In ₹ Crore except Per Share 12 Months Ending | 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 | 100.6 | 98.8 | 99.9 | 107.0 | 115.9 | 104.3 | 100.1 | 104.7 | 123.9 | 100.8 | 105.7 | |
| Other Income | 0.9 | 1.2 | 1.3 | 1.6 | 1.7 | 1.8 | 2.2 | 2.2 | 2.1 | 2.4 | 2.5 | |
| Total Income | 101.5 | 100.0 | 101.2 | 108.6 | 117.6 | 106.1 | 102.3 | 106.9 | 126.0 | 103.2 | 108.2 | |
| Expenses | ||||||||||||
| + Purchases of Stock-in-Trade | 0.0 | 0.8 | 1.1 | 1.9 | 2.9 | 0.1 | 1.8 | 2.4 | 10.8 | -0.1 | 0.0 | |
| + Changes in Inventories | 0.0 | -0.0 | -0.5 | -0.5 | 0.2 | 1.0 | -0.8 | -0.0 | -0.9 | 0.3 | 0.0 | |
| + Employee Benefit Expense | 19.3 | 20.1 | 19.8 | 20.7 | 22.6 | 22.1 | 23.0 | 23.6 | 24.0 | 23.6 | 25.4 | |
| + Finance Costs | 0.4 | 0.6 | 0.5 | 0.4 | 0.8 | 1.2 | 1.2 | 1.5 | 2.1 | 2.3 | 2.2 | |
| + Depreciation & Amortisation | 1.7 | 2.5 | 2.4 | 2.5 | 2.6 | 2.6 | 2.8 | 2.9 | 2.9 | 3.0 | 3.0 | |
| + Other Expenses | 64.2 | 64.4 | 62.9 | 65.9 | 68.5 | 67.7 | 66.5 | 67.0 | 74.6 | 68.4 | 70.9 | |
| Total Expenses | 85.6 | 88.4 | 86.2 | 90.9 | 97.5 | 94.7 | 94.4 | 97.3 | 113.5 | 97.4 | 101.5 | |
| EBITDA | 17.1 | 13.6 | 16.7 | 19.1 | 21.8 | 13.4 | 9.7 | 11.8 | 15.3 | 8.6 | 9.5 | |
| EBIT | 15.4 | 11.1 | 14.2 | 16.6 | 19.2 | 10.8 | 6.9 | 8.9 | 12.5 | 5.7 | 6.5 | |
| Profit | ||||||||||||
| PBT before Exceptional Items | 15.9 | 11.7 | 15.0 | 17.8 | 20.0 | 11.4 | 7.9 | 9.6 | 12.5 | 5.8 | 6.8 | |
| + Exceptional Items | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3.1 | 0.0 | |
| Pretax Income | 15.9 | 11.7 | 15.0 | 17.8 | 20.0 | 11.4 | 7.9 | 9.6 | 12.5 | 2.6 | 6.8 | |
| + Current Tax | 4.5 | 3.6 | 4.1 | 4.4 | 4.4 | 3.6 | 3.5 | 2.8 | 0.6 | 2.7 | 2.2 | |
| + Deferred Tax | -0.3 | -0.2 | 0.1 | 0.3 | 0.8 | -0.6 | -1.4 | -0.9 | 0.3 | -3.0 | -0.7 | |
| Tax Expense | 4.2 | 3.4 | 4.2 | 4.7 | 5.2 | 3.0 | 2.1 | 1.9 | 0.9 | -0.3 | 1.5 | |
| Net Income | 11.7 | 8.3 | 10.8 | 13.0 | 14.9 | 8.4 | 5.8 | 7.7 | 11.6 | 3.0 | 5.2 | |
| + Net Income — Continuing Ops | 11.7 | 8.3 | 10.8 | 13.0 | 14.9 | 8.4 | 5.8 | 7.7 | 11.6 | 3.0 | 5.2 | |
| + Other Comprehensive Income | 0.0 | -0.4 | -0.1 | 1.0 | 0.4 | -1.1 | 0.0 | -0.2 | -0.2 | -0.1 | -0.1 | |
| Total Comprehensive Income | 11.8 | 7.9 | 10.7 | 14.0 | 15.2 | 7.2 | 5.8 | 7.4 | 11.4 | 2.8 | 5.1 | |
| Net Income to Common | 11.9 | 8.5 | — | 12.5 | 13.4 | 9.8 | 7.3 | 8.5 | 10.9 | 5.5 | 6.4 | |
| Minority Interest | -0.1 | -0.2 | — | 0.5 | 1.5 | -1.4 | -1.6 | -0.8 | 0.6 | -2.5 | -1.2 | |
| Per Share | ||||||||||||
| Basic EPS | 1.10 | 0.78 | 1.01 | 1.22 | 1.39 | 0.79 | 0.69 | 0.80 | 1.03 | 0.51 | 0.60 | |
| Diluted EPS | 1.10 | 0.78 | 1.01 | 1.22 | 1.39 | 0.79 | 0.69 | 0.80 | 1.03 | 0.51 | 0.60 | |
| Other Comprehensive Income — detail | ||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | -1.1 | 0.0 | -0.2 | -0.2 | -0.1 | -0.1 | |
| + Items NOT to be Reclassified to P&L | 0.0 | -0.5 | -0.1 | 1.4 | 0.5 | -1.5 | 0.1 | -0.3 | -0.3 | -0.2 | -0.2 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | -0.4 | 0.0 | -0.1 | -0.1 | -0.0 | -0.0 | |
| + Tax on Items NOT to be Reclassified — alt tag | 0.0 | -0.1 | -0.0 | 0.3 | 0.1 | — | — | — | — | — | — | |
| Comprehensive Income — Owners of Parent | 11.9 | 8.1 | 10.8 | 1.0 | 13.8 | 8.7 | 7.4 | 8.3 | 10.7 | 5.3 | 6.3 | |
| Comprehensive Income — Non-controlling Interests | -0.1 | -0.2 | -0.0 | 0.0 | 1.5 | -1.4 | -1.6 | -0.9 | 0.6 | -2.5 | -1.2 | |
| Per Share — as-filed variants | ||||||||||||
| Basic EPS — Continuing Operations | 1.10 | 0.78 | 1.01 | 1.22 | 1.39 | 0.79 | 0.69 | 0.80 | 1.03 | 0.51 | 0.60 | |
| Diluted EPS — Continuing Operations | 1.10 | 0.78 | 1.01 | 1.22 | 1.39 | 0.79 | 0.69 | 0.80 | 1.03 | 0.51 | 0.60 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | ||||||||||||
| Gross Profit | 100.6 | 98.1 | 99.4 | 105.6 | 112.9 | 103.2 | 99.1 | 102.4 | 114.0 | 100.6 | 105.7 | |
| Gross Margin % | 100.00 | 99.25 | 99.45 | 98.69 | 97.38 | 98.97 | 99.04 | 97.75 | 92.02 | 99.82 | 99.98 | |
| Adjusted (ex-Exceptional Items) — derived | ||||||||||||
| Pretax Income (Adjusted, as filed) | 15.9 | 11.7 | 15.0 | 17.8 | 20.0 | 11.4 | 7.9 | 9.6 | 12.5 | 5.8 | 6.8 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3.1 | 0.0 | |
| Net Income Adj (tax-effected) | 11.7 | 8.3 | 10.8 | 13.0 | 14.9 | 8.4 | 5.8 | 7.7 | 11.6 | 6.1 | 5.2 | |
| EPS Adj | 1.10 | 0.78 | 1.01 | 1.22 | 1.39 | 0.79 | 0.69 | 0.80 | 1.03 | 1.05 | 0.60 | |
| 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 | |
| Paid Up Equity Capital | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | |