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 | 582.4 | 682.9 | 643.3 | 485.8 | 540.9 | 575.8 | 615.4 | 489.7 | 548.7 | 608.6 | 768.3 | 532.2 | |
| Other Income | 26.5 | 17.0 | 24.4 | 22.5 | 21.3 | 38.4 | 23.5 | 22.0 | 30.3 | 26.3 | 31.0 | 28.5 | |
| Total Income | 608.8 | 699.9 | 667.7 | 508.3 | 562.1 | 614.2 | 639.0 | 511.7 | 579.0 | 634.9 | 799.2 | 560.7 | |
| Expenses | |||||||||||||
| + Changes in Inventories | -20.4 | 24.2 | 0.3 | -0.6 | -0.8 | -16.9 | -52.4 | -23.0 | 16.5 | -28.3 | 77.9 | -28.3 | |
| + Employee Benefit Expense | 119.1 | 125.3 | 124.3 | 130.4 | 121.0 | 125.1 | 126.9 | 126.4 | 127.1 | 131.2 | 137.0 | 135.7 | |
| + Finance Costs | 1.4 | 1.9 | 0.5 | 1.1 | 2.4 | 1.0 | 1.3 | 1.4 | 0.8 | 0.7 | 0.9 | 0.8 | |
| + Depreciation & Amortisation | 14.1 | 15.0 | 15.6 | 14.4 | 14.9 | 16.0 | 16.8 | 15.5 | 17.1 | 17.0 | 16.5 | 16.6 | |
| + Other Expenses | 345.9 | 364.5 | 340.4 | 250.2 | 314.3 | 350.2 | 355.3 | 272.2 | 275.5 | 363.5 | 385.1 | 310.1 | |
| Total Expenses | 460.0 | 530.8 | 481.0 | 395.4 | 452.0 | 475.4 | 447.9 | 392.5 | 437.0 | 484.1 | 617.5 | 434.9 | |
| EBITDA | 137.8 | 168.9 | 178.3 | 105.8 | 106.3 | 117.3 | 185.6 | 114.2 | 129.6 | 142.2 | 168.2 | 114.7 | |
| EBIT | 123.8 | 154.0 | 162.7 | 91.4 | 91.3 | 101.4 | 168.8 | 98.7 | 112.6 | 125.2 | 151.7 | 98.1 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 148.8 | 169.0 | 186.7 | 112.8 | 110.2 | 138.8 | 191.1 | 119.2 | 142.1 | 150.8 | 181.7 | 125.7 | |
| + Exceptional Items | 0.0 | 0.0 | 0.0 | 0.0 | 1.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Pretax Income | 148.8 | 169.0 | 186.7 | 112.8 | 111.3 | 138.8 | 191.1 | 119.2 | 142.1 | 150.8 | 181.7 | 125.7 | |
| + Current Tax | 41.1 | 44.7 | 47.0 | 28.3 | 23.7 | 37.2 | 46.2 | 29.9 | 37.7 | 39.9 | 47.1 | 29.6 | |
| + Deferred Tax | -1.0 | -2.6 | 3.0 | -3.7 | 5.1 | -2.6 | 7.3 | 0.8 | -0.4 | -1.0 | -0.7 | 3.1 | |
| Tax Expense | 40.1 | 42.1 | 50.0 | 24.5 | 28.8 | 34.6 | 53.4 | 30.7 | 37.3 | 39.0 | 46.4 | 32.8 | |
| + Share of Associates & JVs | 1.5 | 1.8 | 0.0 | 2.2 | 1.1 | 5.3 | 3.7 | 2.4 | 4.3 | 3.3 | 4.0 | 4.8 | |
| Net Income | 110.2 | 128.8 | 136.7 | 90.4 | 83.6 | 109.4 | 141.3 | 90.9 | 109.1 | 115.1 | 139.4 | 97.8 | |
| + Net Income — Continuing Ops | 108.7 | 127.0 | 136.7 | 88.3 | 82.5 | 104.1 | 137.6 | 88.5 | 104.8 | 111.8 | 135.3 | 93.0 | |
| + Other Comprehensive Income | 1.3 | 1.5 | 2.0 | 1.4 | 1.3 | 1.0 | -1.7 | 0.6 | 4.9 | 0.3 | 2.4 | 2.0 | |
| Total Comprehensive Income | 111.5 | 130.3 | 138.7 | 91.8 | 84.9 | 110.4 | 139.7 | 91.5 | 114.0 | 115.4 | 141.7 | 99.8 | |
| Net Income to Common | 101.2 | 0.0 | 126.1 | 79.0 | 73.0 | 100.1 | 132.7 | 80.1 | 98.2 | 102.0 | 130.0 | 87.2 | |
| Minority Interest | 9.0 | 0.0 | 10.6 | 11.4 | 9.5 | 9.3 | 8.6 | 10.8 | 10.9 | 13.1 | 9.4 | 10.6 | |
| Per Share | |||||||||||||
| Basic EPS | 4.21 | 5.00 | 5.25 | 3.29 | 1.52 | 2.08 | 2.76 | 1.67 | 2.04 | 2.12 | 2.70 | 1.81 | |
| Diluted EPS | 4.21 | 5.00 | 5.25 | 3.29 | 1.52 | 2.08 | 2.76 | 1.67 | 2.04 | 2.12 | 2.70 | 1.81 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | -1.7 | 0.6 | 4.9 | 0.3 | 2.4 | 2.0 | |
| + Items NOT to be Reclassified to P&L | 1.8 | 1.9 | 2.8 | 1.7 | 1.3 | 1.4 | -2.4 | 0.6 | 6.3 | 0.3 | 3.2 | 2.6 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | -0.6 | 0.2 | 1.6 | 0.1 | 0.8 | 0.7 | |
| + Tax on Items NOT to be Reclassified — alt tag | 0.5 | 0.5 | 0.7 | 0.4 | 0.0 | 0.4 | — | — | — | — | — | — | |
| + Items to be Reclassified to P&L | -0.0 | 0.1 | -0.1 | 0.1 | — | — | 0.1 | 0.1 | 0.2 | 0.1 | -0.0 | 0.1 | |
| Comprehensive Income — Owners of Parent | 0.0 | 0.0 | 2.0 | 1.4 | 1.3 | 1.0 | -1.7 | 80.7 | 103.1 | 102.3 | 132.4 | 89.2 | |
| Comprehensive Income — Non-controlling Interests | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.7 | 10.9 | 13.1 | 9.4 | 10.6 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 4.21 | 5.00 | 5.25 | 3.29 | 1.52 | 2.08 | 2.76 | 1.67 | 2.04 | 2.12 | 2.70 | 1.81 | |
| Diluted EPS — Continuing Operations | 4.21 | 5.00 | 5.25 | 3.29 | 1.52 | 2.08 | 2.76 | 1.67 | 2.04 | 2.12 | 2.70 | 1.81 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 602.8 | 658.7 | 643.0 | 486.4 | 541.6 | 592.7 | 667.8 | 512.7 | 532.3 | 636.9 | 690.3 | 560.5 | |
| Gross Margin % | 103.51 | 96.46 | 99.96 | 100.13 | 100.14 | 102.94 | 108.51 | 104.69 | 97.00 | 104.65 | 89.85 | 105.31 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 148.8 | 169.0 | 186.7 | 112.8 | 110.2 | 138.8 | 191.1 | 119.2 | 142.1 | 150.8 | 181.7 | 125.7 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 0.0 | 0.0 | 1.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Net Income Adj (tax-effected) | 110.2 | 128.8 | 136.7 | 90.4 | 82.8 | 109.4 | 141.3 | 90.9 | 109.1 | 115.1 | 139.4 | 97.8 | |
| EPS Adj | 4.21 | 5.00 | 5.25 | 3.29 | 1.51 | 2.08 | 2.76 | 1.67 | 2.04 | 2.12 | 2.70 | 1.81 | |
| 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 | |
| Paid Up Equity Capital | 240.3 | 240.3 | 240.3 | 240.3 | 480.6 | 480.6 | 480.6 | 480.6 | 480.6 | 480.6 | 480.6 | 480.6 | |