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 | 57.8 | 47.2 | 43.5 | 61.4 | 74.7 | 74.0 | 58.6 | 75.6 | 74.5 | 72.9 | 64.2 | 82.2 | |
| Other Income | 2.3 | 2.5 | 2.5 | 1.4 | 1.7 | 2.3 | 2.8 | 2.8 | 3.0 | 3.0 | 3.2 | 2.8 | |
| Total Income | 60.1 | 49.8 | 46.0 | 62.9 | 76.3 | 76.3 | 61.3 | 78.4 | 77.5 | 75.9 | 67.4 | 85.1 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 4.9 | 5.9 | 3.8 | 4.4 | 5.2 | 5.3 | 3.5 | 5.3 | 3.8 | 4.0 | 3.0 | 4.9 | |
| + Purchases of Stock-in-Trade | 14.8 | 14.2 | 12.1 | 20.0 | 22.0 | 21.1 | 17.5 | 22.7 | 23.8 | 22.8 | 19.9 | 26.1 | |
| + Changes in Inventories | 1.2 | -0.3 | 1.8 | -2.1 | -0.9 | 0.1 | 0.7 | -1.1 | -0.4 | -0.3 | 0.9 | -2.3 | |
| + Employee Benefit Expense | 11.7 | 11.6 | 11.4 | 14.7 | 16.7 | 18.1 | 16.6 | 19.4 | 18.2 | 17.6 | 15.5 | 22.8 | |
| + Finance Costs | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | |
| + Depreciation & Amortisation | 0.5 | 0.4 | 0.4 | 1.1 | 2.3 | 2.4 | 2.3 | 2.4 | 2.4 | 2.4 | 2.3 | 2.1 | |
| + Other Expenses | 16.9 | 12.5 | 11.7 | 14.2 | 15.4 | 13.6 | 11.6 | 15.0 | 12.6 | 12.6 | 13.7 | 13.6 | |
| Total Expenses | 50.1 | 44.5 | 41.4 | 52.5 | 61.0 | 60.9 | 52.4 | 64.0 | 60.7 | 59.3 | 55.6 | 67.4 | |
| EBITDA | 8.4 | 3.4 | 2.7 | 10.2 | 16.3 | 15.8 | 8.7 | 14.2 | 16.4 | 16.3 | 11.2 | 17.2 | |
| EBIT | 7.9 | 3.0 | 2.3 | 9.2 | 13.9 | 13.4 | 6.4 | 11.9 | 14.0 | 13.9 | 8.8 | 15.1 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 10.0 | 5.3 | 4.5 | 10.4 | 15.4 | 15.5 | 8.9 | 14.4 | 16.8 | 16.6 | 11.8 | 17.7 | |
| + Exceptional Items | 0.0 | 0.0 | 0.0 | -3.3 | 0.0 | 23.2 | -0.2 | 0.0 | 0.0 | -2.1 | 0.0 | 0.0 | |
| Pretax Income | 10.0 | 5.3 | 4.5 | 7.1 | 15.4 | 38.7 | 8.7 | 14.4 | 16.8 | 14.5 | 11.8 | 17.7 | |
| + Current Tax | 2.6 | 1.4 | 1.0 | 1.6 | 2.7 | 8.1 | 1.2 | 3.2 | 3.8 | 3.7 | 2.5 | 4.2 | |
| + Deferred Tax | -0.1 | -0.1 | -0.0 | 0.2 | 1.2 | -1.4 | 0.9 | 0.5 | 0.4 | -0.2 | 0.5 | 0.3 | |
| Tax Expense | 2.5 | 1.3 | 1.0 | 1.8 | 3.9 | 6.7 | 2.1 | 3.6 | 4.2 | 3.6 | 3.0 | 4.5 | |
| Net Income | 7.5 | 4.0 | 3.5 | 5.3 | 11.5 | 32.0 | 6.6 | 10.8 | 12.6 | 11.0 | 8.8 | 13.2 | |
| + Net Income — Continuing Ops | 7.5 | 4.0 | 3.5 | 5.3 | 11.5 | 32.0 | 6.6 | 10.8 | 12.6 | 11.0 | 8.8 | 13.2 | |
| + Other Comprehensive Income | 0.3 | 0.1 | -0.2 | -0.0 | 0.5 | 0.1 | -0.3 | 0.1 | 0.2 | 0.0 | 0.1 | 0.1 | |
| Total Comprehensive Income | 7.8 | 4.1 | 3.4 | 5.3 | 12.0 | 32.1 | 6.3 | 10.9 | 12.7 | 11.0 | 8.9 | 13.3 | |
| Per Share | |||||||||||||
| Basic EPS | 2.84 | 1.48 | 1.31 | 1.94 | 4.29 | 4.74 | 0.98 | 1.60 | 1.88 | 1.67 | 1.25 | 2.00 | |
| Diluted EPS | 2.84 | 1.47 | 1.31 | 1.93 | 4.25 | 4.74 | 0.98 | 1.58 | 1.87 | 1.65 | 1.21 | 1.98 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | -0.3 | 0.1 | 0.2 | 0.0 | 0.1 | 0.1 | |
| + Items NOT to be Reclassified to P&L | 0.4 | 0.2 | -0.3 | -0.1 | 0.7 | 0.1 | -0.4 | 0.1 | 0.2 | 0.0 | 0.1 | 0.1 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | -0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | |
| + Tax on Items NOT to be Reclassified — alt tag | 0.1 | 0.0 | -0.1 | -0.0 | 0.2 | 0.0 | — | — | — | — | — | — | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 2.84 | 1.48 | 1.31 | 1.94 | 4.29 | 4.74 | 0.98 | 1.60 | 1.88 | 1.67 | 1.25 | 2.00 | |
| Diluted EPS — Continuing Operations | 2.84 | 1.47 | 1.31 | 1.93 | 4.25 | 4.74 | 0.98 | 1.58 | 1.87 | 1.65 | 1.21 | 1.98 | |
| Regulatory Disclosures — filed alongside, not part of the P&L | |||||||||||||
| Related-party Transactions — During the Period | — | — | — | — | — | — | 6.8 | — | 3.9 | — | 3.1 | — | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 36.9 | 27.5 | 25.8 | 39.1 | 48.3 | 47.5 | 36.8 | 48.7 | 47.2 | 46.5 | 40.4 | 53.6 | |
| Gross Margin % | 63.84 | 58.21 | 59.38 | 63.70 | 64.71 | 64.18 | 62.91 | 64.39 | 63.44 | 63.74 | 62.98 | 65.19 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 10.0 | 5.3 | 4.5 | 10.4 | 15.4 | 15.5 | 8.9 | 14.4 | 16.8 | 16.6 | 11.8 | 17.7 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 0.0 | -3.3 | 0.0 | 23.2 | -0.2 | 0.0 | 0.0 | -2.1 | 0.0 | 0.0 | |
| Net Income Adj (tax-effected) | 7.5 | 4.0 | 3.5 | 7.8 | 11.5 | 12.8 | 6.7 | 10.8 | 12.6 | 12.5 | 8.8 | 13.2 | |
| EPS Adj | 2.84 | 1.48 | 1.31 | 2.84 | 4.29 | 1.90 | 1.00 | 1.60 | 1.88 | 1.91 | 1.25 | 2.00 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||||||||||
| Face Value | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | |
| Paid Up Equity Capital | 13.1 | 13.1 | 13.2 | 13.2 | 13.2 | 13.2 | 13.3 | 13.3 | 13.3 | 13.4 | 13.4 | 13.2 | |