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 | 1,869.9 | 2,118.9 | 2,039.1 | 2,282.6 | 2,143.7 | 2,424.0 | 2,188.7 | 2,503.1 | 2,412.4 | 2,551.1 | 2,360.0 | 2,988.4 | |
| Other Income | 10.7 | 4.6 | 4.7 | 2.8 | 4.3 | 5.8 | 1.6 | 1.4 | 2.2 | 0.7 | 0.6 | 0.4 | |
| Total Income | 1,880.6 | 2,123.5 | 2,043.7 | 2,285.4 | 2,148.1 | 2,429.8 | 2,190.2 | 2,504.5 | 2,414.6 | 2,551.8 | 2,360.6 | 2,988.8 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 407.3 | 516.0 | 501.5 | 631.0 | 584.3 | 642.3 | 488.3 | 669.1 | 660.9 | 597.8 | 484.7 | 678.5 | |
| + Purchases of Stock-in-Trade | 88.1 | 114.2 | 115.7 | 21.5 | 34.5 | 25.4 | 32.3 | 44.3 | 63.3 | 40.8 | 38.8 | 30.3 | |
| + Changes in Inventories | 1.9 | -12.6 | 18.6 | -25.2 | 6.0 | -45.7 | 13.4 | -36.0 | -38.3 | 53.1 | 83.5 | -11.3 | |
| + Employee Benefit Expense | 23.2 | 27.4 | 29.9 | 30.7 | 30.3 | 31.2 | 30.6 | 31.1 | 32.1 | 35.2 | 34.2 | 37.5 | |
| + Finance Costs | 29.1 | 31.4 | 32.6 | 35.9 | 39.9 | 44.1 | 44.5 | 44.7 | 49.3 | 46.8 | 26.4 | 25.2 | |
| + Depreciation & Amortisation | 28.0 | 26.2 | 26.0 | 27.6 | 27.6 | 27.5 | 32.6 | 34.5 | 38.5 | 41.2 | 41.2 | 42.5 | |
| + Other Expenses | 1,253.9 | 1,371.7 | 1,268.8 | 1,499.2 | 1,372.9 | 1,647.1 | 1,478.3 | 1,645.0 | 1,536.8 | 1,648.7 | 1,552.3 | 2,083.9 | |
| Total Expenses | 1,831.4 | 2,074.3 | 1,993.2 | 2,220.5 | 2,095.4 | 2,371.9 | 2,119.8 | 2,432.6 | 2,342.5 | 2,463.7 | 2,261.2 | 2,886.5 | |
| EBITDA | 95.5 | 102.3 | 104.6 | 125.6 | 115.8 | 123.7 | 145.9 | 149.6 | 157.6 | 175.5 | 166.5 | 169.6 | |
| EBIT | 67.6 | 76.0 | 78.5 | 98.0 | 88.2 | 96.2 | 113.4 | 115.2 | 119.2 | 134.3 | 125.3 | 127.1 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 49.2 | 49.2 | 50.6 | 64.9 | 52.6 | 57.9 | 70.4 | 71.9 | 72.1 | 88.2 | 99.5 | 102.3 | |
| + Exceptional Items | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.8 | 0.0 | 0.0 | |
| Pretax Income | 49.2 | 49.2 | 50.6 | 64.9 | 52.6 | 57.9 | 70.4 | 71.9 | 72.1 | 87.4 | 99.5 | 102.3 | |
| + Current Tax | 3.1 | 5.6 | 1.2 | 8.5 | 3.2 | 5.7 | -0.2 | 7.6 | 9.7 | 12.9 | -9.1 | 13.3 | |
| + Deferred Tax | 9.0 | 6.7 | 12.2 | 6.8 | 10.6 | 8.9 | 18.0 | 9.7 | 8.8 | 10.1 | 34.6 | 12.8 | |
| Tax Expense | 12.1 | 12.3 | 13.4 | 15.3 | 13.8 | 14.6 | 17.8 | 17.3 | 18.6 | 23.0 | 25.6 | 26.1 | |
| + Share of Associates & JVs | 0.9 | 4.7 | 5.0 | 10.7 | 10.8 | 13.5 | 11.4 | 18.6 | 11.6 | 3.3 | 13.0 | 20.6 | |
| Net Income | 38.0 | 41.6 | 42.2 | 60.4 | 49.7 | 56.8 | 64.0 | 73.3 | 65.1 | 67.6 | 86.9 | 96.8 | |
| + Net Income — Continuing Ops | 37.1 | 36.9 | 37.2 | 49.7 | 38.9 | 43.3 | 52.6 | 54.6 | 53.5 | 64.3 | 73.9 | 76.2 | |
| + Other Comprehensive Income | -0.4 | 0.5 | -0.1 | -0.1 | -0.1 | -0.4 | -0.8 | -0.4 | -0.1 | -0.3 | -0.8 | -0.2 | |
| Total Comprehensive Income | 37.6 | 42.1 | 42.1 | 60.3 | 49.6 | 56.4 | 63.3 | 72.8 | 64.9 | 67.3 | 86.1 | 96.7 | |
| Net Income to Common | 38.0 | 41.6 | 42.2 | 60.4 | 49.7 | — | 64.0 | 73.3 | 65.1 | — | 86.9 | 96.8 | |
| Per Share | |||||||||||||
| Basic EPS | 12.27 | 13.45 | 13.63 | 19.50 | 16.06 | 18.35 | 20.68 | 23.66 | 10.51 | 10.79 | 13.64 | 14.45 | |
| Diluted EPS | 12.27 | 13.45 | 13.63 | 19.50 | 16.06 | 18.35 | 20.68 | 23.66 | 10.51 | 10.79 | 13.64 | 14.45 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | -0.8 | -0.4 | -0.1 | -0.3 | -0.8 | -0.2 | |
| + Items NOT to be Reclassified to P&L | 0.1 | 0.2 | -0.1 | 0.1 | -0.1 | -0.5 | -1.0 | -0.4 | -0.4 | -0.3 | -1.2 | -0.2 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | -0.2 | -0.1 | -0.1 | -0.1 | -0.3 | -0.1 | |
| + Tax on Items NOT to be Reclassified — alt tag | 0.0 | 0.0 | -0.0 | 0.0 | -0.0 | -0.1 | — | — | — | — | — | — | |
| + Items to be Reclassified to P&L | — | — | — | — | — | -0.1 | — | — | — | — | — | — | |
| + Tax on Items to be Reclassified | — | — | — | — | — | — | 0.0 | 0.2 | -0.2 | 0.0 | -0.1 | -0.0 | |
| + Tax on Items to be Reclassified — alt tag | 0.4 | -0.3 | 0.1 | 0.1 | 0.0 | 0.0 | — | — | — | — | — | — | |
| Comprehensive Income — Owners of Parent | 37.6 | 42.1 | 42.1 | 60.3 | -0.1 | 56.4 | 63.3 | 72.8 | -0.1 | 67.3 | 86.1 | 96.7 | |
| Comprehensive Income — Non-controlling Interests | 0.0 | 0.0 | 0.0 | 0.0 | 49.6 | 0.0 | 0.0 | 0.0 | 64.9 | 0.0 | 0.0 | 0.0 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 12.27 | 13.45 | 13.63 | 19.50 | 16.06 | 18.35 | 20.68 | 23.66 | 10.51 | 10.79 | 13.64 | 14.45 | |
| Diluted EPS — Continuing Operations | 12.27 | 13.45 | 13.63 | 19.50 | 16.06 | 18.35 | 20.68 | 23.66 | 10.51 | 10.79 | 13.64 | 14.45 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 1,372.6 | 1,501.4 | 1,403.3 | 1,655.4 | 1,519.0 | 1,802.0 | 1,654.8 | 1,825.7 | 1,726.6 | 1,859.4 | 1,753.1 | 2,291.0 | |
| Gross Margin % | 73.41 | 70.85 | 68.82 | 72.52 | 70.86 | 74.34 | 75.61 | 72.93 | 71.57 | 72.89 | 74.28 | 76.66 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 49.2 | 49.2 | 50.6 | 64.9 | 52.6 | 57.9 | 70.4 | 71.9 | 72.1 | 88.2 | 99.5 | 102.3 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.8 | 0.0 | 0.0 | |
| Net Income Adj (tax-effected) | 38.0 | 41.6 | 42.2 | 60.4 | 49.7 | 56.8 | 64.0 | 73.3 | 65.1 | 68.2 | 86.9 | 96.8 | |
| EPS Adj | 12.27 | 13.45 | 13.63 | 19.50 | 16.06 | 18.35 | 20.68 | 23.66 | 10.51 | 10.89 | 13.64 | 14.45 | |
| 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 | 5.00 | 5.00 | 5.00 | 5.00 | |
| Paid Up Equity Capital | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 33.5 | 33.5 | 33.5 | |