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 | 134.0 | 164.1 | 173.1 | 190.4 | 215.9 | 276.3 | 300.2 | 196.7 | 122.1 | 182.0 | 166.2 | 158.4 | |
| Other Income | 6.1 | 2.5 | 3.2 | 2.7 | 3.1 | 8.0 | 4.7 | 0.7 | 12.4 | 5.0 | 34.2 | 7.6 | |
| Total Income | 140.1 | 166.6 | 176.3 | 193.1 | 219.0 | 284.4 | 304.9 | 197.4 | 134.5 | 187.0 | 200.4 | 166.1 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 64.8 | 60.6 | 105.6 | 78.7 | 110.1 | 110.0 | 140.4 | 72.0 | 67.8 | 60.5 | 98.4 | 104.7 | |
| + Changes in Inventories | -20.3 | 3.7 | -40.5 | -0.8 | -29.7 | 1.3 | 12.4 | 17.1 | -11.7 | 33.8 | -4.3 | -26.1 | |
| + Employee Benefit Expense | 29.3 | 29.3 | 34.4 | 35.4 | 41.3 | 42.1 | 39.7 | 38.2 | 41.8 | 37.6 | 32.1 | 33.5 | |
| + Finance Costs | 1.8 | 1.9 | 2.8 | 2.1 | 3.4 | 3.5 | 5.0 | 3.5 | 8.2 | 12.7 | 20.8 | 13.6 | |
| + Depreciation & Amortisation | 5.1 | 5.2 | 5.1 | 4.7 | 4.2 | 3.7 | 3.2 | 3.2 | 8.0 | 13.2 | 20.2 | 17.6 | |
| + Other Expenses | 40.8 | 38.0 | 39.1 | 36.8 | 39.2 | 68.5 | 56.5 | 35.2 | 40.2 | 41.6 | 38.3 | 36.1 | |
| Total Expenses | 121.4 | 138.6 | 146.5 | 156.8 | 168.7 | 229.1 | 257.2 | 169.2 | 154.3 | 199.4 | 205.5 | 179.4 | |
| EBITDA | 19.4 | 32.6 | 34.5 | 40.4 | 54.8 | 54.4 | 51.1 | 34.2 | -16.0 | 8.5 | 1.7 | 10.2 | |
| EBIT | 14.3 | 27.4 | 29.4 | 35.7 | 50.6 | 50.7 | 48.0 | 31.0 | -23.9 | -4.7 | -18.6 | -7.4 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 18.7 | 28.0 | 29.8 | 36.3 | 50.3 | 55.2 | 47.7 | 28.2 | -19.8 | -12.4 | -5.1 | -13.4 | |
| + Exceptional Items | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 17.5 | 0.0 | 0.0 | 0.0 | |
| Pretax Income | 18.7 | 28.0 | 29.8 | 36.3 | 50.3 | 55.2 | 47.7 | 28.2 | -2.3 | -12.4 | -5.1 | -13.4 | |
| + Current Tax | 5.9 | 13.5 | 10.3 | 11.6 | 14.8 | 15.8 | 18.5 | 10.4 | 0.3 | 5.5 | 4.3 | 4.6 | |
| + Deferred Tax | -0.5 | -0.5 | -0.2 | -2.0 | -1.2 | -1.1 | -2.6 | -1.5 | 3.7 | -0.8 | -0.2 | -0.8 | |
| Tax Expense | 5.4 | 13.0 | 10.1 | 9.6 | 13.6 | 14.7 | 15.9 | 8.9 | 3.9 | 4.6 | 4.2 | 3.8 | |
| Net Income | 13.3 | 15.0 | 19.7 | 26.7 | 36.7 | 40.5 | 31.8 | 19.3 | -6.2 | -17.0 | -9.3 | -17.1 | |
| + Net Income — Continuing Ops | 13.3 | 15.0 | 19.7 | 26.7 | 36.7 | 40.5 | 31.8 | 19.3 | -6.2 | -17.0 | -9.3 | -17.1 | |
| + Other Comprehensive Income | 0.0 | 0.0 | -0.1 | -0.0 | -0.0 | -0.0 | -0.3 | 0.0 | 0.0 | 0.0 | 0.9 | 0.0 | |
| Total Comprehensive Income | 13.3 | 15.0 | 19.6 | 26.7 | 36.7 | 40.5 | 31.5 | 19.3 | -6.2 | -17.0 | -8.4 | -17.1 | |
| Net Income to Common | 13.3 | 15.1 | 20.1 | 27.3 | 37.3 | 41.0 | 33.0 | 20.8 | -1.5 | -9.4 | 0.0 | -9.0 | |
| Minority Interest | 0.0 | -0.1 | -0.4 | -0.6 | -0.6 | -0.5 | -1.2 | -1.5 | -4.7 | -7.6 | 0.0 | -8.1 | |
| Per Share | |||||||||||||
| Basic EPS | 2.00 | 2.25 | 3.03 | 4.11 | 5.61 | 6.17 | 1.66 | 1.04 | -0.08 | -0.47 | -0.20 | 0.45 | |
| Diluted EPS | 2.00 | 2.25 | 3.03 | 4.11 | 5.61 | 6.17 | 1.66 | 1.04 | -0.08 | -0.47 | -0.20 | 0.45 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | -0.3 | 0.0 | 0.0 | 0.0 | 0.9 | 0.0 | |
| + Items NOT to be Reclassified to P&L | 0.0 | 0.0 | -0.2 | -0.0 | -0.0 | -0.0 | -0.5 | 0.0 | 0.0 | 0.0 | 1.2 | 0.0 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | -0.1 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | |
| + Tax on Items NOT to be Reclassified — alt tag | 0.0 | 0.0 | -0.0 | -0.0 | -0.0 | -0.0 | — | — | — | — | — | — | |
| Comprehensive Income — Owners of Parent | 0.0 | 15.1 | -0.1 | 27.3 | -0.0 | 41.0 | 32.7 | 20.8 | 0.0 | -9.4 | 0.9 | -9.0 | |
| Comprehensive Income — Non-controlling Interests | 0.0 | -0.1 | 0.0 | -0.6 | 0.0 | -0.5 | -1.2 | -1.5 | 0.0 | -7.6 | 0.0 | -8.1 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 2.00 | 2.25 | 3.03 | 4.11 | 5.61 | 6.17 | 1.66 | 1.04 | -0.08 | -0.47 | -0.20 | 0.45 | |
| Diluted EPS — Continuing Operations | 2.00 | 2.25 | 3.03 | 4.11 | 5.61 | 6.17 | 1.66 | 1.04 | -0.08 | -0.47 | -0.20 | 0.45 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 89.5 | 99.8 | 108.0 | 112.6 | 135.4 | 165.0 | 147.4 | 107.5 | 66.1 | 87.7 | 72.0 | 79.8 | |
| Gross Margin % | 66.78 | 60.83 | 62.41 | 59.11 | 62.73 | 59.71 | 49.10 | 54.67 | 54.10 | 48.21 | 43.35 | 50.36 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 18.7 | 28.0 | 29.8 | 36.3 | 50.3 | 55.2 | 47.7 | 28.2 | -19.8 | -12.4 | -5.1 | -13.4 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 17.5 | 0.0 | 0.0 | 0.0 | |
| Net Income Adj (tax-effected) | 13.3 | 15.0 | 19.7 | 26.7 | 36.7 | 40.5 | 31.8 | 19.3 | -23.7 | -17.0 | -9.3 | -17.1 | |
| EPS Adj | 2.00 | 2.25 | 3.03 | 4.11 | 5.61 | 6.17 | 1.66 | 1.04 | -0.31 | -0.47 | -0.20 | 0.45 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||||||||||
| Face Value | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Paid Up Equity Capital | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | |