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 | 190.4 | 192.8 | 194.9 | 201.0 | 215.3 | 226.8 | 239.9 | 249.1 | 258.5 | 250.8 | 248.8 | 248.6 | |
| Other Income | 1.8 | 1.2 | 2.5 | 2.8 | 3.9 | 3.6 | 6.5 | 3.3 | 6.3 | 2.8 | 7.4 | 1.8 | |
| Total Income | 192.2 | 194.0 | 197.4 | 203.8 | 219.2 | 230.5 | 246.4 | 252.4 | 264.8 | 253.6 | 256.2 | 250.4 | |
| Expenses | |||||||||||||
| + Employee Benefit Expense | 87.8 | 88.6 | 86.6 | 90.1 | 100.5 | 110.1 | 114.7 | 121.4 | 128.8 | 130.8 | 130.7 | 127.8 | |
| + Finance Costs | 0.8 | 1.1 | 1.1 | 1.2 | 2.2 | 2.6 | 2.5 | 2.8 | 2.3 | 2.0 | 1.9 | 1.3 | |
| + Depreciation & Amortisation | 2.9 | 2.9 | 3.4 | 3.0 | 3.2 | 3.1 | 3.4 | 3.3 | 3.3 | 3.4 | 3.5 | 3.3 | |
| + Other Expenses | 66.8 | 71.2 | 75.0 | 75.9 | 78.0 | 78.7 | 88.7 | 81.9 | 79.1 | 74.6 | 72.9 | 75.4 | |
| Total Expenses | 158.3 | 163.8 | 166.1 | 170.2 | 183.9 | 194.4 | 209.4 | 209.3 | 213.5 | 210.7 | 208.9 | 207.8 | |
| EBITDA | 35.8 | 33.0 | 33.3 | 35.0 | 36.8 | 38.1 | 36.4 | 45.8 | 50.6 | 45.4 | 45.3 | 45.4 | |
| EBIT | 32.9 | 30.1 | 29.9 | 32.0 | 33.6 | 35.0 | 33.0 | 42.5 | 47.3 | 42.0 | 41.8 | 42.1 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 33.9 | 30.2 | 31.3 | 33.6 | 35.3 | 36.1 | 37.0 | 43.0 | 51.3 | 42.9 | 47.3 | 42.6 | |
| + Exceptional Items | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -4.9 | 0.0 | 0.0 | |
| Pretax Income | 33.9 | 30.2 | 31.3 | 33.6 | 35.3 | 36.1 | 37.0 | 43.0 | 51.3 | 38.0 | 47.3 | 42.6 | |
| + Current Tax | 8.6 | 7.6 | 8.1 | 8.0 | 9.1 | 9.0 | 8.6 | 10.7 | 16.7 | 10.2 | 12.2 | 13.3 | |
| + Deferred Tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.6 | 0.0 | -1.4 | -1.2 | -0.8 | 0.0 | |
| Tax Expense | 8.6 | 7.6 | 8.1 | 8.0 | 9.1 | 9.0 | 7.0 | 10.7 | 15.3 | 9.0 | 11.4 | 13.3 | |
| Net Income | 25.3 | 22.5 | 23.2 | 25.6 | 26.2 | 27.0 | 30.0 | 32.3 | 36.0 | 29.0 | 35.9 | 29.3 | |
| + Net Income — Continuing Ops | 25.3 | 22.5 | 23.2 | 25.6 | 26.2 | 27.0 | 30.0 | 32.3 | 36.0 | 29.0 | 35.9 | 29.3 | |
| + Other Comprehensive Income | -2.9 | 6.2 | 1.4 | 0.9 | 10.8 | -6.9 | 5.8 | 14.3 | 3.5 | 6.5 | 9.2 | 6.4 | |
| Total Comprehensive Income | 22.4 | 28.7 | 24.6 | 26.5 | 36.9 | 20.1 | 35.8 | 46.6 | 39.5 | 35.6 | 45.2 | 35.7 | |
| Net Income to Common | 25.3 | 22.5 | 0.0 | 0.0 | 0.0 | 0.0 | — | 32.3 | 0.0 | 29.0 | 35.9 | 29.3 | |
| Per Share | |||||||||||||
| Basic EPS | 2.51 | 2.24 | 2.33 | 2.53 | 2.06 | 2.12 | 2.27 | 2.54 | 2.80 | 2.27 | 2.81 | 2.28 | |
| Diluted EPS | 2.30 | 2.30 | 2.22 | 2.41 | 2.06 | 2.12 | 2.27 | 2.47 | 2.75 | 2.21 | 2.76 | 2.24 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | 5.8 | 14.3 | 3.5 | 6.5 | 9.2 | 6.4 | |
| + Items NOT to be Reclassified to P&L | — | -0.2 | 1.8 | 0.0 | -0.6 | -0.3 | — | -0.1 | -0.9 | 0.8 | 1.5 | 0.2 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | -0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| + Tax on Items NOT to be Reclassified — alt tag | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | — | — | — | — | |
| + Items to be Reclassified to P&L | — | 6.4 | -0.4 | 0.9 | 11.4 | -6.6 | — | 14.3 | 4.4 | 5.8 | 7.7 | 6.2 | |
| + Tax on Items to be Reclassified | — | — | — | — | — | — | -5.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| + Tax on Items to be Reclassified — alt tag | 2.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | — | — | — | — | |
| Comprehensive Income — Owners of Parent | 22.4 | 28.7 | 0.0 | 0.0 | 0.0 | 0.0 | — | 46.6 | 0.0 | 35.6 | 45.2 | 35.7 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 2.51 | 2.24 | 2.33 | 2.53 | 2.06 | 2.12 | 2.27 | 2.54 | 2.80 | 2.27 | 2.81 | 2.28 | |
| Diluted EPS — Continuing Operations | 2.30 | 2.30 | 2.22 | 2.41 | 2.06 | 2.12 | 2.27 | 2.47 | 2.75 | 2.21 | 2.76 | 2.24 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 190.4 | 192.8 | 194.9 | 201.0 | 215.3 | 226.8 | 239.9 | 249.1 | 258.5 | 250.8 | 248.8 | 248.6 | |
| Gross Margin % | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 33.9 | 30.2 | 31.3 | 33.6 | 35.3 | 36.1 | 37.0 | 43.0 | 51.3 | 42.9 | 47.3 | 42.6 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -4.9 | 0.0 | 0.0 | |
| Net Income Adj (tax-effected) | 25.3 | 22.5 | 23.2 | 25.6 | 26.2 | 27.0 | 30.0 | 32.3 | 36.0 | 32.7 | 35.9 | 29.3 | |
| EPS Adj | 2.51 | 2.24 | 2.33 | 2.53 | 2.06 | 2.12 | 2.27 | 2.54 | 2.80 | 2.56 | 2.81 | 2.28 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||||||||||
| Face Value | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Paid Up Equity Capital | 10.1 | 10.1 | 10.1 | 10.1 | 12.8 | 12.7 | 12.7 | 12.7 | 12.7 | 12.8 | 12.8 | 12.9 | |