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 | 575.2 | 540.0 | 546.6 | 562.9 | 588.6 | 538.0 | 591.9 | 603.1 | 1,245.4 | 645.0 | 629.2 | 653.2 | |
| Other Income | 36.1 | 35.9 | 75.1 | 41.8 | 43.1 | 42.8 | 44.6 | 67.2 | 109.0 | 38.2 | 40.7 | 44.8 | |
| Total Income | 611.3 | 575.8 | 621.8 | 604.7 | 631.7 | 580.8 | 636.5 | 670.2 | 1,354.4 | 683.2 | 670.0 | 698.0 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 83.8 | 77.2 | 88.7 | 57.7 | 76.7 | 67.3 | 70.6 | 88.7 | 158.7 | 67.8 | 83.0 | 105.0 | |
| + Purchases of Stock-in-Trade | 79.1 | 148.6 | 94.0 | 187.6 | 80.7 | 105.0 | 139.5 | 124.3 | 345.6 | 145.2 | 117.7 | 182.9 | |
| + Changes in Inventories | 41.9 | -43.3 | 6.7 | -44.6 | 53.4 | 24.3 | -7.7 | -1.7 | -65.1 | 11.8 | 19.6 | -47.8 | |
| + Employee Benefit Expense | 89.8 | 89.4 | 75.1 | 91.4 | 100.8 | 96.3 | 82.9 | 95.8 | 190.5 | 100.3 | 77.2 | 82.1 | |
| + Finance Costs | 2.7 | 2.9 | 7.0 | 2.1 | 2.1 | 1.5 | 2.7 | 3.3 | 5.4 | 2.0 | 2.1 | 1.5 | |
| + Depreciation & Amortisation | 15.4 | 17.6 | 13.8 | 14.6 | 15.0 | 14.8 | 16.4 | 14.4 | 28.7 | 14.3 | 14.8 | 14.3 | |
| + Other Expenses | 98.0 | 115.5 | 92.8 | 93.3 | 87.9 | 99.2 | 79.0 | 86.0 | 175.8 | 91.8 | 95.7 | 83.4 | |
| Total Expenses | 410.8 | 407.8 | 377.9 | 402.1 | 416.4 | 408.3 | 383.5 | 410.7 | 839.5 | 433.1 | 410.2 | 421.3 | |
| EBITDA | 182.6 | 152.6 | 189.4 | 177.5 | 189.3 | 146.0 | 227.5 | 210.0 | 440.0 | 228.2 | 236.0 | 247.6 | |
| EBIT | 167.2 | 135.0 | 175.7 | 162.9 | 174.3 | 131.2 | 211.1 | 195.6 | 411.3 | 213.9 | 221.2 | 233.3 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 200.5 | 168.0 | 243.9 | 202.6 | 215.2 | 172.4 | 253.0 | 259.5 | 514.9 | 250.2 | 259.8 | 276.7 | |
| + Exceptional Items | 0.0 | 8.0 | 0.0 | 0.0 | 0.0 | 0.0 | 172.8 | 0.0 | 0.0 | -58.2 | 9.0 | 0.0 | |
| Pretax Income | 200.5 | 175.9 | 243.9 | 202.6 | 215.2 | 172.4 | 425.8 | 259.5 | 514.9 | 192.0 | 268.8 | 276.7 | |
| + Current Tax | 47.3 | 29.2 | 49.0 | 55.1 | 59.9 | 50.1 | 99.1 | 67.4 | 132.9 | 58.0 | 66.6 | 70.9 | |
| + Deferred Tax | 4.2 | 16.8 | 16.0 | -3.1 | -3.0 | -5.3 | -4.2 | 0.4 | 1.3 | -7.9 | 2.4 | 1.3 | |
| Tax Expense | 51.6 | 46.0 | 65.0 | 51.9 | 56.9 | 44.8 | 94.9 | 67.8 | 134.1 | 50.1 | 69.0 | 72.2 | |
| Net Income | 149.0 | 130.0 | 178.9 | 150.7 | 158.4 | 127.6 | 330.9 | 191.8 | 380.8 | 141.8 | 199.8 | 204.5 | |
| + Net Income — Continuing Ops | 149.0 | 130.0 | 178.9 | 150.7 | 158.4 | 127.6 | 330.9 | 191.8 | 380.8 | 141.8 | 199.8 | 204.5 | |
| + Other Comprehensive Income | -0.8 | -0.8 | 7.9 | -0.5 | -0.5 | -0.5 | 2.4 | -0.9 | -1.8 | 1.9 | 3.8 | -0.5 | |
| Total Comprehensive Income | 148.1 | 129.2 | 186.8 | 150.2 | 157.8 | 127.1 | 333.3 | 190.8 | 378.9 | 143.7 | 203.6 | 203.9 | |
| Per Share | |||||||||||||
| Basic EPS | 32.56 | 27.12 | 22.33 | 32.94 | 34.61 | 27.89 | 72.34 | 41.91 | 83.23 | 31.01 | 43.68 | 44.69 | |
| Diluted EPS | 32.56 | 27.12 | 22.33 | 32.94 | 0.00 | 27.89 | 72.34 | 41.91 | 0.00 | 31.01 | 43.68 | 44.69 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | 2.4 | -0.9 | -1.8 | 1.9 | 3.8 | -0.5 | |
| + Items NOT to be Reclassified to P&L | — | — | — | -0.7 | — | -0.7 | — | — | — | — | 5.1 | -0.7 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | -3.1 | 1.2 | 1.8 | -2.5 | 1.3 | -0.2 | |
| + Tax on Items NOT to be Reclassified — alt tag | 1.1 | 1.1 | -10.6 | -0.2 | 0.7 | -0.2 | — | — | — | — | — | — | |
| + Tax on Items to be Reclassified | — | — | — | — | — | — | 0.8 | -0.3 | 0.0 | 0.6 | 0.0 | 0.0 | |
| + Tax on Items to be Reclassified — alt tag | -0.3 | -0.3 | 2.7 | 0.0 | -0.2 | — | — | — | — | — | — | — | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 32.56 | 27.12 | 22.33 | 32.94 | 34.61 | 27.89 | 72.34 | 41.91 | 83.23 | 31.01 | 43.68 | 44.69 | |
| Diluted EPS — Continuing Operations | 32.56 | 27.12 | 22.33 | 32.94 | 0.00 | 27.89 | 72.34 | 41.91 | 0.00 | 31.01 | 43.68 | 44.69 | |
| Regulatory Disclosures — filed alongside, not part of the P&L | |||||||||||||
| Related-party Transactions — During the Period | — | — | — | — | — | — | 361.5 | — | 861.8 | — | 334.9 | — | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 370.4 | 357.4 | 357.3 | 362.2 | 377.9 | 341.4 | 389.4 | 391.8 | 806.2 | 420.3 | 408.9 | 413.1 | |
| Gross Margin % | 64.40 | 66.19 | 65.36 | 64.34 | 64.20 | 63.46 | 65.79 | 64.97 | 64.74 | 65.15 | 64.98 | 63.24 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 200.5 | 168.0 | 243.9 | 202.6 | 215.2 | 172.4 | 253.0 | 259.5 | 514.9 | 250.2 | 259.8 | 276.7 | |
| − Exceptional Items (reconciliation) | 0.0 | 8.0 | 0.0 | 0.0 | 0.0 | 0.0 | 172.8 | 0.0 | 0.0 | -58.2 | 9.0 | 0.0 | |
| Net Income Adj (tax-effected) | 149.0 | 124.1 | 178.9 | 150.7 | 158.4 | 127.6 | 196.6 | 191.8 | 380.8 | 184.8 | 193.1 | 204.5 | |
| EPS Adj | 32.56 | 25.89 | 22.33 | 32.94 | 34.61 | 27.89 | 42.98 | 41.91 | 83.23 | 40.41 | 42.21 | 44.69 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||||||||||
| Face Value | 10.00 | 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 | 45.8 | 45.8 | 45.8 | 45.8 | 45.8 | 45.8 | 45.8 | 45.8 | 45.8 | 45.8 | 45.8 | 45.8 | |