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 | 320.8 | 273.3 | 316.3 | 310.8 | 300.3 | 259.9 | 283.9 | 291.6 | 271.4 | 274.8 | 305.7 | 304.3 | |
| Other Income | 3.8 | 4.6 | 4.3 | 5.3 | 9.5 | 3.9 | 9.9 | 15.6 | 14.4 | 17.4 | 2.9 | 19.8 | |
| Total Income | 324.6 | 277.9 | 320.7 | 316.0 | 309.7 | 263.7 | 293.8 | 307.2 | 285.7 | 292.3 | 308.6 | 324.2 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 170.7 | 146.0 | 162.5 | 157.3 | 155.4 | 124.8 | 156.7 | 143.5 | 138.3 | 114.7 | 145.7 | 144.1 | |
| + Changes in Inventories | -5.1 | -8.5 | -3.1 | 1.4 | -10.8 | 5.5 | -5.6 | 0.2 | -7.0 | 26.7 | -7.4 | -9.1 | |
| + Employee Benefit Expense | 0.0 | 16.6 | 16.5 | 17.1 | 17.9 | 16.9 | 16.9 | 17.6 | 18.6 | 16.9 | 18.9 | 19.6 | |
| + Finance Costs | 1.2 | 0.4 | 0.5 | 0.4 | 0.7 | 0.2 | 1.1 | 0.2 | 0.8 | 0.1 | 0.4 | 0.2 | |
| + Depreciation & Amortisation | 6.8 | 6.8 | 12.3 | 9.4 | 9.7 | 9.7 | 11.6 | 9.0 | 9.3 | 9.4 | 9.4 | 9.0 | |
| + Other Expenses | 71.5 | 66.5 | 68.5 | 63.8 | 71.7 | 61.4 | 63.7 | 68.6 | 66.6 | 59.0 | 92.3 | 81.0 | |
| Total Expenses | 245.1 | 227.9 | 257.3 | 249.4 | 244.6 | 218.5 | 244.4 | 239.2 | 226.7 | 226.8 | 259.2 | 244.9 | |
| EBITDA | 83.7 | 52.7 | 71.9 | 71.1 | 66.0 | 51.3 | 52.2 | 61.6 | 54.8 | 57.6 | 56.2 | 68.7 | |
| EBIT | 76.9 | 45.8 | 59.6 | 61.7 | 56.4 | 41.5 | 40.6 | 52.6 | 45.5 | 48.2 | 46.9 | 59.7 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 79.5 | 50.0 | 63.4 | 66.6 | 65.1 | 45.2 | 49.3 | 68.0 | 59.1 | 65.5 | 49.4 | 79.3 | |
| + Exceptional Items | 0.0 | 0.0 | -32.0 | 0.0 | 0.0 | -18.6 | 0.0 | 0.0 | 0.0 | -2.4 | -49.2 | 0.0 | |
| Pretax Income | 79.5 | 50.0 | 31.4 | 66.6 | 65.1 | 26.6 | 49.3 | 68.0 | 59.1 | 63.0 | 0.2 | 79.3 | |
| + Current Tax | 15.9 | 12.5 | 14.0 | 15.8 | 15.2 | 10.5 | -5.5 | 15.6 | 14.6 | 14.4 | -9.2 | 17.3 | |
| + Deferred Tax | 0.4 | 0.5 | -6.2 | 0.9 | 0.7 | -4.0 | 0.2 | 3.3 | 0.2 | 0.9 | 9.5 | 1.8 | |
| Tax Expense | 16.3 | 13.0 | 7.7 | 16.7 | 15.9 | 6.4 | -5.3 | 18.8 | 14.8 | 15.3 | 0.3 | 19.1 | |
| Net Income | 63.2 | 37.0 | 23.6 | 49.9 | 49.3 | 20.2 | 54.6 | 49.2 | 44.3 | 47.8 | -0.1 | 60.1 | |
| + Net Income — Continuing Ops | 63.2 | 37.0 | 23.6 | 49.9 | 49.3 | 20.2 | 54.6 | 49.2 | 44.3 | 47.8 | -0.1 | 60.1 | |
| + Other Comprehensive Income | 0.0 | 0.0 | -0.9 | 0.0 | 0.0 | 0.0 | -0.2 | -0.0 | -0.0 | 0.1 | 0.3 | 0.1 | |
| Total Comprehensive Income | 63.2 | 37.0 | 22.7 | 49.9 | 49.3 | 20.2 | 54.5 | 49.1 | 44.3 | 47.8 | 0.2 | 60.2 | |
| Per Share | |||||||||||||
| Basic EPS | 17.24 | 13.59 | 8.67 | 18.33 | 18.09 | 7.41 | 20.06 | 18.05 | 1.73 | 1.75 | -0.01 | 2.21 | |
| Diluted EPS | 17.24 | 13.59 | 8.67 | 18.33 | 18.09 | 7.41 | 20.06 | 18.05 | 1.73 | 1.75 | -0.01 | 2.21 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | -0.2 | -0.0 | -0.0 | 0.1 | 0.3 | 0.1 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | 0.2 | 0.0 | 0.0 | -0.1 | -0.3 | -0.1 | |
| + Tax on Items NOT to be Reclassified — alt tag | -0.0 | -0.0 | 0.9 | -0.0 | -0.0 | -0.0 | — | — | — | — | — | — | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 17.24 | 13.59 | 8.67 | 18.33 | 18.09 | 7.41 | 20.06 | 18.05 | 1.73 | 1.75 | -0.01 | 2.21 | |
| Diluted EPS — Continuing Operations | 17.24 | 13.59 | 8.67 | 18.33 | 18.09 | 7.41 | 20.06 | 18.05 | 1.73 | 1.75 | -0.01 | 2.21 | |
| Regulatory Disclosures — filed alongside, not part of the P&L | |||||||||||||
| Related-party Transactions — During the Period | — | — | — | — | — | — | 7.3 | — | 6.4 | — | 4.1 | — | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 155.2 | 135.8 | 156.9 | 152.1 | 155.6 | 129.7 | 132.8 | 147.9 | 140.1 | 133.5 | 167.4 | 169.3 | |
| Gross Margin % | 48.39 | 49.70 | 49.61 | 48.94 | 51.83 | 49.89 | 46.78 | 50.71 | 51.62 | 48.56 | 54.75 | 55.64 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 79.5 | 50.0 | 63.4 | 66.6 | 65.1 | 45.2 | 49.3 | 68.0 | 59.1 | 65.5 | 49.4 | 79.3 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | -32.0 | 0.0 | 0.0 | -18.6 | 0.0 | 0.0 | 0.0 | -2.4 | -49.2 | 0.0 | |
| Net Income Adj (tax-effected) | 63.2 | 37.0 | 47.7 | 49.9 | 49.3 | 34.3 | 54.6 | 49.2 | 44.3 | 49.6 | 19.5 | 60.1 | |
| EPS Adj | 17.24 | 13.59 | 17.51 | 18.33 | 18.09 | 12.59 | 20.06 | 18.05 | 1.73 | 1.82 | 1.31 | 2.21 | |
| 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 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Paid Up Equity Capital | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | |