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 | 1,138.4 | 1,133.4 | 1,002.2 | 931.8 | 1,135.2 | 1,247.6 | 991.6 | 937.0 | 1,150.2 | 1,261.9 | 941.3 | 891.5 | |
| Other Income | 15.8 | 15.6 | 13.6 | 7.3 | 8.5 | 9.7 | 19.1 | 7.7 | 9.9 | 12.4 | 12.5 | 9.4 | |
| Total Income | 1,154.1 | 1,149.0 | 1,015.8 | 939.1 | 1,143.7 | 1,257.3 | 1,010.8 | 944.7 | 1,160.1 | 1,274.3 | 953.8 | 900.9 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 216.5 | 214.6 | 164.0 | 176.9 | 194.0 | 197.8 | 175.4 | 164.4 | 197.5 | 205.5 | 170.7 | 200.2 | |
| + Purchases of Stock-in-Trade | 222.9 | 218.9 | 180.9 | 231.8 | 216.8 | 246.0 | 210.0 | 202.5 | 211.6 | 216.6 | 193.2 | 213.2 | |
| + Changes in Inventories | 5.7 | 17.5 | -7.1 | -28.3 | 10.4 | -4.7 | 9.3 | -25.7 | 36.1 | -0.2 | -7.1 | -33.2 | |
| + Employee Benefit Expense | 63.7 | 54.7 | 60.1 | 67.1 | 60.5 | 66.2 | 49.4 | 48.4 | 48.6 | 61.7 | 56.5 | 54.4 | |
| + Finance Costs | 1.9 | 2.6 | 22.4 | -0.1 | 1.9 | 6.6 | 5.8 | 0.1 | 3.6 | 2.7 | 3.1 | 0.3 | |
| + Depreciation & Amortisation | 14.3 | 14.3 | 14.5 | 13.4 | 11.7 | 9.9 | 10.4 | 9.1 | 9.3 | 9.5 | 9.6 | 9.6 | |
| + Other Expenses | 344.6 | 318.0 | 347.0 | 366.0 | 362.9 | 371.4 | 337.9 | 281.3 | 371.6 | 376.5 | 309.7 | 286.8 | |
| Total Expenses | 869.7 | 840.5 | 781.8 | 826.8 | 858.3 | 893.2 | 798.1 | 680.0 | 878.3 | 872.3 | 735.7 | 731.3 | |
| EBITDA | 284.9 | 309.7 | 257.3 | 118.3 | 290.5 | 370.9 | 209.7 | 266.2 | 284.8 | 401.8 | 218.3 | 170.1 | |
| EBIT | 270.6 | 295.5 | 242.8 | 104.9 | 278.8 | 361.0 | 199.3 | 257.1 | 275.5 | 392.3 | 208.8 | 160.5 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 284.5 | 308.5 | 233.9 | 112.3 | 285.4 | 364.1 | 212.7 | 264.7 | 281.8 | 402.0 | 218.1 | 169.6 | |
| Pretax Income | 284.5 | 308.5 | 233.9 | 112.3 | 285.4 | 364.1 | 212.7 | 264.7 | 281.8 | 402.0 | 218.1 | 169.6 | |
| + Current Tax | 75.3 | 79.4 | 87.8 | 32.9 | 80.0 | 94.0 | 56.8 | 71.8 | 74.2 | 102.1 | 57.0 | 43.9 | |
| + Deferred Tax | -1.6 | 0.2 | -8.2 | -1.7 | -6.5 | 1.5 | -0.2 | 0.8 | -2.3 | -1.5 | 8.0 | -0.5 | |
| Tax Expense | 73.8 | 79.6 | 79.6 | 31.2 | 73.5 | 95.5 | 56.6 | 72.6 | 71.9 | 100.6 | 65.0 | 43.4 | |
| Net Income | 210.7 | 228.9 | 154.4 | 81.1 | 211.9 | 268.6 | 156.1 | 192.1 | 209.9 | 301.5 | 153.1 | 126.3 | |
| + Net Income — Continuing Ops | 210.7 | 228.9 | 154.4 | 81.1 | 211.9 | 268.6 | 156.1 | 192.1 | 209.9 | 301.5 | 153.1 | 126.3 | |
| + Other Comprehensive Income | -1.9 | 5.6 | 3.2 | -1.4 | 1.4 | -6.5 | -1.9 | -1.8 | 4.2 | 1.2 | 0.7 | 1.1 | |
| Total Comprehensive Income | 208.8 | 234.5 | 157.6 | 79.7 | 213.3 | 262.1 | 154.2 | 190.3 | 214.0 | 302.7 | 153.8 | 127.3 | |
| Per Share | |||||||||||||
| Basic EPS | 64.91 | 70.51 | 47.56 | 24.97 | 65.28 | 82.74 | 48.09 | 59.17 | 64.65 | 92.87 | 47.17 | 38.90 | |
| Diluted EPS | 64.91 | 70.51 | 47.56 | 24.97 | 65.28 | 82.74 | 48.09 | 59.17 | 64.65 | 92.87 | 47.17 | 38.90 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | -1.9 | -1.8 | 4.2 | 1.2 | 0.7 | 1.1 | |
| + Items NOT to be Reclassified to P&L | -2.5 | 7.5 | 4.3 | -1.9 | 1.9 | -8.7 | -2.6 | -2.4 | 5.6 | 1.6 | 0.9 | 1.4 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | -0.7 | -0.6 | 1.4 | 0.4 | 0.2 | 0.4 | |
| + Tax on Items NOT to be Reclassified — alt tag | -0.6 | 1.9 | 1.1 | -0.5 | 0.5 | -2.2 | — | — | — | — | — | — | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 64.91 | 70.51 | 47.56 | 24.97 | 65.28 | 82.74 | 48.09 | 59.17 | 64.65 | 92.87 | 47.17 | 38.90 | |
| Diluted EPS — Continuing Operations | 64.91 | 70.51 | 47.56 | 24.97 | 65.28 | 82.74 | 48.09 | 59.17 | 64.65 | 92.87 | 47.17 | 38.90 | |
| Regulatory Disclosures — filed alongside, not part of the P&L | |||||||||||||
| Related-party Transactions — During the Period | — | — | — | — | — | — | 421.0 | — | 886.2 | — | 757.2 | — | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 693.2 | 682.5 | 664.4 | 551.4 | 713.9 | 808.5 | 596.9 | 595.9 | 705.0 | 839.9 | 584.5 | 511.2 | |
| Gross Margin % | 60.90 | 60.21 | 66.30 | 59.18 | 62.89 | 64.80 | 60.19 | 63.59 | 61.29 | 66.56 | 62.09 | 57.35 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 284.5 | 308.5 | 233.9 | 112.3 | 285.4 | 364.1 | 212.7 | 264.7 | 281.8 | 402.0 | 218.1 | 169.6 | |
| Net Income Adj (tax-effected) | 210.7 | 228.9 | 154.4 | 81.1 | 211.9 | 268.6 | 156.1 | 192.1 | 209.9 | 301.5 | 153.1 | 126.3 | |
| EPS Adj | 64.91 | 70.51 | 47.56 | 24.97 | 65.28 | 82.74 | 48.09 | 59.17 | 64.65 | 92.87 | 47.17 | 38.90 | |
| 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 | 3,246.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | |
| Paid Up Equity Capital | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | |