In ₹ Crore except Per Share 12 Months Ending | Q1 FY24 30/06/2023 | Q2 FY24 30/09/2023 | Q3 FY24 31/12/2023 | 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 | 967.3 | 1,014.6 | 1,024.3 | 1,103.4 | 1,113.4 | 1,183.8 | 1,175.0 | 1,050.8 | 1,119.4 | 1,107.1 | 1,130.9 | 1,151.5 | |
| Other Income | 14.9 | 3.7 | 19.5 | 10.6 | 32.6 | 8.6 | 12.1 | 11.0 | 27.2 | 12.9 | 27.9 | 11.1 | |
| Total Income | 982.3 | 1,018.3 | 1,043.8 | 1,114.0 | 1,146.0 | 1,192.4 | 1,187.1 | 1,061.8 | 1,146.6 | 1,119.9 | 1,158.8 | 1,162.6 | |
| Expenses | |||||||||||||
| + Purchases of Stock-in-Trade | 760.2 | 799.6 | 807.5 | 863.7 | 878.5 | 934.0 | 948.6 | 825.8 | 872.3 | 835.8 | 867.0 | 911.1 | |
| + Employee Benefit Expense | 53.7 | 42.2 | 51.1 | 65.0 | 62.9 | 71.7 | 60.0 | 68.6 | 71.7 | 73.7 | 74.9 | 77.6 | |
| + Finance Costs | 6.7 | 6.6 | 6.5 | 9.1 | 14.4 | 9.3 | 8.1 | 5.8 | 2.4 | 1.4 | 1.2 | 1.4 | |
| + Depreciation & Amortisation | 21.1 | 21.4 | 21.6 | 22.3 | 22.3 | 22.2 | 22.2 | 22.5 | 22.9 | 22.6 | 23.6 | 23.7 | |
| + Other Expenses | 30.3 | 44.7 | 40.6 | 50.9 | 36.8 | 48.4 | 44.5 | 62.6 | 39.5 | 51.1 | 52.8 | 57.3 | |
| Total Expenses | 872.0 | 914.5 | 927.2 | 1,011.1 | 1,014.9 | 1,085.5 | 1,083.4 | 985.2 | 1,008.7 | 984.7 | 1,019.5 | 1,071.1 | |
| EBITDA | 123.2 | 128.1 | 125.2 | 123.8 | 135.2 | 129.8 | 121.9 | 93.9 | 136.0 | 146.4 | 136.2 | 105.5 | |
| EBIT | 102.0 | 106.7 | 103.6 | 101.5 | 112.9 | 107.6 | 99.7 | 71.4 | 113.1 | 123.8 | 112.6 | 81.8 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 110.2 | 103.8 | 116.6 | 102.9 | 131.1 | 107.0 | 103.7 | 76.6 | 137.9 | 135.2 | 139.3 | 91.5 | |
| + Exceptional Items | 0.0 | 0.0 | 15.0 | 0.0 | 6.3 | 0.0 | -24.7 | 0.0 | -135.9 | 0.0 | 0.0 | 0.0 | |
| Pretax Income | 110.2 | 103.8 | 131.6 | 102.9 | 137.3 | 107.0 | 79.0 | 76.6 | 2.0 | 135.2 | 139.3 | 91.5 | |
| + Current Tax | 21.6 | 18.8 | 22.9 | 24.8 | 32.2 | 26.5 | 21.5 | 20.4 | 30.3 | 32.4 | 32.6 | 27.7 | |
| + Deferred Tax | -3.1 | -3.3 | -4.9 | -3.1 | -1.9 | -5.0 | -2.8 | -2.6 | -9.5 | 0.3 | -7.7 | -4.7 | |
| Tax Expense | 18.5 | 15.5 | 18.0 | 21.7 | 30.3 | 21.5 | 18.7 | 17.8 | 20.8 | 32.7 | 24.8 | 22.9 | |
| Net Income | 91.7 | 88.4 | 113.6 | 81.2 | 107.0 | 85.5 | 60.3 | 58.8 | -18.8 | 102.6 | 114.4 | 68.6 | |
| + Net Income — Continuing Ops | 91.7 | 88.4 | 113.6 | 81.2 | 107.0 | 85.5 | 60.3 | 58.8 | -18.8 | 102.6 | 114.4 | 68.6 | |
| + Other Comprehensive Income | 15.6 | 0.9 | 15.7 | -11.1 | 28.4 | -17.6 | 24.0 | 52.3 | 43.6 | 21.5 | 53.8 | 13.1 | |
| Total Comprehensive Income | 107.3 | 89.3 | 129.4 | 70.1 | 135.4 | 67.9 | 84.3 | 111.0 | 24.8 | 124.1 | 168.2 | 81.7 | |
| Net Income to Common | 92.4 | 88.8 | 105.7 | 78.5 | 101.3 | 82.5 | 56.6 | 53.2 | -21.2 | 97.7 | 109.3 | 62.6 | |
| Minority Interest | -0.8 | -0.5 | 7.9 | 2.6 | 5.8 | 3.0 | 3.7 | 5.6 | 2.4 | 4.9 | 5.1 | 5.9 | |
| Per Share | |||||||||||||
| Basic EPS | 14.80 | 14.21 | 16.89 | 12.51 | 16.12 | 13.10 | 8.98 | 8.45 | -3.37 | 15.51 | 17.35 | 9.94 | |
| Diluted EPS | 14.80 | 13.54 | 16.66 | 12.51 | 16.12 | 13.10 | 8.98 | 8.45 | -3.37 | 15.51 | 17.35 | 9.94 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | 24.0 | 52.3 | 43.6 | 21.5 | 53.8 | 13.1 | |
| + Items NOT to be Reclassified to P&L | 19.5 | -0.1 | 0.1 | -0.1 | -0.7 | -0.2 | -0.6 | -0.9 | 0.1 | 0.0 | -0.2 | -0.4 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | -0.2 | -0.2 | 0.0 | 0.0 | -0.0 | -0.1 | |
| + Tax on Items NOT to be Reclassified — alt tag | 4.9 | -0.0 | 0.0 | -0.0 | -0.2 | -0.1 | — | — | — | — | — | — | |
| + Items to be Reclassified to P&L | 1.0 | 1.0 | 15.7 | -11.0 | 28.9 | -17.4 | 24.5 | 53.0 | 43.5 | 21.5 | 53.9 | 12.5 | |
| + Tax on Items to be Reclassified | — | — | — | — | — | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.0 | |
| Comprehensive Income — Owners of Parent | 108.0 | 89.6 | 121.4 | 67.4 | 129.5 | 64.3 | 80.7 | 104.7 | 20.9 | 21.1 | 161.5 | 75.5 | |
| Comprehensive Income — Non-controlling Interests | -0.8 | -0.4 | 8.0 | 2.7 | 5.9 | 3.6 | 3.6 | 6.3 | 3.9 | 0.4 | 6.7 | 6.1 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 14.80 | 14.21 | 16.89 | 12.51 | 16.12 | 13.10 | 8.98 | 8.45 | -3.37 | 15.51 | 17.35 | 9.94 | |
| Diluted EPS — Continuing Operations | 14.80 | 13.54 | 16.66 | 12.51 | 16.12 | 13.10 | 8.98 | 8.45 | -3.37 | 15.51 | 17.35 | 9.94 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 207.1 | 215.0 | 216.9 | 239.7 | 234.9 | 249.8 | 226.4 | 225.1 | 247.1 | 271.2 | 263.9 | 240.4 | |
| Gross Margin % | 21.41 | 21.19 | 21.17 | 21.72 | 21.10 | 21.11 | 19.27 | 21.42 | 22.07 | 24.50 | 23.34 | 20.88 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 110.2 | 103.8 | 116.6 | 102.9 | 131.1 | 107.0 | 103.7 | 76.6 | 137.9 | 135.2 | 139.3 | 91.5 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 15.0 | 0.0 | 6.3 | 0.0 | -24.7 | 0.0 | -135.9 | 0.0 | 0.0 | 0.0 | |
| Net Income Adj (tax-effected) | 91.7 | 88.4 | 100.7 | 81.2 | 102.1 | 85.5 | 79.2 | 58.8 | 35.5 | 102.6 | 114.4 | 68.6 | |
| EPS Adj | 14.80 | 14.21 | 14.96 | 12.51 | 15.38 | 13.10 | 11.79 | 8.45 | 6.36 | 15.51 | 17.35 | 9.94 | |
| 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 | 62.4 | 62.6 | 62.6 | 62.8 | 63.0 | 63.0 | 63.0 | 63.0 | 63.0 | 63.0 | 63.0 | 63.0 | |