219.0 | |
| EPS Adj | 4.80 | 7.29 | 9.19 | 9.81 | 10.99 | 11.47 | 17.39 | 16.75 | 16.31 | 10.39 | 10.09 | 20.17 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||||||||||
| Face Value | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Paid Up Equity Capital | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | |