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 | 743.6 | 506.4 | 124.9 | 754.3 | 759.6 | 818.0 | 754.4 | 780.6 | 817.3 | 773.9 | 584.2 | 848.8 | |
| Other Income | 3.9 | 13.1 | 7.6 | 2.0 | 1.6 | 5.2 | 5.1 | 17.5 | 25.5 | 4.5 | 11.6 | 1.5 | |
| Total Income | 747.5 | 519.5 | 132.5 | 756.4 | 761.2 | 823.2 | 759.4 | 798.2 | 842.8 | 778.4 | 595.7 | 850.3 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 430.5 | 359.7 | 87.1 | 558.5 | 564.4 | 606.2 | 592.3 | 581.6 | 540.2 | 574.7 | 459.0 | 709.8 | |
| + Purchases of Stock-in-Trade | 19.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| + Changes in Inventories | 53.0 | -2.4 | -20.8 | -13.5 | -9.7 | 11.1 | -4.7 | -26.1 | 56.5 | -13.8 | -24.3 | -54.2 | |
| + Employee Benefit Expense | 20.1 | 18.4 | 11.9 | 18.5 | 23.2 | 20.5 | 23.0 | 21.8 | 25.6 | 26.8 | 26.2 | 22.6 | |
| + Finance Costs | 7.8 | 13.0 | 20.7 | 11.9 | 10.5 | 20.6 | 12.0 | 11.8 | 7.0 | 4.7 | 5.0 | 7.9 | |
| + Depreciation & Amortisation | 9.6 | 9.5 | 9.4 | 9.4 | 9.5 | 9.5 | 9.2 | 9.8 | 14.2 | 9.9 | 9.7 | 9.7 | |
| + Other Expenses | 136.1 | 74.8 | 19.9 | 92.5 | 114.9 | 100.7 | 107.0 | 110.0 | 118.1 | 101.8 | 78.3 | 111.8 | |
| Total Expenses | 676.2 | 472.9 | 128.1 | 677.3 | 712.8 | 768.6 | 738.8 | 709.0 | 761.6 | 704.1 | 553.9 | 807.6 | |
| EBITDA | 84.8 | 56.0 | 26.9 | 98.3 | 66.8 | 79.5 | 36.8 | 93.3 | 76.9 | 84.4 | 44.9 | 58.8 | |
| EBIT | 75.3 | 46.5 | 17.4 | 88.9 | 57.3 | 70.0 | 27.6 | 83.5 | 62.6 | 74.5 | 35.3 | 49.1 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 71.4 | 46.5 | 4.3 | 79.0 | 48.4 | 54.6 | 20.6 | 89.2 | 81.2 | 74.3 | 41.8 | 42.7 | |
| + Exceptional Items | 0.0 | 0.0 | -48.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Pretax Income | 71.4 | 46.5 | -44.3 | 79.0 | 48.4 | 54.6 | 20.6 | 89.2 | 81.2 | 74.3 | 41.8 | 42.7 | |
| + Current Tax | 13.7 | 7.9 | -7.4 | 14.6 | 8.9 | 14.4 | 1.5 | 32.6 | 30.4 | 24.6 | 14.6 | 12.7 | |
| + Deferred Tax | 13.6 | 10.8 | -8.0 | 13.9 | 8.7 | 8.4 | 9.0 | 1.6 | 0.6 | 3.3 | 1.9 | -10.3 | |
| Tax Expense | 27.4 | 18.7 | -15.3 | 28.5 | 17.6 | 22.9 | 10.4 | 34.2 | 31.0 | 27.8 | 16.5 | 2.4 | |
| + Share of Associates & JVs | 8.6 | 5.4 | 4.7 | 12.0 | 4.4 | 6.8 | 9.3 | 11.8 | 11.0 | 7.6 | 4.2 | 19.9 | |
| Net Income | 52.6 | 33.3 | -24.2 | 62.6 | 35.2 | 38.5 | 19.5 | 66.7 | 61.2 | 54.1 | 29.5 | 60.2 | |
| + Net Income — Continuing Ops | 44.0 | 27.9 | -29.0 | 50.5 | 30.8 | 31.7 | 10.2 | 55.0 | 50.2 | 46.5 | 25.3 | 40.3 | |
| + Other Comprehensive Income | 4.4 | 3.0 | -3.6 | 13.8 | -8.1 | -2.4 | -5.2 | 6.3 | 7.5 | -5.0 | -8.4 | 9.1 | |
| Total Comprehensive Income | 57.0 | 36.3 | -27.8 | 76.4 | 27.0 | 36.1 | 14.3 | 73.0 | 68.7 | 49.1 | 21.1 | 69.3 | |
| Per Share | |||||||||||||
| Basic EPS | 2.80 | 1.78 | -1.19 | 6.14 | 1.73 | 1.89 | 0.96 | 3.28 | 3.01 | 2.66 | 1.45 | 2.96 | |
| Diluted EPS | 2.80 | 1.78 | -1.19 | 6.14 | 1.73 | 1.89 | 0.96 | 3.28 | 3.01 | 2.66 | 0.00 | 0.00 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | -5.2 | 6.3 | 7.5 | -5.0 | -8.4 | 9.1 | |
| + Items NOT to be Reclassified to P&L | 4.5 | 3.2 | -4.0 | 15.3 | -8.7 | -3.4 | -6.9 | 7.2 | 7.4 | -6.1 | -10.8 | 10.9 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | -1.7 | 0.9 | 1.0 | -0.8 | -2.5 | 1.6 | |
| + Tax on Items NOT to be Reclassified — alt tag | 0.5 | 0.3 | -0.4 | 1.5 | -0.4 | -0.4 | — | — | — | — | — | — | |
| + Items to be Reclassified to P&L | 0.3 | 0.0 | 0.1 | 0.0 | 0.1 | 0.6 | -0.0 | -0.0 | 1.1 | 0.3 | — | -0.1 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 2.80 | 1.78 | -1.19 | 3.07 | 1.73 | 1.89 | 0.96 | 3.28 | 3.01 | 2.66 | 1.45 | 2.96 | |
| Diluted EPS — Continuing Operations | 2.80 | 1.78 | -1.19 | 3.07 | 1.73 | 1.89 | 0.96 | 3.28 | 3.01 | 2.66 | 0.00 | 0.00 | |
| Basic EPS — Discontinued Operations | 0.00 | 0.00 | 0.00 | 3.07 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Diluted EPS — Discontinued Operations | 0.00 | 0.00 | 0.00 | 3.07 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 241.0 | 149.1 | 58.6 | 209.3 | 204.9 | 200.7 | 166.8 | 225.1 | 220.6 | 213.0 | 149.5 | 193.2 | |
| Gross Margin % | 32.40 | 29.45 | 46.93 | 27.75 | 26.98 | 24.54 | 22.11 | 28.83 | 26.99 | 27.52 | 25.60 | 22.76 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 71.4 | 46.5 | 4.3 | 79.0 | 48.4 | 54.6 | 20.6 | 89.2 | 81.2 | 74.3 | 41.8 | 42.7 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | -48.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Net Income Adj (tax-effected) | 52.6 | 33.3 | 7.5 | 62.6 | 35.2 | 38.5 | 19.5 | 66.7 | 61.2 | 54.1 | 29.5 | 60.2 | |
| EPS Adj | 2.80 | 1.78 | 0.37 | 6.14 | 1.73 | 1.89 | 0.96 | 3.28 | 3.01 | 2.66 | 1.45 | 2.96 | |
| 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 | |
| Filed Debt Equity | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | — | 0.01 | — | 0.00 | 0.01 | 0.01 | |
| Filed Dscr | 0.01 | 0.00 | 0.00 | 0.01 | 0.00 | 0.01 | — | 0.05 | — | 0.04 | 0.02 | 0.02 | |
| Filed Iscr | 0.00 | 0.04 | 0.00 | 0.06 | 0.06 | 0.04 | — | 0.10 | — | 0.19 | 0.10 | 0.09 | |
| Paid Up Equity Capital | 203.6 | 203.6 | 203.6 | 203.6 | 203.6 | 203.6 | 203.6 | 203.6 | 203.6 | 203.6 | 203.6 | 203.6 | |