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 | 1,394.2 | 1,653.5 | 1,294.3 | 2,494.0 | 1,800.6 | 1,921.5 | 1,504.6 | 2,313.2 | 2,123.9 | 2,006.4 | 1,696.6 | 1,870.5 | |
| Other Income | 223.9 | 227.0 | 6.2 | 3.9 | 0.3 | 0.3 | 5.3 | 3.6 | 3.6 | 0.9 | 0.9 | 0.8 | |
| Total Income | 1,618.1 | 1,880.5 | 1,300.5 | 2,497.9 | 1,800.9 | 1,921.8 | 1,509.9 | 2,316.7 | 2,127.5 | 2,007.4 | 1,697.6 | 1,871.3 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | -0.7 | 31.2 | 26.0 | 28.8 | 25.5 | 50.3 | 33.4 | 25.0 | 43.8 | 19.3 | 31.2 | 23.1 | |
| + Purchases of Stock-in-Trade | 1,500.7 | 972.1 | 892.5 | 1,210.8 | 1,610.1 | 1,296.1 | 1,063.9 | 1,493.8 | 1,818.9 | 1,362.4 | 1,216.4 | 1,648.5 | |
| + Changes in Inventories | -339.4 | 438.8 | 124.2 | -60.8 | -186.3 | 275.2 | 72.9 | -203.8 | -186.9 | 174.5 | 42.2 | -245.4 | |
| + Employee Benefit Expense | 30.2 | 32.7 | 31.8 | 38.1 | 36.3 | 38.7 | 29.7 | 38.2 | 39.0 | 43.8 | 33.1 | 40.2 | |
| + Finance Costs | 28.8 | 32.5 | 28.7 | 25.9 | 29.8 | 23.1 | 15.5 | 17.1 | 19.3 | 18.2 | 19.5 | 18.8 | |
| + Depreciation & Amortisation | 4.3 | 5.0 | 4.0 | 4.0 | 3.8 | 4.0 | 4.3 | 3.4 | 3.6 | 3.6 | 3.3 | 3.2 | |
| + Other Expenses | 202.0 | 155.2 | 274.7 | 32.1 | 31.6 | 28.4 | 37.4 | 25.3 | 31.8 | 46.6 | 39.1 | 32.9 | |
| Total Expenses | 1,425.9 | 1,667.6 | 1,381.9 | 1,492.8 | 2,071.1 | 2,113.4 | 1,901.3 | 1,724.8 | 2,583.2 | 2,183.6 | 1,821.7 | 1,852.4 | |
| EBITDA | 1.5 | 23.4 | -54.9 | 1,031.1 | -236.9 | -164.8 | -377.0 | 608.8 | -436.3 | -155.3 | -102.4 | 40.1 | |
| EBIT | -2.9 | 18.4 | -58.9 | 1,027.1 | -240.7 | -168.8 | -381.2 | 605.5 | -439.9 | -158.9 | -105.6 | 36.9 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 192.2 | 212.9 | -81.3 | 1,005.2 | -270.2 | -191.6 | -391.4 | 591.9 | -455.7 | -176.2 | -124.2 | 18.9 | |
| + Exceptional Items | -50.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.5 | 0.0 | |
| Pretax Income | 142.2 | 212.9 | -81.3 | 1,005.2 | -270.2 | -191.6 | -391.4 | 591.9 | -455.7 | -176.2 | -122.6 | 18.9 | |
| + Current Tax | 1.7 | 6.3 | 9.7 | 6.0 | 9.8 | 4.4 | 14.2 | 2.5 | 6.5 | 15.6 | 11.7 | 13.7 | |
| + Deferred Tax | 0.1 | 19.3 | -9.5 | 147.9 | -38.5 | -25.6 | -47.1 | 87.1 | -65.6 | -29.8 | -24.3 | -0.3 | |
| Tax Expense | 1.7 | 25.6 | 0.2 | 153.9 | -28.7 | -21.2 | -32.9 | 89.6 | -59.1 | -14.2 | -12.5 | 13.4 | |
| + Share of Associates & JVs | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.2 | |
| Net Income | 140.5 | 187.3 | -81.5 | 851.2 | -241.6 | -170.4 | -358.5 | 502.3 | -396.6 | -162.0 | -110.1 | 14.7 | |
| + Net Income — Continuing Ops | 140.5 | 187.3 | -81.5 | 851.2 | -241.6 | -170.4 | -358.5 | 502.3 | -396.6 | -162.0 | -110.1 | 5.6 | |
| + Other Comprehensive Income | 0.2 | 0.0 | 0.2 | -0.0 | 0.0 | -0.1 | 0.7 | 0.2 | 0.2 | -0.2 | 2.6 | 0.3 | |
| Total Comprehensive Income | 140.7 | 187.4 | -81.3 | 851.2 | -241.6 | -170.5 | -357.8 | 502.5 | -396.3 | -162.2 | -107.5 | 15.0 | |
| Net Income to Common | 140.5 | 187.8 | -81.3 | 851.7 | -241.3 | -170.1 | -355.9 | 502.7 | -396.5 | -161.3 | -110.3 | 15.1 | |
| Minority Interest | 0.2 | -0.4 | -0.2 | -0.5 | -0.3 | -0.3 | -2.6 | -0.4 | -0.0 | -0.7 | 0.2 | -0.4 | |
| Per Share | |||||||||||||
| Basic EPS | 1.02 | 1.36 | -0.59 | 6.17 | -1.75 | -1.23 | -2.58 | 3.64 | -2.87 | -1.17 | -0.80 | 0.11 | |
| Diluted EPS | 1.02 | 1.36 | -0.59 | 6.17 | -1.75 | -1.23 | -2.58 | 3.64 | -2.87 | -1.17 | -0.80 | 0.11 | |
| Revenue Detail — as filed | |||||||||||||
| + Sale of Products | — | — | — | 1,471.7 | 1,797.0 | 1,916.9 | 1,501.4 | 1,700.3 | 2,120.9 | 2,002.9 | 1,693.0 | 1,866.5 | |
| + Rental Income | — | — | — | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| + Fees & Commission Income | — | — | — | 0.9 | 0.9 | 1.3 | 1.1 | 0.8 | 0.9 | 0.8 | 1.4 | 1.7 | |
| + Net Gain on Fair Value Changes | — | — | — | 1,019.0 | 0.4 | 1.3 | 0.1 | 610.1 | 0.1 | 0.8 | 0.3 | 0.6 | |
| + Net Loss on Fair Value Changes | — | — | — | 0.0 | 268.1 | 174.5 | 411.8 | 0.0 | 457.5 | 189.4 | 135.1 | 0.0 | |
| Expense Detail — as filed | |||||||||||||
| + Fees & Commission Expense | — | — | — | 213.3 | 252.0 | 222.6 | 232.4 | 325.8 | 356.0 | 325.7 | 301.9 | 331.0 | |
| + Impairment on Financial Instruments | — | — | — | 0.5 | 0.2 | 0.4 | 0.1 | 0.2 | 0.0 | 0.1 | 0.0 | 0.0 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | -0.0 | 0.0 | -0.1 | 0.7 | 0.2 | 0.2 | -0.2 | 2.6 | 0.3 | |
| + Items NOT to be Reclassified to P&L | 0.2 | 0.0 | 0.3 | 0.0 | — | 0.0 | 0.8 | 0.2 | 0.2 | -0.5 | 1.5 | 0.3 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | 0.1 | 0.0 | 0.0 | -0.2 | 0.3 | 0.0 | |
| + Tax on Items NOT to be Reclassified — alt tag | -0.1 | 0.0 | 0.1 | 0.0 | -0.0 | 0.0 | — | — | — | — | — | — | |
| + Items to be Reclassified to P&L | — | — | — | — | — | -0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 1.4 | -0.0 | |
| + Tax on Items to be Reclassified — alt tag | — | — | 0.0 | 0.0 | 0.0 | 0.0 | — | — | — | — | — | — | |
| Comprehensive Income — Owners of Parent | 141.0 | 187.8 | -79.4 | 851.7 | -241.3 | -170.2 | -355.2 | 502.9 | -396.3 | -0.2 | -107.7 | 0.3 | |
| Comprehensive Income — Non-controlling Interests | -0.3 | -0.4 | -1.9 | -0.5 | -0.3 | -0.3 | -2.6 | -0.4 | -0.0 | 0.0 | 0.2 | 0.0 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 1.02 | 1.36 | -0.59 | 6.17 | -1.75 | -1.23 | -2.58 | 3.64 | -2.87 | -1.17 | -0.80 | 0.11 | |
| Diluted EPS — Continuing Operations | 1.02 | 1.36 | -0.59 | 6.17 | -1.75 | -1.23 | -2.58 | 3.64 | -2.87 | -1.17 | -0.80 | 0.11 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 233.7 | 211.4 | 251.6 | 1,315.2 | 351.3 | 299.8 | 334.3 | 998.2 | 448.1 | 450.3 | 406.9 | 444.2 | |
| Gross Margin % | 16.76 | 12.78 | 19.44 | 52.73 | 19.51 | 15.60 | 22.22 | 43.15 | 21.10 | 22.44 | 23.98 | 23.75 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 192.2 | 212.9 | -81.3 | 1,005.2 | -270.2 | -191.6 | -391.4 | 591.9 | -455.7 | -176.2 | -124.2 | 18.9 | |
| − Exceptional Items (reconciliation) | -50.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.5 | 0.0 | |
| Net Income Adj (tax-effected) | 189.9 | 187.3 | -81.5 | 851.2 | -241.6 | -170.4 | -358.5 | 502.3 | -396.6 | -162.0 | -111.5 | 14.7 | |
| EPS Adj | 1.38 | 1.36 | -0.59 | 6.17 | -1.75 | -1.23 | -2.58 | 3.64 | -2.87 | -1.17 | -0.81 | 0.11 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||||||||||
| Face Value | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | |
| Interest Earned | — | — | — | 2.4 | 2.3 | 1.9 | 1.8 | 2.0 | 2.0 | 2.0 | 2.0 | 1.7 | |
| Paid Up Equity Capital | 276.5 | 276.5 | 276.5 | 276.5 | 276.5 | 276.5 | 276.5 | 276.5 | 276.5 | 276.5 | 276.5 | 276.5 | |