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 | 16.1 | 16.1 | 16.1 | 16.1 | 16.1 | 16.1 | 16.1 | 16.1 | 16.1 | 16.1 | 16.1 | 16.1 | |
| Other Income | 5.0 | 0.2 | 0.2 | 0.1 | 6.6 | 0.1 | 0.1 | 0.1 | 5.6 | 0.1 | 3.9 | 0.1 | |
| Total Income | 21.1 | 16.3 | 16.3 | 16.1 | 22.7 | 16.2 | 16.1 | 16.2 | 21.7 | 16.2 | 20.0 | 16.2 | |
| Expenses | |||||||||||||
| + Employee Benefit Expense | 0.7 | 0.8 | 0.5 | 0.7 | 0.7 | 0.8 | 0.7 | 0.8 | 0.8 | 1.1 | 0.7 | 0.8 | |
| + Finance Costs | 1.4 | 1.5 | 1.4 | 1.3 | 1.3 | 1.3 | 1.2 | 1.2 | 1.2 | 1.1 | 1.1 | 1.0 | |
| + Depreciation & Amortisation | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | |
| + Other Expenses | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.7 | 0.8 | 0.7 | 0.7 | 0.6 | 0.6 | 1.2 | |
| Total Expenses | 3.4 | 3.5 | 3.1 | 3.4 | 3.3 | 3.3 | 3.3 | 3.2 | 3.1 | 3.4 | 2.9 | 3.6 | |
| EBITDA | 14.6 | 14.6 | 14.9 | 14.5 | 14.6 | 14.6 | 14.6 | 14.6 | 14.6 | 14.4 | 14.8 | 14.1 | |
| EBIT | 14.1 | 14.1 | 14.3 | 14.0 | 14.1 | 14.1 | 14.0 | 14.1 | 14.1 | 13.9 | 14.2 | 13.5 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 17.7 | 12.7 | 13.1 | 12.7 | 19.3 | 12.9 | 12.9 | 13.0 | 18.6 | 12.8 | 17.1 | 12.6 | |
| Pretax Income | 17.7 | 12.7 | 13.1 | 12.7 | 19.3 | 12.9 | 12.9 | 13.0 | 18.6 | 12.8 | 17.1 | 12.6 | |
| + Current Tax | 7.6 | 7.6 | 7.6 | 7.6 | 5.5 | 4.3 | 4.4 | 3.8 | 3.8 | 3.9 | 3.9 | 3.8 | |
| + Deferred Tax | -0.1 | -0.1 | -0.0 | -0.1 | -0.1 | 0.2 | -0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Tax Expense | 7.6 | 7.5 | 7.6 | 7.5 | 5.4 | 4.5 | 4.1 | 3.8 | 3.8 | 3.9 | 3.9 | 3.8 | |
| Net Income | 10.1 | 5.3 | 5.6 | 5.2 | 13.9 | 8.4 | 8.8 | 9.2 | 14.8 | 8.9 | 13.2 | 8.8 | |
| + Net Income — Continuing Ops | 10.1 | 5.3 | 5.6 | 5.2 | 13.9 | 8.4 | 8.8 | 9.2 | 14.8 | 8.9 | 13.2 | 8.8 | |
| + Other Comprehensive Income | -36.1 | 81.1 | 15.8 | 71.6 | -7.0 | -18.0 | -52.2 | 21.0 | 22.4 | 25.0 | -79.8 | 16.7 | |
| Total Comprehensive Income | -26.0 | 86.4 | 21.3 | 76.9 | 6.9 | -9.6 | -43.5 | 30.2 | 37.2 | 33.9 | -66.6 | 25.5 | |
| Per Share | |||||||||||||
| Basic EPS | 0.77 | 0.40 | 0.42 | 0.40 | 1.05 | 0.63 | 0.66 | 0.70 | 1.12 | 0.67 | 1.00 | 0.66 | |
| Diluted EPS | 0.77 | 0.40 | 0.42 | 0.40 | 1.05 | 0.63 | 0.66 | 0.70 | 1.12 | 0.67 | 1.00 | 0.66 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | -52.2 | 21.0 | 22.4 | 25.0 | -79.8 | 16.7 | |
| + Items NOT to be Reclassified to P&L | -40.9 | 91.7 | 18.6 | 81.0 | 5.1 | -20.5 | -68.4 | 24.6 | 26.2 | 29.2 | -93.6 | 19.5 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | -16.2 | 3.6 | 3.8 | 4.2 | -13.7 | 2.8 | |
| + Tax on Items NOT to be Reclassified — alt tag | -4.8 | 10.6 | 2.8 | 9.4 | 12.0 | -2.5 | — | — | — | — | — | — | |
| Comprehensive Income — Owners of Parent | 0.0 | 0.0 | 15.8 | 76.8 | -7.0 | -18.0 | — | — | — | — | — | — | |
| Comprehensive Income — Non-controlling Interests | 0.0 | 0.0 | 0.0 | 0.0 | 6.9 | 0.0 | — | — | — | — | — | — | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 0.77 | 0.40 | 0.42 | 0.40 | 1.05 | 0.63 | 0.66 | 0.70 | 1.12 | 0.67 | 1.00 | 0.66 | |
| Diluted EPS — Continuing Operations | 0.77 | 0.40 | 0.42 | 0.40 | 1.05 | 0.63 | 0.66 | 0.70 | 1.12 | 0.67 | 1.00 | 0.66 | |
| Regulatory Disclosures — filed alongside, not part of the P&L | |||||||||||||
| Related-party Transactions — During the Period | — | — | — | — | — | — | 62.2 | — | 63.2 | — | 60.0 | — | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 16.1 | 16.1 | 16.1 | 16.1 | 16.1 | 16.1 | 16.1 | 16.1 | 16.1 | 16.1 | 16.1 | 16.1 | |
| 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) | 17.7 | 12.7 | 13.1 | 12.7 | 19.3 | 12.9 | 12.9 | 13.0 | 18.6 | 12.8 | 17.1 | 12.6 | |
| Net Income Adj (tax-effected) | 10.1 | 5.3 | 5.6 | 5.2 | 13.9 | 8.4 | 8.8 | 9.2 | 14.8 | 8.9 | 13.2 | 8.8 | |
| EPS Adj | 0.77 | 0.40 | 0.42 | 0.40 | 1.05 | 0.63 | 0.66 | 0.70 | 1.12 | 0.67 | 1.00 | 0.66 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||||||||||
| Face Value | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Paid Up Equity Capital | 13.2 | 13.2 | 13.2 | 13.2 | 13.2 | 13.2 | 13.2 | 13.2 | 13.2 | 13.2 | 13.2 | 13.2 | |