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 | 304.9 | 310.0 | 252.5 | 283.9 | 313.4 | 309.8 | 311.0 | 338.7 | 324.9 | 373.9 | 370.5 | 363.7 | |
| Other Income | 6.1 | 5.2 | 2.3 | 2.1 | 3.3 | 4.0 | 3.1 | 4.0 | 5.0 | 4.4 | 4.0 | 3.9 | |
| Total Income | 311.0 | 315.2 | 254.8 | 286.0 | 316.7 | 313.7 | 314.1 | 342.8 | 329.9 | 378.2 | 374.5 | 367.6 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 87.3 | 70.8 | 64.7 | 67.4 | 48.2 | 61.6 | 90.8 | 59.5 | 78.1 | 84.5 | 85.2 | 80.3 | |
| + Purchases of Stock-in-Trade | 1.4 | 8.4 | 11.1 | 18.5 | 20.2 | 13.3 | 13.7 | 24.3 | 10.6 | 13.3 | 22.3 | 24.6 | |
| + Changes in Inventories | -1.6 | 11.2 | -1.9 | -6.8 | 19.7 | 0.9 | -5.8 | 10.1 | -20.4 | 12.0 | -14.6 | -8.7 | |
| + Employee Benefit Expense | 60.6 | 57.4 | 48.5 | 48.6 | 46.2 | 47.1 | 48.8 | 56.0 | 53.9 | 61.8 | 50.9 | 60.4 | |
| + Finance Costs | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | |
| + Depreciation & Amortisation | 6.5 | 6.9 | 6.8 | 7.2 | 5.8 | 5.6 | 5.4 | 5.4 | 6.1 | 5.9 | 6.2 | 6.0 | |
| + Other Expenses | 68.5 | 60.5 | 62.7 | 107.8 | 65.1 | 63.6 | 82.6 | 98.4 | 82.4 | 91.8 | 91.1 | 107.5 | |
| Total Expenses | 222.9 | 215.4 | 192.0 | 243.0 | 205.3 | 192.0 | 235.6 | 254.0 | 210.9 | 269.4 | 241.2 | 270.3 | |
| EBITDA | 88.7 | 101.7 | 67.4 | 48.3 | 114.0 | 123.4 | 80.9 | 90.3 | 120.3 | 110.5 | 135.6 | 99.6 | |
| EBIT | 82.2 | 94.7 | 60.6 | 41.1 | 108.3 | 117.9 | 75.6 | 84.9 | 114.2 | 104.6 | 129.4 | 93.6 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 88.1 | 99.7 | 62.7 | 43.0 | 111.4 | 121.7 | 78.5 | 88.8 | 119.0 | 108.8 | 133.2 | 97.3 | |
| + Exceptional Items | 0.0 | 0.0 | 0.0 | -20.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 31.8 | |
| Pretax Income | 88.1 | 99.7 | 62.7 | 22.8 | 111.4 | 121.7 | 78.5 | 88.8 | 119.0 | 108.8 | 133.2 | 129.1 | |
| + Current Tax | 22.3 | 29.6 | 16.3 | 12.8 | 28.0 | 29.0 | 20.7 | 22.9 | 30.5 | 32.9 | 32.1 | 31.0 | |
| + Deferred Tax | 0.2 | -1.9 | -0.1 | -6.7 | 1.1 | 1.8 | -3.4 | -0.3 | -0.1 | -1.7 | 6.5 | 1.9 | |
| Tax Expense | 22.5 | 27.7 | 16.2 | 6.1 | 29.1 | 30.8 | 17.4 | 22.6 | 30.5 | 31.2 | 38.6 | 33.0 | |
| Net Income | 65.6 | 72.1 | 46.6 | 16.8 | 82.3 | 90.9 | 61.2 | 66.2 | 88.5 | 77.6 | 94.6 | 96.2 | |
| + Net Income — Continuing Ops | 65.6 | 72.1 | 46.6 | 16.8 | 82.3 | 90.9 | 61.2 | 66.2 | 88.5 | 77.6 | 94.6 | 96.2 | |
| + Other Comprehensive Income | -0.5 | 0.9 | 1.3 | -1.0 | 0.2 | -2.0 | -0.8 | -0.7 | 2.4 | 0.9 | -2.9 | 0.3 | |
| Total Comprehensive Income | 65.1 | 72.9 | 47.9 | 15.8 | 82.5 | 88.9 | 60.4 | 65.5 | 91.0 | 78.5 | 91.7 | 96.5 | |
| Per Share | |||||||||||||
| Basic EPS | 39.50 | 43.40 | 28.00 | 10.11 | 49.60 | 54.76 | 36.86 | 39.87 | 53.34 | 46.74 | 56.99 | 57.92 | |
| Diluted EPS | 39.50 | 43.40 | 28.00 | 10.11 | 49.60 | 54.76 | 36.86 | 39.87 | 53.34 | 46.74 | 56.99 | 57.92 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | -0.8 | -0.7 | 2.4 | 0.9 | -2.9 | 0.3 | |
| + Items NOT to be Reclassified to P&L | -0.7 | 1.2 | 1.8 | -1.3 | 0.2 | -2.7 | -1.1 | -0.9 | 3.2 | 1.2 | -3.9 | 0.4 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | -0.3 | -0.2 | 0.8 | 0.3 | -1.0 | 0.1 | |
| + Tax on Items NOT to be Reclassified — alt tag | 0.0 | 0.3 | 0.4 | -0.3 | 0.1 | -0.7 | — | — | — | — | — | — | |
| + Tax on Items to be Reclassified — alt tag | -0.2 | — | 0.0 | 0.0 | 0.0 | 0.0 | — | — | — | — | — | — | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 39.50 | 43.40 | 28.00 | 10.11 | 49.60 | 54.76 | 36.86 | 39.87 | 53.34 | 46.74 | 56.99 | 57.92 | |
| Diluted EPS — Continuing Operations | 39.50 | 43.40 | 28.00 | 10.11 | 49.60 | 54.76 | 36.86 | 39.87 | 53.34 | 46.74 | 56.99 | 57.92 | |
| Regulatory Disclosures — filed alongside, not part of the P&L | |||||||||||||
| Related-party Transactions — During the Period | — | — | — | — | — | — | 112.7 | — | -39.1 | — | 278.4 | — | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 217.8 | 219.6 | 178.6 | 204.7 | 225.4 | 234.0 | 212.3 | 244.8 | 256.5 | 264.0 | 277.6 | 267.5 | |
| Gross Margin % | 71.42 | 70.84 | 70.75 | 72.11 | 71.91 | 75.55 | 68.26 | 72.25 | 78.95 | 70.63 | 74.93 | 73.54 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 88.1 | 99.7 | 62.7 | 43.0 | 111.4 | 121.7 | 78.5 | 88.8 | 119.0 | 108.8 | 133.2 | 97.3 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 0.0 | -20.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 31.8 | |
| Net Income Adj (tax-effected) | 65.6 | 72.1 | 46.6 | 31.6 | 82.3 | 90.9 | 61.2 | 66.2 | 88.5 | 77.6 | 94.6 | 72.5 | |
| EPS Adj | 39.50 | 43.40 | 28.00 | 19.05 | 49.60 | 54.76 | 36.86 | 39.87 | 53.34 | 46.74 | 56.99 | 43.66 | |
| 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 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | |