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 | 3,118.7 | 2,007.8 | 1,965.3 | 2,162.5 | 2,635.2 | 2,814.1 | 1,922.2 | 2,184.4 | 5,371.8 | 2,941.1 | 2,632.7 | 3,583.2 | |
| Other Income | 194.5 | 81.3 | 52.2 | 49.7 | 152.4 | 55.9 | 56.7 | 41.8 | 184.7 | 56.2 | 35.5 | 33.6 | |
| Total Income | 3,313.3 | 2,089.0 | 2,017.5 | 2,212.3 | 2,787.5 | 2,870.0 | 1,978.9 | 2,226.2 | 5,556.5 | 2,997.3 | 2,668.1 | 3,616.7 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 1,355.0 | 1,066.2 | 1,064.6 | 1,382.7 | 1,440.2 | 1,153.6 | 1,020.1 | 1,257.6 | 2,568.6 | 1,794.1 | 1,623.0 | 2,409.2 | |
| + Purchases of Stock-in-Trade | 520.2 | 219.6 | 65.3 | 62.6 | 34.5 | 876.7 | 186.7 | 394.7 | 990.1 | 195.3 | 445.4 | 1,068.3 | |
| + Changes in Inventories | 221.3 | -67.4 | 46.2 | -65.6 | 157.2 | -89.8 | -64.0 | -254.8 | 20.9 | 84.2 | -260.2 | -801.3 | |
| + Employee Benefit Expense | 255.2 | 178.6 | 261.4 | 200.3 | 189.0 | 203.7 | 220.5 | 176.3 | 369.4 | 185.0 | 223.1 | 194.0 | |
| + Finance Costs | 1.6 | 0.7 | 7.0 | 1.7 | 2.1 | 2.2 | 4.1 | 7.5 | 9.3 | 1.4 | 3.7 | 10.2 | |
| + Depreciation & Amortisation | 45.7 | 46.0 | 46.6 | 47.3 | 47.9 | 48.7 | 48.1 | 47.6 | 98.1 | 50.4 | 53.4 | 54.0 | |
| + Other Expenses | 529.7 | 503.2 | 501.9 | 472.6 | 530.7 | 511.4 | 478.9 | 417.8 | 893.4 | 504.8 | 518.2 | 480.3 | |
| Total Expenses | 2,928.7 | 1,946.8 | 1,993.0 | 2,101.6 | 2,401.6 | 2,706.5 | 1,894.4 | 2,046.7 | 4,949.8 | 2,815.2 | 2,606.6 | 3,414.7 | |
| EBITDA | 237.3 | 107.6 | 25.9 | 109.9 | 283.6 | 158.5 | 80.0 | 192.9 | 529.5 | 177.7 | 83.2 | 232.7 | |
| EBIT | 191.6 | 61.6 | -20.7 | 62.6 | 235.7 | 109.7 | 31.9 | 145.3 | 431.4 | 127.3 | 29.8 | 178.6 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 384.5 | 142.2 | 24.4 | 110.7 | 385.9 | 163.5 | 84.5 | 179.5 | 606.7 | 182.1 | 61.5 | 202.0 | |
| + Exceptional Items | 0.0 | 0.0 | 0.0 | 1.9 | 1.2 | 4.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Pretax Income | 384.5 | 142.2 | 24.4 | 112.6 | 387.1 | 167.9 | 84.5 | 179.5 | 606.7 | 182.1 | 61.5 | 202.0 | |
| + Current Tax | 79.8 | 16.8 | 20.3 | 12.3 | 41.7 | 27.1 | 35.0 | 36.8 | 129.4 | 39.5 | 35.3 | 50.7 | |
| + Deferred Tax | -1.7 | 9.4 | -18.5 | 13.0 | 47.2 | 7.0 | -18.1 | 9.1 | 20.9 | -14.6 | -22.1 | -4.1 | |
| Tax Expense | 78.1 | 26.2 | 1.7 | 25.3 | 88.9 | 34.0 | 16.9 | 45.9 | 150.3 | 24.9 | 13.2 | 46.6 | |
| + Share of Associates & JVs | 2.5 | 2.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.2 | 5.0 | 6.2 | 1.0 | 3.8 | 3.1 | |
| Net Income | 308.9 | 118.0 | 22.7 | 87.3 | 298.2 | 133.9 | 71.8 | 138.6 | 462.7 | 158.2 | 52.1 | 158.5 | |
| + Net Income — Continuing Ops | 306.4 | 116.0 | 22.7 | 87.3 | 298.2 | 133.9 | 67.6 | 133.6 | 456.5 | 157.2 | 48.3 | 155.4 | |
| + Other Comprehensive Income | -54.8 | 629.7 | -389.3 | 733.3 | -266.5 | -793.8 | -692.9 | 486.4 | 63.3 | -122.2 | -286.6 | 622.4 | |
| Total Comprehensive Income | 254.2 | 747.7 | -366.6 | 820.6 | 31.7 | -659.9 | -621.2 | 625.0 | 526.0 | 36.0 | -234.5 | 780.9 | |
| Net Income to Common | — | — | — | 87.3 | — | — | 71.7 | 138.6 | 462.6 | 158.1 | 52.1 | 158.5 | |
| Minority Interest | — | — | — | 0.0 | 0.0 | — | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | |
| Per Share | |||||||||||||
| Basic EPS | 7.75 | 2.97 | 0.63 | 2.19 | 7.60 | 3.36 | 1.80 | 3.48 | 11.61 | 3.97 | 1.30 | 3.98 | |
| Diluted EPS | 7.75 | 2.97 | 0.63 | 2.19 | 7.60 | 3.36 | 1.80 | 3.48 | 11.61 | 3.97 | 1.30 | 3.98 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | -692.9 | 486.4 | 63.3 | -122.2 | -286.6 | 622.4 | |
| + Items NOT to be Reclassified to P&L | — | 701.7 | -522.6 | 828.1 | -149.9 | -926.5 | -816.4 | 567.7 | — | -142.6 | -325.8 | 726.7 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | -123.5 | 81.3 | -73.9 | -20.4 | -39.2 | 104.3 | |
| + Tax on Items NOT to be Reclassified — alt tag | 62.0 | 71.9 | -133.3 | 94.8 | 116.6 | -132.7 | — | — | — | — | — | — | |
| + Tax on Items to be Reclassified | — | — | — | — | — | — | — | 0.0 | 10.6 | 0.0 | 0.0 | 0.0 | |
| + Tax on Items to be Reclassified — alt tag | -7.2 | — | — | — | — | — | — | — | — | — | — | — | |
| Comprehensive Income — Owners of Parent | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -621.2 | 625.0 | 525.9 | 35.9 | -234.5 | 780.9 | |
| Comprehensive Income — Non-controlling Interests | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 7.75 | 2.97 | 0.63 | 2.19 | 7.60 | 3.36 | 1.80 | 3.48 | 11.61 | 3.97 | 1.30 | 3.98 | |
| Diluted EPS — Continuing Operations | 7.75 | 2.97 | 0.63 | 2.19 | 7.60 | 3.36 | 1.80 | 3.48 | 11.61 | 3.97 | 1.30 | 3.98 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 1,022.2 | 789.4 | 789.2 | 782.8 | 1,003.3 | 873.6 | 779.4 | 787.0 | 1,792.3 | 867.5 | 824.5 | 907.0 | |
| Gross Margin % | 32.77 | 39.32 | 40.16 | 36.20 | 38.07 | 31.04 | 40.55 | 36.03 | 33.36 | 29.50 | 31.32 | 25.31 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 384.5 | 142.2 | 24.4 | 110.7 | 385.9 | 163.5 | 84.5 | 179.5 | 606.7 | 182.1 | 61.5 | 202.0 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 0.0 | 1.9 | 1.2 | 4.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Net Income Adj (tax-effected) | 308.9 | 118.0 | 22.7 | 85.8 | 297.3 | 130.3 | 71.8 | 138.6 | 462.7 | 158.2 | 52.1 | 158.5 | |
| EPS Adj | 7.75 | 2.97 | 0.63 | 2.15 | 7.58 | 3.27 | 1.80 | 3.48 | 11.61 | 3.97 | 1.30 | 3.98 | |
| 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 | 79.7 | 79.7 | 79.7 | 79.7 | 79.7 | 79.7 | 79.7 | 79.7 | 79.7 | 79.7 | 79.7 | 79.7 | |