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 | 95.9 | 96.3 | 105.8 | 110.8 | 113.9 | 102.1 | 202.4 | 102.4 | 107.1 | 89.2 | 102.5 | 113.3 | |
| Other Income | 5.6 | 5.7 | 3.6 | 10.9 | 12.1 | -0.4 | 2.2 | 22.7 | 10.4 | 12.3 | 11.3 | 27.9 | |
| Total Income | 101.4 | 102.0 | 109.4 | 121.7 | 126.0 | 101.7 | 204.6 | 125.1 | 117.5 | 101.5 | 113.8 | 141.1 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 44.0 | 46.4 | 49.0 | 54.7 | 59.2 | 46.7 | 86.9 | 42.4 | 47.6 | 41.6 | 42.0 | 46.8 | |
| + Purchases of Stock-in-Trade | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.3 | |
| + Changes in Inventories | 8.9 | 6.1 | 3.1 | 1.7 | -4.9 | -4.9 | -6.9 | -0.7 | -1.7 | 8.2 | 1.3 | -1.4 | |
| + Employee Benefit Expense | 5.1 | 5.2 | 4.6 | 5.2 | 5.4 | 5.7 | 10.6 | 5.7 | 5.8 | 6.3 | 6.6 | 6.3 | |
| + Finance Costs | 1.4 | 1.4 | 1.6 | 1.9 | 2.1 | 2.6 | 6.6 | 2.1 | 2.1 | 2.2 | 1.8 | 2.8 | |
| + Depreciation & Amortisation | 8.2 | 5.8 | 5.9 | 6.0 | 6.3 | 6.5 | 12.7 | 6.6 | 6.7 | 5.8 | 6.1 | 6.3 | |
| + Other Expenses | 24.4 | 25.5 | 30.1 | 29.8 | 32.0 | 28.6 | 64.0 | 44.1 | 32.4 | 30.5 | 50.4 | 31.8 | |
| Total Expenses | 92.1 | 90.5 | 94.4 | 99.3 | 100.2 | 85.2 | 173.9 | 100.3 | 92.8 | 94.6 | 108.3 | 94.8 | |
| EBITDA | 13.4 | 13.0 | 19.0 | 19.5 | 22.1 | 26.1 | 47.7 | 10.8 | 23.0 | 2.6 | 2.1 | 27.5 | |
| EBIT | 5.2 | 7.2 | 13.1 | 13.4 | 15.8 | 19.5 | 35.1 | 4.2 | 16.4 | -3.2 | -4.0 | 21.2 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 9.3 | 11.5 | 15.1 | 22.4 | 25.8 | 16.5 | 30.7 | 24.7 | 24.6 | 6.9 | 5.5 | 46.3 | |
| + Exceptional Items | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -77.1 | 0.0 | |
| Pretax Income | 9.3 | 11.5 | 15.1 | 22.4 | 25.8 | 16.5 | 30.7 | 24.7 | 24.6 | 6.9 | -71.7 | 46.3 | |
| + Current Tax | 2.8 | 3.4 | 3.6 | 5.7 | 6.5 | 2.9 | 4.3 | 3.2 | 5.6 | 2.9 | -11.9 | 6.5 | |
| + Deferred Tax | 0.0 | -0.4 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | -0.8 | 0.0 | -1.1 | 0.0 | 2.5 | |
| Tax Expense | 2.8 | 3.0 | 3.6 | 5.7 | 6.5 | 2.8 | 4.3 | 2.4 | 5.6 | 1.9 | -11.9 | 9.0 | |
| Net Income | 6.5 | 8.5 | 11.4 | 16.7 | 19.3 | 13.7 | 26.4 | 22.3 | 19.0 | 5.0 | -59.7 | 37.3 | |
| + Net Income — Continuing Ops | 6.5 | 8.5 | 11.4 | 16.7 | 19.3 | 13.7 | 26.4 | 22.3 | 19.0 | 5.0 | -59.7 | 37.3 | |
| + Other Comprehensive Income | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | -1.0 | -6.3 | -0.4 | -7.8 | -15.0 | 7.6 | |
| Total Comprehensive Income | 6.7 | 8.6 | 11.6 | 16.8 | 19.4 | 14.0 | 25.3 | 16.1 | 18.7 | -2.7 | -74.7 | 44.8 | |
| Net Income to Common | 6.5 | — | 11.5 | 16.7 | 19.2 | 13.8 | 26.5 | 22.4 | 19.0 | — | -59.6 | 37.5 | |
| Minority Interest | 0.0 | — | -0.1 | 0.1 | 0.1 | -0.0 | -0.1 | -0.1 | 0.1 | — | -0.1 | -0.2 | |
| Per Share | |||||||||||||
| Basic EPS | 0.78 | 1.02 | 1.38 | 1.99 | 2.30 | 1.65 | 3.17 | 2.68 | 2.27 | 0.00 | -7.14 | 4.72 | |
| Diluted EPS | 0.78 | 1.02 | 1.38 | 1.99 | 2.30 | 1.65 | 3.17 | 2.68 | 2.27 | 0.00 | -7.14 | 4.72 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | -1.0 | -6.3 | -0.4 | -7.8 | -15.0 | 7.6 | |
| + Items NOT to be Reclassified to P&L | 0.1 | 0.1 | — | 0.1 | 0.1 | -0.0 | -1.1 | -0.0 | -0.0 | -0.0 | 0.3 | — | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | -0.1 | -0.0 | -0.0 | -0.0 | 0.1 | — | |
| + Tax on Items NOT to be Reclassified — alt tag | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | -0.1 | — | — | — | — | — | — | |
| + Items to be Reclassified to P&L | 0.1 | 0.0 | — | 0.0 | 0.1 | — | — | -8.4 | -1.1 | -10.5 | -20.4 | 10.2 | |
| + Tax on Items to be Reclassified | — | — | — | — | — | — | — | -2.1 | -0.8 | -2.7 | -5.2 | 2.6 | |
| + Tax on Items to be Reclassified — alt tag | 0.0 | 0.0 | -0.0 | 0.0 | 0.0 | -0.2 | — | — | — | — | — | — | |
| Comprehensive Income — Owners of Parent | 6.8 | 8.6 | 11.6 | 16.7 | 19.4 | 0.3 | -1.0 | 16.1 | -0.4 | — | -74.7 | 45.1 | |
| Comprehensive Income — Non-controlling Interests | -0.0 | -0.1 | -0.1 | 0.1 | 0.1 | -0.0 | -0.0 | -0.1 | 0.0 | — | -0.1 | -0.2 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 0.78 | 1.02 | 1.38 | 1.99 | 2.30 | 1.65 | 3.17 | 2.68 | 2.27 | 0.00 | -7.14 | 4.72 | |
| Diluted EPS — Continuing Operations | 0.78 | 1.02 | 1.38 | 1.99 | 2.30 | 1.65 | 3.17 | 2.68 | 2.27 | 0.00 | -7.14 | 4.72 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 42.9 | 43.7 | 53.7 | 54.5 | 59.6 | 60.3 | 122.4 | 60.6 | 61.2 | 39.4 | 59.2 | 65.6 | |
| Gross Margin % | 44.76 | 45.43 | 50.73 | 49.17 | 52.33 | 59.09 | 60.45 | 59.22 | 57.18 | 44.16 | 57.75 | 57.92 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 9.3 | 11.5 | 15.1 | 22.4 | 25.8 | 16.5 | 30.7 | 24.7 | 24.6 | 6.9 | 5.5 | 46.3 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -77.1 | 0.0 | |
| Net Income Adj (tax-effected) | 6.5 | 8.5 | 11.4 | 16.7 | 19.3 | 13.7 | 26.4 | 22.3 | 19.0 | 5.0 | 4.6 | 37.3 | |
| EPS Adj | 0.78 | 1.02 | 1.38 | 1.99 | 2.30 | 1.65 | 3.17 | 2.68 | 2.27 | 0.00 | 0.55 | 4.72 | |
| 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 | 835.03 | 1.00 | 1.00 | 1.00 | |
| Filed Dscr | -0.02 | — | 0.01 | — | — | — | — | — | — | — | — | — | |
| Filed Iscr | 0.08 | — | 0.09 | — | — | — | — | — | — | — | — | — | |
| Paid Up Equity Capital | 8.4 | 8.4 | 8.4 | 8.4 | 8.6 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.0 | |