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 | 417.7 | 392.8 | 385.0 | 439.6 | 310.8 | 398.0 | 328.4 | 292.8 | 514.3 | 439.7 | 776.3 | 641.6 | |
| Other Income | 3.0 | 2.1 | 5.4 | 4.8 | 4.3 | 3.9 | 7.5 | 7.9 | 1.8 | 8.1 | 12.5 | 8.5 | |
| Total Income | 420.8 | 394.9 | 390.4 | 444.4 | 315.2 | 401.9 | 335.8 | 300.6 | 516.1 | 447.8 | 788.7 | 650.1 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 139.1 | 153.5 | 175.0 | 155.0 | 133.2 | 145.4 | 141.2 | 161.5 | 227.6 | 199.9 | 230.8 | 228.8 | |
| + Changes in Inventories | 12.8 | -11.2 | -37.5 | 21.9 | -15.7 | 20.9 | -14.3 | -47.9 | -44.0 | -10.8 | 38.5 | -7.7 | |
| + Employee Benefit Expense | 69.0 | 65.7 | 62.5 | 73.1 | 63.1 | 69.3 | 66.5 | 73.5 | 80.4 | 88.8 | 98.5 | 106.4 | |
| + Finance Costs | 4.4 | 3.7 | 3.6 | 2.7 | 1.1 | 2.2 | 2.3 | 4.6 | 5.4 | 6.8 | 7.2 | 7.0 | |
| + Depreciation & Amortisation | 14.5 | 15.1 | 16.5 | 16.3 | 16.1 | 16.3 | 16.9 | 20.2 | 22.5 | 23.9 | 25.1 | 26.6 | |
| + Other Expenses | 59.4 | 63.6 | 78.1 | 66.2 | 68.1 | 75.7 | 83.9 | 71.3 | 94.7 | 84.7 | 101.2 | 91.2 | |
| Total Expenses | 299.2 | 290.4 | 298.2 | 335.2 | 265.8 | 330.0 | 296.5 | 283.0 | 386.6 | 393.3 | 501.2 | 452.2 | |
| EBITDA | 137.5 | 121.3 | 106.9 | 123.4 | 62.2 | 86.6 | 51.1 | 34.5 | 155.5 | 77.1 | 307.3 | 222.9 | |
| EBIT | 123.0 | 106.1 | 90.5 | 107.1 | 46.2 | 70.3 | 34.2 | 14.3 | 133.0 | 53.2 | 282.2 | 196.3 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 121.6 | 104.5 | 92.2 | 109.2 | 49.4 | 72.0 | 39.3 | 17.6 | 129.4 | 54.5 | 287.5 | 197.8 | |
| + Exceptional Items | 0.0 | 0.0 | 0.0 | 20.6 | 0.0 | 55.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Pretax Income | 121.6 | 104.5 | 92.2 | 129.8 | 49.4 | 127.8 | 39.3 | 17.6 | 129.4 | 54.5 | 287.5 | 197.8 | |
| + Current Tax | 31.4 | 25.3 | 22.0 | 30.6 | 12.2 | 25.0 | 6.0 | 4.4 | 32.5 | 15.3 | 76.8 | 50.9 | |
| + Deferred Tax | 0.9 | -2.2 | 2.6 | 1.4 | 4.4 | 1.2 | 5.5 | -0.7 | 0.1 | -1.4 | -2.0 | -0.7 | |
| Tax Expense | 32.3 | 23.1 | 24.6 | 32.0 | 16.6 | 26.2 | 11.5 | 3.7 | 32.6 | 13.9 | 74.8 | 50.2 | |
| Net Income | 89.2 | 81.4 | 67.6 | 97.9 | 32.8 | 101.6 | 27.8 | 13.9 | 96.9 | 40.6 | 212.7 | 147.7 | |
| + Net Income — Continuing Ops | 89.2 | 81.4 | 67.6 | 97.9 | 32.8 | 101.6 | 27.8 | 13.9 | 96.9 | 40.6 | 212.7 | 147.7 | |
| + Other Comprehensive Income | 0.4 | 0.1 | 0.9 | -0.0 | -0.2 | -0.0 | 0.2 | 0.1 | -0.1 | -0.2 | 1.2 | -0.1 | |
| Total Comprehensive Income | 89.7 | 81.5 | 68.5 | 97.9 | 32.6 | 101.6 | 28.0 | 14.0 | 96.7 | 40.4 | 213.9 | 147.6 | |
| Net Income to Common | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 13.9 | 0.0 | 40.6 | 212.7 | 147.7 | |
| Per Share | |||||||||||||
| Basic EPS | 69.56 | 63.44 | 52.66 | 76.28 | 25.60 | 79.18 | 21.67 | 10.83 | 75.49 | 31.62 | 165.76 | 115.10 | |
| Diluted EPS | 69.56 | 63.44 | 52.66 | 76.28 | 25.60 | 79.18 | 21.67 | 10.83 | 75.49 | 31.62 | 165.76 | 115.10 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | 0.2 | 0.1 | -0.1 | -0.2 | 1.2 | -0.1 | |
| + Items NOT to be Reclassified to P&L | 0.4 | 0.0 | 1.0 | 0.0 | -0.5 | 0.0 | 0.2 | — | -0.4 | -0.2 | 1.1 | — | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | 0.1 | 0.0 | -0.1 | -0.1 | 0.3 | — | |
| + Tax on Items NOT to be Reclassified — alt tag | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | — | — | — | — | — | — | |
| + Items to be Reclassified to P&L | — | — | — | — | 0.2 | -0.0 | 0.0 | 0.1 | 0.2 | 0.0 | 0.4 | — | |
| + Tax on Items to be Reclassified | — | — | — | — | — | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | |
| + Tax on Items to be Reclassified — alt tag | -0.0 | -0.1 | 0.1 | 0.0 | 0.0 | 0.0 | — | — | — | — | — | — | |
| Comprehensive Income — Owners of Parent | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 40.4 | 213.9 | 147.6 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 69.56 | 63.44 | 52.66 | 76.28 | 25.60 | 79.18 | 21.67 | 10.83 | 75.49 | 31.62 | 165.76 | 115.10 | |
| Diluted EPS — Continuing Operations | 69.56 | 63.44 | 52.66 | 76.28 | 25.60 | 79.18 | 21.67 | 10.83 | 75.49 | 31.62 | 165.76 | 115.10 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 265.8 | 250.6 | 247.5 | 262.7 | 193.4 | 231.6 | 201.5 | 179.2 | 330.7 | 250.7 | 507.0 | 420.6 | |
| Gross Margin % | 63.64 | 63.79 | 64.28 | 59.76 | 62.21 | 58.20 | 61.35 | 61.22 | 64.30 | 57.00 | 65.31 | 65.55 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 121.6 | 104.5 | 92.2 | 109.2 | 49.4 | 72.0 | 39.3 | 17.6 | 129.4 | 54.5 | 287.5 | 197.8 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 0.0 | 20.6 | 0.0 | 55.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Net Income Adj (tax-effected) | 89.2 | 81.4 | 67.6 | 82.3 | 32.8 | 57.2 | 27.8 | 13.9 | 96.9 | 40.6 | 212.7 | 147.7 | |
| EPS Adj | 69.56 | 63.44 | 52.66 | 64.16 | 25.60 | 44.61 | 21.67 | 10.83 | 75.49 | 31.62 | 165.76 | 115.10 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||||||||||
| Face Value | 0.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | |
| Paid Up Equity Capital | 0.0 | 12.9 | 12.9 | 12.9 | 12.9 | 12.9 | 12.9 | 12.9 | 12.9 | 12.9 | 12.9 | 12.9 | |