In ₹ Crore except Per Share 12 Months Ending | 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 | 1,154.8 | 1,120.2 | 1,064.0 | 1,224.7 | 1,268.5 | 1,159.7 | 1,146.0 | 1,449.5 | 1,459.7 | 1,369.5 | |
| Other Income | 32.6 | 51.4 | 60.0 | 56.5 | 61.2 | 61.2 | 63.0 | 69.8 | 66.5 | 71.7 | |
| Total Income | 1,187.4 | 1,171.6 | 1,124.0 | 1,281.2 | 1,329.7 | 1,220.9 | 1,209.0 | 1,519.2 | 1,526.2 | 1,441.2 | |
| Expenses | |||||||||||
| + Cost of Materials Consumed | 16.7 | 17.4 | 16.5 | 16.2 | 16.4 | 17.8 | 19.6 | 16.9 | 16.5 | 23.6 | |
| + Purchases of Stock-in-Trade | 35.8 | 71.6 | 45.8 | 52.6 | 38.9 | 44.6 | 36.9 | 52.1 | 46.3 | 69.6 | |
| + Changes in Inventories | -0.9 | 0.7 | -0.7 | -1.3 | 1.3 | -0.6 | 0.1 | 0.6 | -0.5 | 1.3 | |
| + Employee Benefit Expense | 83.8 | 74.5 | 76.9 | 74.2 | 89.7 | 75.7 | 81.1 | 85.7 | 83.2 | 104.2 | |
| + Finance Costs | 5.3 | 2.8 | 3.1 | 3.2 | 7.8 | 4.5 | 4.4 | 4.6 | 4.8 | 4.3 | |
| + Depreciation & Amortisation | 15.6 | 13.9 | 13.1 | 13.3 | 12.3 | 11.9 | 11.4 | 12.3 | 14.0 | 12.4 | |
| + Other Expenses | 656.9 | 581.1 | 552.7 | 666.4 | 736.8 | 624.9 | 604.0 | 828.8 | 915.4 | 784.2 | |
| Total Expenses | 813.3 | 761.9 | 707.4 | 824.7 | 903.1 | 778.7 | 757.6 | 1,000.9 | 1,079.6 | 999.6 | |
| EBITDA | 362.4 | 374.9 | 372.8 | 416.6 | 385.5 | 397.3 | 404.2 | 465.4 | 398.9 | 386.7 | |
| EBIT | 346.8 | 361.1 | 359.7 | 403.2 | 373.2 | 385.4 | 392.8 | 453.1 | 384.9 | 374.3 | |
| Profit | |||||||||||
| PBT before Exceptional Items | 374.1 | 409.6 | 416.6 | 456.6 | 426.6 | 442.1 | 451.4 | 518.3 | 446.6 | 441.7 | |
| + Exceptional Items | 7.9 | 2.2 | 0.0 | 0.0 | 45.7 | 0.0 | 5.8 | 10.9 | 0.1 | 0.0 | |
| Pretax Income | 382.0 | 411.9 | 416.6 | 456.6 | 472.3 | 442.1 | 457.2 | 529.2 | 446.7 | 441.7 | |
| + Current Tax | 99.0 | 105.8 | 149.6 | 116.0 | 161.9 | 119.6 | 124.5 | 144.4 | 129.9 | 125.7 | |
| + Deferred Tax | -1.2 | -1.7 | -40.9 | -0.5 | -47.9 | -8.1 | -9.4 | -9.5 | -9.6 | -14.2 | |
| Tax Expense | 97.8 | 104.1 | 108.7 | 115.5 | 114.1 | 111.4 | 115.2 | 134.9 | 120.3 | 111.5 | |
| Net Income | 284.2 | 307.7 | 307.9 | 341.1 | 358.2 | 330.7 | 342.0 | 394.3 | 326.4 | 330.2 | |
| + Net Income — Continuing Ops | 284.2 | 307.7 | 307.9 | 341.1 | 358.2 | 330.7 | 342.0 | 394.3 | 326.4 | 330.2 | |
| + Other Comprehensive Income | -0.1 | 0.3 | -2.4 | 1.5 | -0.7 | 1.6 | 3.1 | 1.4 | 5.6 | -1.9 | |
| Total Comprehensive Income | 284.0 | 308.0 | 305.5 | 342.6 | 357.5 | 332.3 | 345.1 | 395.7 | 332.0 | 328.2 | |
| Per Share | |||||||||||
| Basic EPS | 3.55 | 3.85 | 3.85 | 4.26 | 4.48 | 4.13 | 4.28 | 4.93 | 4.08 | 4.13 | |
| Diluted EPS | 3.55 | 3.85 | 3.85 | 4.26 | 4.48 | 4.13 | 4.28 | 4.93 | 4.08 | 4.13 | |
| Other Comprehensive Income — detail | |||||||||||
| + Other Comprehensive Income | — | — | — | — | -0.7 | 1.6 | 3.1 | 1.4 | 5.6 | -1.9 | |
| + Items NOT to be Reclassified to P&L | -0.2 | 0.4 | -3.2 | 2.0 | -1.0 | — | 4.1 | 1.9 | 7.5 | — | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | -0.2 | -2.2 | 1.0 | 0.5 | 1.9 | 2.6 | |
| + Tax on Items NOT to be Reclassified — alt tag | -0.1 | 0.1 | -0.8 | 0.5 | — | — | — | — | — | — | |
| + Tax on Items to be Reclassified | — | — | — | — | — | 0.5 | 0.0 | 0.0 | — | -0.7 | |
| Per Share — as-filed variants | |||||||||||
| Basic EPS — Continuing Operations | 3.55 | 3.85 | 3.85 | 4.26 | 4.48 | 4.13 | 4.28 | 4.93 | 4.08 | 4.13 | |
| Diluted EPS — Continuing Operations | 3.55 | 3.85 | 3.85 | 4.26 | 4.48 | 4.13 | 4.28 | 4.93 | 4.08 | 4.13 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||
| Gross Profit | 1,103.1 | 1,030.5 | 1,002.4 | 1,157.2 | 1,212.0 | 1,097.9 | 1,089.3 | 1,379.8 | 1,397.5 | 1,275.1 | |
| Gross Margin % | 95.53 | 92.00 | 94.21 | 94.49 | 95.54 | 94.67 | 95.06 | 95.20 | 95.73 | 93.10 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||
| Pretax Income (Adjusted, as filed) | 374.1 | 409.6 | 416.6 | 456.6 | 426.6 | 442.1 | 451.4 | 518.3 | 446.6 | 441.7 | |
| − Exceptional Items (reconciliation) | 7.9 | 2.2 | 0.0 | 0.0 | 45.7 | 0.0 | 5.8 | 10.9 | 0.1 | 0.0 | |
| Net Income Adj (tax-effected) | 278.3 | 306.1 | 307.9 | 341.1 | 323.6 | 330.7 | 337.7 | 386.2 | 326.3 | 330.2 | |
| EPS Adj | 3.48 | 3.83 | 3.85 | 4.26 | 4.05 | 4.13 | 4.23 | 4.83 | 4.08 | 4.13 | |
| 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 | |
| Paid Up Equity Capital | 160.0 | 160.0 | 160.0 | 160.0 | 160.0 | 160.0 | 160.0 | 160.0 | 160.0 | 160.0 | |