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 | 66.6 | 81.9 | 76.2 | 73.0 | 70.4 | 89.3 | 86.7 | 78.8 | 79.2 | 113.0 | 113.2 | 107.2 | |
| Other Income | 3.5 | 4.7 | 6.1 | 4.7 | 7.9 | 5.6 | 5.6 | 4.0 | 7.6 | 4.9 | 5.8 | 7.5 | |
| Total Income | 70.1 | 86.6 | 82.3 | 77.7 | 78.3 | 94.9 | 92.3 | 82.8 | 86.8 | 117.9 | 118.9 | 114.7 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 6.6 | 8.4 | 7.2 | 7.2 | 7.2 | 9.0 | 7.9 | 7.3 | 7.3 | 10.1 | 10.0 | 8.9 | |
| + Employee Benefit Expense | 17.9 | 18.2 | 19.5 | 20.7 | 21.0 | 21.3 | 20.7 | 22.0 | 24.8 | 28.3 | 28.3 | 28.7 | |
| + Finance Costs | 4.5 | 4.7 | 4.4 | 4.3 | 4.3 | 4.0 | 4.0 | 3.9 | 8.6 | 13.2 | 0.0 | 13.2 | |
| + Depreciation & Amortisation | 4.9 | 5.0 | 5.2 | 5.3 | 5.3 | 5.1 | 5.1 | 5.1 | 7.8 | 11.3 | 0.0 | 11.5 | |
| + Other Expenses | 26.7 | 30.6 | 31.8 | 28.5 | 30.8 | 33.9 | 38.2 | 29.8 | 33.8 | 44.8 | 73.8 | 44.2 | |
| Total Expenses | 60.5 | 66.8 | 68.1 | 66.0 | 68.5 | 73.3 | 75.9 | 68.2 | 82.3 | 107.6 | 112.1 | 106.5 | |
| EBITDA | 15.5 | 24.7 | 17.8 | 16.6 | 11.5 | 25.1 | 19.9 | 19.6 | 13.2 | 29.9 | 1.1 | 25.4 | |
| EBIT | 10.6 | 19.7 | 12.6 | 11.3 | 6.2 | 20.0 | 14.9 | 14.5 | 5.4 | 18.7 | 1.1 | 13.9 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 9.5 | 19.8 | 14.2 | 11.7 | 9.8 | 21.5 | 16.4 | 14.6 | 4.4 | 10.3 | 6.8 | 8.2 | |
| + Exceptional Items | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.2 | 0.0 | |
| Pretax Income | 9.5 | 19.8 | 14.2 | 11.7 | 9.8 | 21.5 | 16.4 | 14.6 | 4.4 | 10.3 | 9.0 | 8.2 | |
| + Current Tax | 2.7 | 5.5 | 4.2 | 3.1 | 2.9 | 4.8 | 4.7 | 3.6 | 2.8 | 4.9 | 4.7 | 3.2 | |
| + Deferred Tax | -0.6 | -0.2 | -5.2 | 0.0 | 0.1 | 0.3 | 0.3 | 0.2 | -1.9 | -2.3 | -2.2 | -0.8 | |
| Tax Expense | 2.1 | 5.3 | -1.0 | 3.2 | 3.0 | 5.2 | 5.0 | 3.8 | 0.8 | 2.7 | 2.5 | 2.3 | |
| + Share of Associates & JVs | 0.2 | 1.2 | 1.5 | 0.2 | 0.7 | 1.8 | 1.7 | 0.4 | 0.7 | 1.9 | 1.7 | 1.0 | |
| Net Income | 7.7 | 15.7 | 16.7 | 8.7 | 7.5 | 18.1 | 13.1 | 11.2 | 4.3 | 9.6 | 8.2 | 6.8 | |
| + Net Income — Continuing Ops | 7.5 | 14.5 | 15.2 | 8.5 | 6.8 | 16.3 | 11.4 | 10.8 | 3.6 | 7.7 | 6.5 | 5.8 | |
| + Other Comprehensive Income | -0.5 | -0.1 | -0.2 | -0.2 | -0.3 | 1.3 | -0.8 | 0.2 | 0.7 | 0.3 | -1.2 | -0.4 | |
| Total Comprehensive Income | 7.2 | 15.6 | 16.5 | 8.5 | 7.3 | 19.4 | 12.4 | 11.4 | 5.0 | 9.9 | 7.0 | 6.4 | |
| Net Income to Common | 6.8 | 15.4 | 16.6 | 8.8 | 7.5 | 17.8 | 13.1 | 10.9 | — | 9.0 | 7.9 | 6.4 | |
| Minority Interest | 0.9 | 0.4 | 0.1 | -0.1 | 0.0 | 0.3 | 0.0 | 0.3 | — | 0.6 | 0.3 | 0.4 | |
| Per Share | |||||||||||||
| Basic EPS | 2.49 | 5.60 | 6.06 | 3.21 | 2.73 | 6.49 | 4.79 | 3.99 | 1.56 | 3.29 | 2.90 | 2.34 | |
| Diluted EPS | 2.49 | 5.60 | 6.06 | 3.21 | 2.73 | 6.49 | 4.79 | 3.99 | 1.56 | 3.29 | 2.90 | 2.34 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | -0.8 | 0.2 | 0.7 | 0.3 | -1.2 | -0.4 | |
| + Items NOT to be Reclassified to P&L | — | — | -0.1 | — | -0.3 | 1.3 | -0.8 | 0.2 | — | 0.2 | -0.3 | -0.4 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | -0.1 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | |
| + Tax on Items NOT to be Reclassified — alt tag | 0.5 | — | -0.0 | 0.0 | 0.0 | 0.0 | — | — | — | — | — | — | |
| + Items to be Reclassified to P&L | — | — | -0.2 | — | — | — | — | — | — | 0.1 | -1.0 | — | |
| + Tax on Items to be Reclassified | — | — | — | — | — | — | 0.0 | — | -0.7 | 0.0 | 0.0 | 0.0 | |
| + Tax on Items to be Reclassified — alt tag | — | 0.1 | 0.0 | 0.2 | 0.0 | 0.0 | — | — | — | — | — | — | |
| Comprehensive Income — Owners of Parent | 6.4 | 15.3 | 16.4 | 8.6 | 7.2 | 19.1 | 12.4 | 11.2 | — | 9.3 | 6.8 | 6.0 | |
| Comprehensive Income — Non-controlling Interests | 0.9 | 0.4 | 0.0 | -0.1 | 0.0 | 0.3 | 0.0 | 0.3 | — | 0.6 | 0.3 | 0.4 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 2.49 | 5.60 | 6.06 | 3.21 | 2.73 | 6.49 | 4.79 | 3.99 | 1.56 | 3.29 | 2.90 | 2.34 | |
| Diluted EPS — Continuing Operations | 2.49 | 5.60 | 6.06 | 3.21 | 2.73 | 6.49 | 4.79 | 3.99 | 1.56 | 3.29 | 2.90 | 2.34 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 60.0 | 73.5 | 69.0 | 65.8 | 63.2 | 80.3 | 78.9 | 71.4 | 71.9 | 103.0 | 103.2 | 98.3 | |
| Gross Margin % | 90.05 | 89.76 | 90.57 | 90.16 | 89.78 | 89.87 | 90.92 | 90.68 | 90.75 | 91.09 | 91.17 | 91.72 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 9.5 | 19.8 | 14.2 | 11.7 | 9.8 | 21.5 | 16.4 | 14.6 | 4.4 | 10.3 | 6.8 | 8.2 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.2 | 0.0 | |
| Net Income Adj (tax-effected) | 7.7 | 15.7 | 16.7 | 8.7 | 7.5 | 18.1 | 13.1 | 11.2 | 4.3 | 9.6 | 6.7 | 6.8 | |
| EPS Adj | 2.49 | 5.60 | 6.06 | 3.21 | 2.73 | 6.49 | 4.79 | 3.99 | 1.56 | 3.29 | 2.35 | 2.34 | |
| 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 | 27.4 | 27.4 | 27.4 | 27.4 | 27.4 | 27.4 | 27.4 | 27.4 | 27.4 | 27.4 | 27.4 | 27.4 | |