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 | 486.9 | 469.9 | 494.6 | 525.6 | 553.5 | 557.6 | 585.2 | 613.2 | 646.9 | 633.1 | 652.3 | 695.1 | |
| Other Income | 3.4 | 6.1 | 5.1 | 8.8 | 11.1 | 5.7 | 10.2 | 6.8 | 2.6 | 2.5 | 13.1 | 12.1 | |
| Total Income | 490.3 | 475.9 | 499.7 | 534.4 | 564.7 | 563.2 | 595.4 | 620.0 | 649.5 | 635.5 | 665.4 | 707.2 | |
| Expenses | |||||||||||||
| + Purchases of Stock-in-Trade | 122.1 | 112.6 | 124.7 | 135.7 | 148.6 | 151.8 | 154.1 | 166.3 | 181.2 | 173.4 | 180.7 | 186.8 | |
| + Changes in Inventories | -1.2 | 1.3 | -1.9 | -2.5 | -4.4 | -2.7 | -0.1 | -4.5 | -4.1 | 3.1 | -4.0 | -8.0 | |
| + Employee Benefit Expense | 77.2 | 77.3 | 76.9 | 85.2 | 85.3 | 90.2 | 92.8 | 97.8 | 94.2 | 94.2 | 92.5 | 104.5 | |
| + Finance Costs | 26.9 | 29.5 | 26.8 | 33.7 | 36.0 | 40.7 | 44.2 | 45.5 | 43.6 | 44.8 | 42.7 | 39.9 | |
| + Depreciation & Amortisation | 43.2 | 44.2 | 46.0 | 47.0 | 49.7 | 56.5 | 58.1 | 57.9 | 62.8 | 60.7 | 62.8 | 70.4 | |
| + Other Expenses | 204.3 | 200.0 | 203.0 | 216.3 | 221.8 | 230.8 | 232.6 | 245.7 | 252.2 | 252.7 | 258.1 | 289.5 | |
| Total Expenses | 472.4 | 464.9 | 475.4 | 515.4 | 537.0 | 567.4 | 581.7 | 608.8 | 630.0 | 628.9 | 632.8 | 683.1 | |
| EBITDA | 84.6 | 78.6 | 92.0 | 90.9 | 102.3 | 87.4 | 105.7 | 107.8 | 123.3 | 109.6 | 125.1 | 122.3 | |
| EBIT | 41.4 | 34.5 | 46.1 | 43.9 | 52.5 | 30.8 | 47.7 | 49.9 | 60.5 | 49.0 | 62.3 | 51.8 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 17.9 | 11.1 | 24.3 | 19.0 | 27.7 | -4.2 | 13.7 | 11.2 | 19.5 | 6.7 | 32.6 | 24.1 | |
| + Exceptional Items | 0.0 | 0.0 | 3.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -12.7 | -31.9 | 0.0 | |
| Pretax Income | 17.9 | 11.1 | 28.2 | 19.0 | 27.7 | -4.2 | 13.7 | 11.2 | 19.5 | -6.0 | 0.7 | 24.1 | |
| + Current Tax | 8.5 | 8.7 | 7.6 | 7.7 | 11.1 | -2.6 | 12.6 | 8.9 | 8.1 | 4.4 | -1.6 | 8.7 | |
| + Deferred Tax | -1.4 | -1.1 | -2.8 | -2.3 | -4.1 | -8.4 | -5.7 | -3.0 | -8.9 | -2.6 | -1.2 | -0.1 | |
| Tax Expense | 7.1 | 7.6 | 4.8 | 5.4 | 7.0 | -11.1 | 6.9 | 5.9 | -0.8 | 1.8 | -2.8 | 8.6 | |
| + Share of Associates & JVs | -0.0 | -0.0 | 0.1 | -0.0 | -0.0 | 0.9 | -0.1 | 0.7 | 0.3 | -0.1 | 0.5 | 0.9 | |
| Net Income | 10.8 | 3.4 | 23.5 | 13.6 | 20.7 | 7.8 | 6.8 | 6.0 | 20.7 | -7.9 | 4.0 | 16.5 | |
| + Net Income — Continuing Ops | 10.8 | 3.4 | 23.4 | 13.6 | 20.7 | 6.9 | 6.9 | 5.3 | 20.4 | -7.9 | 3.5 | 15.5 | |
| + Other Comprehensive Income | -1.4 | -1.3 | 3.7 | 0.6 | 0.4 | 0.6 | 0.2 | 0.3 | 0.6 | 2.1 | 1.7 | 0.5 | |
| Total Comprehensive Income | 9.4 | 2.2 | 27.1 | 14.3 | 21.0 | 8.3 | 7.0 | 6.2 | 21.2 | -5.8 | 5.7 | 17.0 | |
| Net Income to Common | 13.6 | 5.7 | 21.3 | 12.1 | 18.0 | 7.0 | 7.4 | 4.8 | 16.3 | -9.4 | 2.2 | 13.8 | |
| Minority Interest | -2.8 | -2.3 | 2.2 | 1.6 | 2.7 | 0.8 | -0.6 | 1.2 | 4.4 | 1.5 | 1.9 | 2.7 | |
| Per Share | |||||||||||||
| Basic EPS | 0.98 | 0.41 | 1.53 | 0.87 | 1.29 | 0.50 | 0.53 | 0.34 | 1.16 | -0.68 | 0.15 | 0.92 | |
| Diluted EPS | 0.97 | 0.41 | 1.51 | 0.86 | 1.28 | 0.49 | 0.52 | 0.34 | 1.16 | -0.68 | 0.15 | 0.92 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | 0.2 | 0.3 | 0.6 | 2.1 | 1.7 | 0.5 | |
| + Items NOT to be Reclassified to P&L | 0.0 | 0.0 | -0.7 | 0.0 | 0.0 | -0.1 | 0.2 | 0.0 | 0.1 | 0.6 | 0.1 | 0.0 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | |
| + Items to be Reclassified to P&L | -1.4 | -1.3 | 4.3 | 0.6 | 0.4 | 0.7 | 0.0 | 0.3 | 0.5 | 1.5 | 1.5 | 0.5 | |
| Comprehensive Income — Owners of Parent | -1.3 | -1.2 | 24.7 | 12.5 | 0.4 | 0.6 | 7.6 | 4.9 | 0.8 | 1.5 | 2.1 | 0.5 | |
| Comprehensive Income — Non-controlling Interests | -0.1 | -0.1 | 2.4 | 1.8 | -0.0 | -0.0 | -0.6 | 1.3 | -0.2 | 0.6 | -0.4 | 0.0 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 0.98 | 0.41 | 1.53 | 0.87 | 1.29 | 0.50 | 0.53 | 0.34 | 1.16 | -0.68 | 0.15 | 0.92 | |
| Diluted EPS — Continuing Operations | 0.97 | 0.41 | 1.51 | 0.86 | 1.28 | 0.49 | 0.52 | 0.34 | 1.16 | -0.68 | 0.15 | 0.92 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 366.1 | 356.0 | 371.9 | 392.4 | 409.3 | 408.4 | 431.1 | 451.3 | 469.7 | 456.5 | 475.6 | 516.3 | |
| Gross Margin % | 75.18 | 75.75 | 75.19 | 74.65 | 73.94 | 73.26 | 73.68 | 73.60 | 72.61 | 72.11 | 72.91 | 74.28 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 17.9 | 11.1 | 24.3 | 19.0 | 27.7 | -4.2 | 13.7 | 11.2 | 19.5 | 6.7 | 32.6 | 24.1 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 3.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -12.7 | -31.9 | 0.0 | |
| Net Income Adj (tax-effected) | 10.8 | 3.4 | 20.2 | 13.6 | 20.7 | 7.8 | 6.8 | 6.0 | 20.7 | 4.8 | 36.0 | 16.5 | |
| EPS Adj | 0.98 | 0.41 | 1.32 | 0.87 | 1.29 | 0.50 | 0.53 | 0.34 | 1.16 | 0.41 | 1.33 | 0.92 | |
| 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 | 139.3 | 139.3 | 139.3 | 139.4 | 139.4 | 139.4 | 139.4 | 139.4 | 141.0 | 141.0 | 149.3 | 149.3 | |