In ₹ Crore except Per Share 12 Months Ending | 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 | 385.5 | 290.3 | 489.3 | 330.9 | 406.6 | 299.2 | 719.6 | 563.0 | |
| Other Income | 23.6 | 18.1 | 37.3 | 282.1 | 40.1 | 34.4 | 70.8 | 42.4 | |
| Total Income | 409.1 | 308.4 | 526.7 | 613.0 | 446.7 | 333.6 | 790.4 | 605.4 | |
| Expenses | |||||||||
| + Cost of Materials Consumed | 117.5 | 152.3 | 110.6 | 115.0 | 145.5 | 122.2 | 298.7 | 273.8 | |
| + Purchases of Stock-in-Trade | 168.9 | 36.4 | 217.4 | 109.6 | 108.6 | 75.4 | 241.2 | 58.1 | |
| + Changes in Inventories | 23.8 | 11.0 | 23.3 | 8.7 | 6.7 | -12.9 | -20.5 | 48.0 | |
| + Employee Benefit Expense | 12.6 | 19.1 | 22.3 | 25.5 | 27.5 | 30.5 | 35.4 | 39.8 | |
| + Finance Costs | 4.0 | 3.4 | 17.0 | 13.6 | 4.3 | 12.6 | 17.4 | 11.0 | |
| + Depreciation & Amortisation | 2.4 | 2.8 | 3.3 | 3.3 | 5.9 | 6.5 | 7.0 | 7.2 | |
| + Other Expenses | 33.6 | 30.1 | 90.9 | 49.8 | 94.6 | 59.5 | 119.5 | 55.0 | |
| Total Expenses | 362.7 | 255.2 | 484.8 | 325.5 | 393.1 | 293.7 | 698.8 | 492.9 | |
| EBITDA | 29.2 | 41.4 | 24.8 | 22.4 | 23.7 | 24.5 | 45.3 | 88.3 | |
| EBIT | 26.8 | 38.5 | 21.5 | 19.1 | 17.8 | 18.0 | 38.2 | 81.1 | |
| Profit | |||||||||
| PBT before Exceptional Items | 46.5 | 53.2 | 41.9 | 287.5 | 53.5 | 39.9 | 91.7 | 112.6 | |
| + Exceptional Items | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.6 | -3.5 | 0.0 | |
| Pretax Income | 46.5 | 53.2 | 41.9 | 287.5 | 53.5 | 39.3 | 88.2 | 112.6 | |
| + Current Tax | 8.7 | 13.2 | 11.3 | 43.1 | 8.2 | 11.7 | 23.7 | 19.7 | |
| + Deferred Tax | -2.8 | -1.3 | 3.4 | 9.1 | -6.1 | 0.1 | 4.1 | -3.7 | |
| Tax Expense | 5.9 | 11.9 | 14.6 | 52.2 | 2.2 | 11.8 | 27.9 | 16.0 | |
| + Share of Associates & JVs | -0.1 | 0.1 | -2.7 | 13.3 | 10.5 | 10.4 | 8.2 | 13.4 | |
| Net Income | 40.5 | 41.4 | 24.6 | 248.7 | 61.8 | 37.9 | 68.5 | 110.0 | |
| + Net Income — Continuing Ops | 40.6 | 41.3 | 27.2 | 235.3 | 51.4 | 27.5 | 60.3 | 96.6 | |
| + Other Comprehensive Income | 342.9 | 482.5 | -168.1 | 499.8 | -590.6 | 113.4 | 274.2 | 1,090.7 | |
| Total Comprehensive Income | 383.4 | 523.9 | -143.6 | 748.5 | -528.7 | 151.3 | 342.7 | 1,200.7 | |
| Net Income to Common | 22.1 | 19.4 | 9.4 | 229.7 | -590.9 | 113.1 | 38.1 | 58.6 | |
| Minority Interest | 18.4 | 22.0 | 15.1 | 18.9 | 0.4 | 0.3 | 30.4 | 51.4 | |
| Per Share | |||||||||
| Basic EPS | 0.32 | 0.33 | 0.19 | 1.95 | 0.48 | 0.29 | 0.51 | 0.73 | |
| Diluted EPS | 0.32 | 0.33 | 0.19 | 1.95 | 0.48 | 0.29 | 0.51 | 0.73 | |
| Other Comprehensive Income — detail | |||||||||
| + Other Comprehensive Income | — | — | -168.1 | 499.8 | -590.6 | 113.4 | 274.2 | 1,090.7 | |
| + Items NOT to be Reclassified to P&L | 342.9 | 482.5 | 76.9 | 586.5 | -709.4 | 149.4 | 319.9 | 1,272.6 | |
| + Tax on Items NOT to be Reclassified | — | — | 245.0 | 86.7 | -118.9 | 36.0 | 45.7 | 181.9 | |
| + Tax on Items NOT to be Reclassified — alt tag | -0.0 | -0.0 | — | — | — | — | — | — | |
| Comprehensive Income — Owners of Parent | 365.0 | 502.0 | -158.2 | 729.9 | -567.5 | 105.2 | 274.4 | 1,150.2 | |
| Comprehensive Income — Non-controlling Interests | 18.3 | 21.9 | 14.7 | 18.6 | 38.7 | 46.1 | -0.2 | 50.5 | |
| Per Share — as-filed variants | |||||||||
| Basic EPS — Continuing Operations | 0.32 | 0.33 | 0.19 | 1.95 | 0.48 | 0.29 | 0.51 | 0.73 | |
| Diluted EPS — Continuing Operations | 0.32 | 0.33 | 0.19 | 1.95 | 0.48 | 0.29 | 0.51 | 0.73 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||
| Gross Profit | 75.3 | 90.6 | 138.0 | 97.6 | 145.8 | 114.5 | 200.2 | 183.1 | |
| Gross Margin % | 19.53 | 31.19 | 28.20 | 29.51 | 35.85 | 38.28 | 27.82 | 32.53 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||
| Pretax Income (Adjusted, as filed) | 46.5 | 53.2 | 41.9 | 287.5 | 53.5 | 39.9 | 91.7 | 112.6 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.6 | -3.5 | 0.0 | |
| Net Income Adj (tax-effected) | 40.5 | 41.4 | 24.6 | 248.7 | 61.8 | 38.4 | 70.9 | 110.0 | |
| EPS Adj | 0.32 | 0.33 | 0.19 | 1.95 | 0.48 | 0.29 | 0.53 | 0.73 | |
| 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 | |
| Paid Up Equity Capital | 127.2 | 127.2 | 127.2 | 127.2 | 139.9 | 139.9 | 151.0 | 152.5 | |