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 | 190.2 | 204.3 | 176.5 | 161.2 | 163.4 | 158.1 | 150.7 | 141.9 | 131.8 | 121.7 | 119.1 | 103.3 | |
| Other Income | 11.6 | 0.0 | 0.5 | 0.0 | 0.0 | 0.1 | 4.6 | 0.3 | 0.0 | 3.3 | 0.0 | 0.0 | |
| Total Income | 201.8 | 204.3 | 176.9 | 161.2 | 163.4 | 158.1 | 155.2 | 142.2 | 131.9 | 125.0 | 119.1 | 103.3 | |
| Expenses | |||||||||||||
| + Employee Benefit Expense | 5.0 | 5.2 | 5.2 | 5.0 | 4.4 | 4.7 | 4.4 | 5.3 | 6.1 | 6.4 | 5.2 | 6.7 | |
| + Finance Costs | 106.7 | 102.7 | 92.1 | 88.2 | 83.1 | 78.1 | 71.7 | 65.3 | 57.6 | 57.6 | 43.9 | 38.5 | |
| + Depreciation & Amortisation | 1.6 | 1.8 | 1.6 | 1.6 | 1.6 | 1.6 | 1.8 | 1.8 | 1.9 | 1.9 | 1.8 | 1.7 | |
| + Other Expenses | 5.4 | 18.6 | 5.7 | 3.6 | 5.0 | 7.6 | 7.8 | 5.0 | 5.2 | 4.7 | 6.1 | 5.3 | |
| Total Expenses | 121.8 | 136.8 | 157.7 | 101.9 | 100.0 | 77.5 | 80.1 | -4.1 | 14.2 | 58.4 | 57.5 | 49.1 | |
| EBITDA | 176.6 | 172.0 | 112.5 | 149.1 | 148.1 | 160.3 | 144.0 | 213.2 | 177.1 | 122.8 | 107.3 | 94.5 | |
| EBIT | 175.1 | 170.2 | 110.9 | 147.5 | 146.5 | 158.7 | 142.3 | 211.3 | 175.2 | 120.9 | 105.5 | 92.8 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 80.0 | 67.5 | 19.3 | 59.3 | 63.4 | 80.7 | 75.1 | 146.3 | 117.6 | 66.6 | 61.6 | 54.3 | |
| + Exceptional Items | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.4 | 0.0 | 0.0 | |
| Pretax Income | 80.0 | 67.5 | 19.3 | 59.3 | 63.4 | 80.7 | 75.1 | 146.3 | 117.6 | 64.2 | 61.6 | 54.3 | |
| + Current Tax | 17.7 | 0.2 | 18.8 | 14.6 | 16.1 | 6.2 | 6.2 | 17.8 | -17.8 | 13.1 | 15.5 | 12.1 | |
| + Deferred Tax | 2.6 | 16.9 | -13.4 | 0.4 | -0.0 | 7.3 | 10.7 | -8.1 | 47.3 | 2.0 | 0.6 | 1.9 | |
| Tax Expense | 20.2 | 17.1 | 5.4 | 14.9 | 16.1 | 13.5 | 16.9 | 9.7 | 29.5 | 15.1 | 16.1 | 14.0 | |
| Net Income | 59.8 | 50.4 | 13.8 | 44.4 | 47.3 | 67.1 | 58.2 | 136.6 | 88.1 | 49.1 | 45.5 | 40.2 | |
| + Net Income — Continuing Ops | 59.8 | 50.4 | 13.8 | 44.4 | 47.3 | 67.1 | 58.2 | 136.6 | 88.1 | 49.1 | 45.5 | 40.2 | |
| + Other Comprehensive Income | -0.2 | -0.4 | -0.1 | -0.1 | -0.3 | -0.9 | -0.3 | -0.3 | -0.7 | 1.3 | 0.1 | 0.2 | |
| Total Comprehensive Income | 59.6 | 50.0 | 13.8 | 44.3 | 47.0 | 66.2 | 57.9 | 136.4 | 87.5 | 50.3 | 45.6 | 40.4 | |
| Per Share | |||||||||||||
| Basic EPS | 0.93 | 0.79 | 0.22 | 0.69 | 0.74 | 1.05 | 0.91 | 2.13 | 1.37 | 0.76 | 0.71 | 0.63 | |
| Diluted EPS | 0.93 | 0.79 | 0.22 | 0.69 | 0.74 | 1.05 | 0.91 | 2.13 | 1.37 | 0.76 | 0.71 | 0.63 | |
| Revenue Detail — as filed | |||||||||||||
| + Sale of Services | 1.7 | 0.7 | 1.3 | 0.9 | 1.8 | 0.4 | 0.6 | 1.2 | 1.7 | 0.8 | 0.6 | 0.8 | |
| + Fees & Commission Income | 0.5 | 3.5 | 1.3 | 0.7 | 1.6 | 0.9 | 1.2 | 2.6 | 0.1 | 0.1 | 1.4 | 1.4 | |
| + Net Gain on Fair Value Changes | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.1 | 1.5 | 0.2 | 10.8 | 8.2 | 13.9 | |
| + Net Loss on Fair Value Changes | -0.2 | 0.0 | 0.2 | -1.3 | -0.2 | 3.8 | -2.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Expense Detail — as filed | |||||||||||||
| + Fees & Commission Expense | 0.6 | 0.1 | 0.3 | 0.0 | 0.0 | 0.3 | 0.1 | 0.0 | 0.4 | 0.6 | 0.3 | 0.7 | |
| + Impairment on Financial Instruments | 2.8 | 8.4 | 52.6 | 4.8 | 6.2 | -18.7 | -3.4 | -81.6 | -56.9 | -12.7 | 0.1 | -3.8 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | -0.2 | -0.4 | -0.1 | -0.1 | -0.3 | -0.9 | -0.3 | -0.3 | -0.7 | 1.3 | 0.1 | 0.2 | |
| + Items NOT to be Reclassified to P&L | 0.0 | -0.0 | 0.2 | 0.2 | -0.1 | -0.9 | -0.0 | -0.1 | -0.2 | 0.7 | 0.1 | 0.2 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | 0.0 | -0.0 | -0.1 | 0.2 | 0.0 | 0.1 | |
| + Tax on Items NOT to be Reclassified — alt tag | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | -0.2 | — | — | — | — | — | — | |
| + Items to be Reclassified to P&L | — | — | — | -0.4 | — | -0.3 | -0.4 | -0.3 | -0.8 | 1.0 | — | — | |
| + Tax on Items to be Reclassified | — | — | — | — | — | — | -0.1 | -0.1 | -0.2 | 0.3 | 0.0 | — | |
| + Tax on Items to be Reclassified — alt tag | 0.2 | 0.4 | 0.3 | -0.1 | 0.3 | -0.1 | — | — | — | — | — | — | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 0.93 | 0.79 | 0.22 | 0.69 | 0.74 | 1.05 | 0.91 | 2.13 | 1.37 | 0.76 | 0.71 | 0.63 | |
| Diluted EPS — Continuing Operations | 0.93 | 0.79 | 0.22 | 0.69 | 0.74 | 1.05 | 0.91 | 2.13 | 1.37 | 0.76 | 0.71 | 0.63 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 190.2 | 204.3 | 176.5 | 161.2 | 163.4 | 158.1 | 150.7 | 141.9 | 131.8 | 121.7 | 119.1 | 103.3 | |
| Gross Margin % | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 80.0 | 67.5 | 19.3 | 59.3 | 63.4 | 80.7 | 75.1 | 146.3 | 117.6 | 66.6 | 61.6 | 54.3 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.4 | 0.0 | 0.0 | |
| Net Income Adj (tax-effected) | 59.8 | 50.4 | 13.8 | 44.4 | 47.3 | 67.1 | 58.2 | 136.6 | 88.1 | 50.9 | 45.5 | 40.2 | |
| EPS Adj | 0.93 | 0.79 | 0.22 | 0.69 | 0.74 | 1.05 | 0.91 | 2.13 | 1.37 | 0.79 | 0.71 | 0.63 | |
| 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 | |
| Filed Debt Equity | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 1.03 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | |
| Filed Dscr | 0.01 | 0.03 | 0.03 | — | — | — | — | — | 0.00 | 0.00 | — | — | |
| Filed Iscr | 0.02 | 0.02 | 0.02 | — | — | — | — | — | 0.00 | 0.00 | — | — | |
| Interest Earned | 188.1 | 200.0 | 173.9 | 159.7 | 160.0 | 156.7 | 146.8 | 136.7 | 129.9 | 110.1 | 109.0 | 87.2 | |
| Paid Up Equity Capital | 642.3 | 642.3 | 642.3 | 642.3 | 642.3 | 642.3 | 642.3 | 642.3 | 642.3 | 642.3 | 642.3 | 642.3 | |