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 | 770.7 | 959.2 | 864.0 | 832.0 | 907.3 | 1,195.0 | 1,091.2 | 1,061.7 | 1,210.9 | 1,345.1 | 1,278.5 | 1,302.4 | |
| Other Income | 2.7 | 1.9 | 2.7 | 1.3 | 2.8 | 3.0 | 6.1 | 5.2 | 4.9 | 5.0 | 3.1 | 3.2 | |
| Total Income | 773.4 | 961.1 | 866.7 | 833.3 | 910.1 | 1,198.1 | 1,097.3 | 1,066.9 | 1,215.8 | 1,350.1 | 1,281.6 | 1,305.6 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 675.7 | 718.6 | 0.0 | 0.0 | 0.0 | 0.0 | 980.6 | 905.8 | 1,037.2 | 1,065.3 | 1,113.2 | 1,135.2 | |
| + Purchases of Stock-in-Trade | 0.0 | 0.0 | 751.4 | 623.2 | 828.7 | 974.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| + Changes in Inventories | -64.2 | 66.5 | -55.5 | 49.4 | -85.9 | 29.3 | -71.3 | -23.3 | -17.2 | 64.4 | -50.2 | -34.4 | |
| + Employee Benefit Expense | 53.0 | 56.0 | 56.9 | 58.0 | 60.6 | 65.6 | 64.6 | 63.5 | 73.8 | 73.5 | 73.0 | 69.3 | |
| + Finance Costs | 13.9 | 14.8 | 13.7 | 15.5 | 18.2 | 19.5 | 20.9 | 20.4 | 20.2 | 19.7 | 19.5 | 19.8 | |
| + Depreciation & Amortisation | 24.6 | 26.2 | 27.1 | 29.0 | 32.4 | 34.0 | 35.6 | 35.9 | 38.4 | 38.0 | 37.0 | 36.3 | |
| + Other Expenses | 51.8 | 52.9 | 57.6 | 52.8 | 51.9 | 58.9 | 62.6 | 54.7 | 62.9 | 68.1 | 66.8 | 60.2 | |
| Total Expenses | 754.7 | 935.0 | 851.2 | 827.9 | 905.9 | 1,182.1 | 1,093.0 | 1,057.0 | 1,215.2 | 1,328.9 | 1,259.3 | 1,286.4 | |
| EBITDA | 54.5 | 65.2 | 53.5 | 48.5 | 52.0 | 66.5 | 54.7 | 61.0 | 54.3 | 73.8 | 75.7 | 72.0 | |
| EBIT | 29.9 | 39.0 | 26.4 | 19.5 | 19.6 | 32.5 | 19.1 | 25.2 | 15.9 | 35.8 | 38.7 | 35.7 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 18.7 | 26.1 | 15.4 | 5.3 | 4.2 | 16.0 | 4.3 | 9.9 | 0.6 | 21.2 | 22.3 | 19.2 | |
| + Exceptional Items | 0.0 | -0.6 | 0.0 | -0.6 | -3.7 | 0.0 | -0.3 | 0.0 | 0.0 | -2.0 | -1.6 | 0.0 | |
| Pretax Income | 18.7 | 25.5 | 15.4 | 4.7 | 0.5 | 16.0 | 4.0 | 9.9 | 0.6 | 19.1 | 20.7 | 19.2 | |
| + Current Tax | -1.7 | 5.3 | 6.3 | 2.9 | 4.9 | 6.3 | 5.3 | 5.3 | 3.7 | 7.7 | 8.9 | 6.5 | |
| + Deferred Tax | -0.1 | 1.7 | -1.9 | -1.6 | -4.7 | -2.1 | -3.0 | -2.7 | -4.6 | -2.7 | -3.2 | -1.9 | |
| Tax Expense | -1.8 | 7.0 | 4.5 | 1.3 | 0.1 | 4.2 | 2.3 | 2.5 | -0.9 | 5.0 | 5.7 | 4.6 | |
| Net Income | 20.5 | 18.5 | 11.0 | 3.4 | 0.3 | 11.8 | 1.8 | 7.4 | 1.5 | 14.2 | 15.0 | 14.5 | |
| + Net Income — Continuing Ops | 20.5 | 18.5 | 11.0 | 3.4 | 0.3 | 11.8 | 1.8 | 7.4 | 1.5 | 14.2 | 15.0 | 14.5 | |
| + Other Comprehensive Income | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 1.1 | 0.0 | 0.0 | 1.0 | 0.3 | 0.0 | |
| Total Comprehensive Income | 20.5 | 18.5 | 11.1 | 3.4 | 0.3 | 11.8 | 2.8 | 7.4 | 1.5 | 15.2 | 15.4 | 14.5 | |
| Net Income to Common | 20.2 | 18.2 | — | 3.2 | -0.0 | 11.4 | 1.4 | 6.9 | 1.2 | 14.2 | 15.0 | 0.0 | |
| Minority Interest | 0.3 | 0.2 | — | 0.3 | 0.4 | 0.5 | 0.3 | 0.5 | 0.3 | 0.0 | 0.0 | 0.0 | |
| Per Share | |||||||||||||
| Basic EPS | 5.03 | 4.45 | 2.67 | 0.77 | -0.01 | 2.75 | 0.34 | 1.67 | 0.29 | 3.42 | 3.63 | 3.51 | |
| Diluted EPS | 4.92 | 4.42 | 2.66 | 0.77 | -0.01 | 2.74 | 0.34 | 1.67 | 0.29 | 3.42 | 3.63 | 3.51 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | 1.1 | 0.0 | 0.0 | 1.0 | 0.3 | 0.0 | |
| + Items NOT to be Reclassified to P&L | — | — | 0.1 | — | — | — | 0.3 | — | — | 1.3 | 0.4 | — | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | -0.8 | 0.0 | 0.0 | 0.3 | 0.1 | 0.0 | |
| + Tax on Items NOT to be Reclassified — alt tag | — | — | -0.0 | 0.0 | — | 0.0 | — | — | — | — | — | — | |
| Comprehensive Income — Owners of Parent | 20.2 | 18.2 | 0.0 | 3.2 | 0.0 | 11.4 | 2.5 | 6.9 | 1.2 | 15.2 | 15.4 | 14.5 | |
| Comprehensive Income — Non-controlling Interests | 0.3 | 0.2 | 0.0 | 0.3 | 0.0 | 0.5 | 0.3 | 0.5 | 0.3 | 0.0 | 0.0 | 0.0 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 5.03 | 4.45 | 2.67 | 0.77 | -0.01 | 2.75 | 0.34 | 1.67 | 0.29 | 3.42 | 3.63 | 3.51 | |
| Diluted EPS — Continuing Operations | 4.92 | 4.42 | 2.66 | 0.77 | -0.01 | 2.74 | 0.34 | 1.67 | 0.29 | 3.42 | 3.63 | 3.51 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 159.2 | 174.1 | 168.0 | 159.4 | 164.5 | 191.0 | 181.9 | 179.2 | 190.9 | 215.4 | 215.5 | 201.5 | |
| Gross Margin % | 20.66 | 18.15 | 19.45 | 19.15 | 18.13 | 15.98 | 16.67 | 16.88 | 15.76 | 16.01 | 16.85 | 15.47 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 18.7 | 26.1 | 15.4 | 5.3 | 4.2 | 16.0 | 4.3 | 9.9 | 0.6 | 21.2 | 22.3 | 19.2 | |
| − Exceptional Items (reconciliation) | 0.0 | -0.6 | 0.0 | -0.6 | -3.7 | 0.0 | -0.3 | 0.0 | 0.0 | -2.0 | -1.6 | 0.0 | |
| Net Income Adj (tax-effected) | 20.5 | 18.9 | 11.0 | 3.9 | 2.9 | 11.8 | 1.9 | 7.4 | 1.5 | 15.7 | 16.2 | 14.5 | |
| EPS Adj | 5.03 | 4.55 | 2.67 | 0.87 | -0.09 | 2.75 | 0.37 | 1.67 | 0.29 | 3.78 | 3.90 | 3.51 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||||||||||
| Face Value | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | |
| Paid Up Equity Capital | 20.1 | 20.6 | 20.6 | 20.7 | 20.7 | 20.7 | 20.7 | 20.7 | 20.7 | 20.7 | 20.7 | 20.7 | |