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 | 69.3 | 72.1 | 90.0 | 92.5 | 78.5 | 84.6 | 89.1 | 82.5 | 81.4 | 94.8 | 75.1 | 72.9 | |
| Other Income | 0.3 | 0.6 | 2.4 | 0.4 | 2.0 | 0.1 | 2.3 | 1.0 | 0.4 | 0.2 | 2.0 | 0.5 | |
| Total Income | 69.6 | 72.6 | 92.4 | 93.0 | 80.5 | 84.7 | 91.5 | 83.5 | 81.8 | 95.0 | 77.2 | 73.4 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 35.7 | 39.2 | 33.5 | 42.7 | 35.0 | 39.4 | 32.7 | 28.4 | 39.8 | 44.7 | 35.9 | 40.1 | |
| + Purchases of Stock-in-Trade | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -13.7 | |
| + Changes in Inventories | -3.5 | -7.9 | 10.3 | 0.6 | 0.8 | -3.8 | 6.6 | 6.7 | -8.8 | -1.1 | -5.0 | 0.0 | |
| + Employee Benefit Expense | 12.3 | 12.6 | 12.7 | 14.4 | 14.1 | 14.6 | 16.5 | 16.3 | 16.2 | 16.7 | 16.2 | 17.5 | |
| + Finance Costs | 2.8 | 2.3 | 2.8 | 2.4 | 2.1 | 2.1 | 2.0 | 1.9 | 1.6 | 1.5 | 1.4 | 1.9 | |
| + Depreciation & Amortisation | 3.7 | 3.7 | 3.8 | 3.7 | 3.8 | 3.8 | 3.8 | 3.8 | 3.9 | 3.9 | 3.8 | 4.2 | |
| + Other Expenses | 16.9 | 18.9 | 22.1 | 18.6 | 20.0 | 21.6 | 25.8 | 19.4 | 20.6 | 20.4 | 23.9 | 19.8 | |
| Total Expenses | 67.9 | 68.8 | 85.3 | 82.3 | 75.8 | 77.7 | 87.5 | 76.5 | 73.3 | 86.2 | 76.2 | 70.0 | |
| EBITDA | 7.9 | 9.3 | 11.4 | 16.3 | 8.6 | 12.8 | 7.4 | 11.7 | 13.6 | 14.0 | 4.2 | 9.1 | |
| EBIT | 4.1 | 5.6 | 7.6 | 12.6 | 4.8 | 9.0 | 3.6 | 7.9 | 9.7 | 10.1 | 0.3 | 4.9 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 1.7 | 3.8 | 7.1 | 10.6 | 4.7 | 6.9 | 3.9 | 7.0 | 8.5 | 8.8 | 0.9 | 3.4 | |
| Pretax Income | 1.7 | 3.8 | 7.1 | 10.6 | 4.7 | 6.9 | 3.9 | 7.0 | 8.5 | 8.8 | 0.9 | 3.4 | |
| + Current Tax | 1.4 | 1.5 | 0.8 | 3.1 | 2.4 | 2.3 | 1.0 | 2.4 | 2.0 | 2.0 | -1.0 | 1.6 | |
| + Deferred Tax | 0.7 | -1.8 | -0.1 | 0.4 | -1.0 | -0.2 | -0.6 | 0.2 | 0.1 | 0.1 | 1.6 | -0.0 | |
| Tax Expense | 2.1 | -0.3 | 0.6 | 3.5 | 1.4 | 2.1 | 0.4 | 2.6 | 2.1 | 2.1 | 0.6 | 1.6 | |
| Net Income | -0.4 | 4.1 | 6.5 | 7.1 | 3.3 | 4.9 | 3.5 | 4.4 | 6.4 | 6.6 | 0.3 | 1.8 | |
| + Net Income — Continuing Ops | -0.4 | 4.1 | 6.5 | 7.1 | 3.3 | 4.9 | 3.5 | 4.4 | 6.4 | 6.6 | 0.3 | 1.8 | |
| + Other Comprehensive Income | 0.0 | 0.0 | -0.5 | -0.1 | -0.1 | -0.1 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Comprehensive Income | -0.4 | 4.1 | 6.0 | 7.0 | 3.2 | 4.7 | 4.0 | 4.4 | 6.5 | 6.7 | 0.4 | 1.9 | |
| Net Income to Common | 0.7 | 4.3 | 5.9 | 7.0 | 4.7 | 5.5 | 3.0 | 4.2 | 6.1 | 6.6 | 0.4 | 2.6 | |
| Minority Interest | -1.1 | -0.2 | 0.6 | 0.1 | -1.4 | -0.6 | 0.5 | 0.2 | 0.3 | 0.0 | -0.1 | -0.8 | |
| Per Share | |||||||||||||
| Basic EPS | 2.20 | 14.24 | 19.53 | 23.15 | 15.46 | 18.08 | 9.83 | 13.75 | 20.19 | 21.89 | 1.44 | 8.75 | |
| Diluted EPS | 2.20 | 14.24 | 19.53 | 23.15 | 15.46 | 18.08 | 9.83 | 13.75 | 20.19 | 21.89 | 1.44 | 8.75 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | -0.8 | -0.0 | -0.1 | -0.1 | -0.1 | -0.1 | |
| + Tax on Items NOT to be Reclassified — alt tag | -0.0 | -0.0 | 0.7 | 0.2 | 0.2 | 0.2 | — | — | — | — | — | — | |
| + Tax on Items to be Reclassified | — | — | — | — | — | — | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| + Tax on Items to be Reclassified — alt tag | 0.0 | 0.0 | -0.2 | -0.1 | -0.1 | -0.1 | — | — | — | — | — | — | |
| Comprehensive Income — Owners of Parent | 0.7 | 4.3 | 5.4 | 6.9 | 4.5 | 5.3 | 3.5 | 4.2 | 6.1 | 6.6 | 0.5 | 2.7 | |
| Comprehensive Income — Non-controlling Interests | -1.1 | -0.2 | 0.6 | 0.1 | -1.4 | -0.6 | 0.6 | 0.2 | 0.3 | 0.0 | -0.1 | -0.8 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 2.20 | 14.24 | 19.53 | 23.15 | 15.46 | 18.08 | 9.83 | 13.75 | 20.19 | 21.89 | 1.44 | 8.75 | |
| Diluted EPS — Continuing Operations | 2.20 | 14.24 | 19.53 | 23.15 | 15.46 | 18.08 | 9.83 | 13.75 | 20.19 | 21.89 | 1.44 | 8.75 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 37.0 | 40.8 | 46.2 | 49.2 | 42.7 | 49.0 | 49.7 | 47.4 | 50.3 | 51.2 | 44.3 | 46.5 | |
| Gross Margin % | 53.43 | 56.58 | 51.34 | 53.20 | 54.40 | 57.92 | 55.82 | 57.41 | 61.88 | 53.98 | 58.90 | 63.73 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 1.7 | 3.8 | 7.1 | 10.6 | 4.7 | 6.9 | 3.9 | 7.0 | 8.5 | 8.8 | 0.9 | 3.4 | |
| Net Income Adj (tax-effected) | -0.4 | 4.1 | 6.5 | 7.1 | 3.3 | 4.9 | 3.5 | 4.4 | 6.4 | 6.6 | 0.3 | 1.8 | |
| EPS Adj | 2.20 | 14.24 | 19.53 | 23.15 | 15.46 | 18.08 | 9.83 | 13.75 | 20.19 | 21.89 | 1.44 | 8.75 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||||||||||
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | |
| Paid Up Equity Capital | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | |