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 | 398.7 | 356.9 | 393.4 | 398.6 | 455.5 | 479.7 | 422.4 | 418.3 | 460.5 | 464.9 | 453.8 | 493.0 | |
| Other Income | 10.0 | 13.4 | 7.7 | 8.6 | 7.8 | 12.0 | 3.7 | 8.7 | 9.1 | 8.8 | 11.4 | 2.0 | |
| Total Income | 408.7 | 370.3 | 401.0 | 407.2 | 463.3 | 491.7 | 426.0 | 427.0 | 469.6 | 473.8 | 465.2 | 494.9 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 233.4 | 204.8 | 223.9 | 239.3 | 271.5 | 263.6 | 230.8 | 229.4 | 286.9 | 276.5 | 259.8 | 281.4 | |
| + Purchases of Stock-in-Trade | 0.2 | 0.4 | 0.3 | 0.2 | 0.4 | 0.1 | 0.4 | 0.7 | 1.8 | 1.3 | 3.1 | 1.7 | |
| + Changes in Inventories | 1.7 | 7.0 | -1.4 | -12.7 | -9.4 | 23.0 | -0.3 | 6.5 | -17.5 | -7.5 | 0.4 | -5.9 | |
| + Employee Benefit Expense | 36.4 | 36.6 | 36.8 | 41.0 | 42.3 | 41.4 | 42.5 | 45.8 | 46.2 | 49.6 | 48.4 | 52.5 | |
| + Finance Costs | 13.1 | 14.9 | 14.3 | 13.0 | 13.8 | 15.0 | 17.9 | 26.4 | 19.7 | 15.5 | 17.8 | 12.3 | |
| + Depreciation & Amortisation | 18.2 | 18.2 | 18.9 | 18.7 | 19.1 | 19.3 | 18.4 | 19.6 | 21.7 | 21.4 | 20.5 | 22.9 | |
| + Other Expenses | 69.1 | 60.2 | 70.6 | 66.3 | 81.0 | 81.0 | 76.9 | 69.7 | 73.6 | 70.4 | 72.8 | 77.4 | |
| Total Expenses | 372.2 | 342.1 | 363.4 | 365.9 | 418.7 | 443.4 | 386.5 | 398.1 | 432.4 | 427.1 | 422.8 | 442.3 | |
| EBITDA | 57.9 | 47.9 | 63.2 | 64.4 | 69.7 | 70.6 | 72.1 | 66.2 | 69.4 | 74.7 | 69.3 | 86.0 | |
| EBIT | 39.7 | 29.7 | 44.4 | 45.7 | 50.6 | 51.3 | 53.7 | 46.6 | 47.8 | 53.3 | 48.8 | 63.0 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 36.6 | 28.2 | 37.7 | 41.3 | 44.6 | 48.3 | 39.5 | 28.8 | 37.2 | 46.6 | 42.4 | 52.7 | |
| + Exceptional Items | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -11.6 | -2.2 | 0.0 | |
| Pretax Income | 36.6 | 28.2 | 37.7 | 41.3 | 44.6 | 48.3 | 39.5 | 28.8 | 37.2 | 35.1 | 40.2 | 52.7 | |
| + Current Tax | 9.2 | 7.9 | 9.8 | 11.1 | 10.1 | 12.0 | 6.7 | 7.0 | 8.8 | 11.5 | 7.5 | 12.3 | |
| + Deferred Tax | -1.9 | 0.9 | -1.2 | -1.5 | -1.0 | -1.4 | -5.3 | -0.5 | -0.3 | -1.5 | 11.1 | 0.4 | |
| Tax Expense | 7.3 | 8.8 | 8.7 | 9.6 | 9.1 | 10.5 | 1.5 | 6.5 | 8.5 | 10.0 | 18.5 | 12.7 | |
| Net Income | 29.3 | 19.4 | 29.0 | 31.7 | 35.5 | 37.7 | 38.0 | 22.3 | 28.7 | 25.0 | 21.7 | 40.0 | |
| + Net Income — Continuing Ops | 29.3 | 19.4 | 29.0 | 31.7 | 35.5 | 37.7 | 38.0 | 22.3 | 28.7 | 25.0 | 21.7 | 40.0 | |
| + Other Comprehensive Income | -0.7 | -0.1 | -0.3 | 0.1 | -0.5 | -0.0 | -0.7 | -0.0 | 1.2 | 0.7 | 1.3 | -0.5 | |
| Total Comprehensive Income | 28.6 | 19.3 | 28.7 | 31.8 | 35.1 | 37.7 | 37.4 | 22.3 | 29.9 | 25.8 | 23.0 | 39.5 | |
| Net Income to Common | 29.3 | 19.2 | 29.0 | 31.7 | 35.5 | 0.0 | 38.0 | 22.3 | 28.7 | 25.0 | 21.7 | 0.0 | |
| Minority Interest | -0.0 | 0.2 | 0.0 | 0.0 | — | 0.0 | 0.0 | — | 0.0 | 0.0 | — | — | |
| Per Share | |||||||||||||
| Basic EPS | 32.19 | 21.37 | 31.90 | 34.86 | 39.05 | 41.46 | 41.78 | 24.52 | 31.56 | 27.52 | 23.87 | 43.96 | |
| Diluted EPS | 32.19 | 21.37 | 31.90 | 34.86 | 39.05 | 41.46 | 41.78 | 24.52 | 31.56 | 27.52 | 23.87 | 43.96 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | -0.7 | -0.0 | 1.2 | 0.7 | 1.3 | -0.5 | |
| + Items NOT to be Reclassified to P&L | -0.9 | -0.2 | -0.3 | 0.1 | -0.6 | -0.1 | -1.0 | -0.3 | 0.2 | 0.5 | -0.6 | -0.8 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | -0.3 | -0.1 | 0.1 | 0.1 | -0.1 | -0.2 | |
| + Tax on Items NOT to be Reclassified — alt tag | -0.2 | -0.1 | 0.0 | 0.0 | -0.2 | -0.0 | — | — | — | — | — | — | |
| + Items to be Reclassified to P&L | -0.0 | 0.0 | -0.0 | 0.0 | -0.0 | 0.0 | 0.1 | 0.1 | 1.0 | -0.1 | 1.7 | 0.2 | |
| + Tax on Items to be Reclassified | — | — | — | — | — | — | 0.0 | -0.1 | -0.0 | -0.4 | -0.0 | 0.1 | |
| + Tax on Items to be Reclassified — alt tag | -0.0 | 0.0 | 0.0 | 0.0 | -0.0 | -0.0 | — | — | — | — | — | — | |
| Comprehensive Income — Owners of Parent | 28.6 | 19.1 | 28.7 | 31.8 | 35.1 | 0.0 | 37.4 | -0.0 | 1.2 | 0.7 | 1.3 | -0.5 | |
| Comprehensive Income — Non-controlling Interests | -0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | — | 22.3 | 0.0 | 25.8 | 23.0 | 39.5 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 32.19 | 21.37 | 31.90 | 34.86 | 39.05 | 41.46 | 41.78 | 24.52 | 31.56 | 27.52 | 23.87 | 43.96 | |
| Diluted EPS — Continuing Operations | 32.19 | 21.37 | 31.90 | 34.86 | 39.05 | 41.46 | 41.78 | 24.52 | 31.56 | 27.52 | 23.87 | 43.96 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 163.4 | 144.7 | 170.6 | 171.8 | 193.0 | 193.0 | 191.5 | 181.7 | 189.3 | 194.7 | 190.6 | 215.8 | |
| Gross Margin % | 40.99 | 40.55 | 43.37 | 43.09 | 42.37 | 40.24 | 45.33 | 43.44 | 41.11 | 41.88 | 42.01 | 43.78 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 36.6 | 28.2 | 37.7 | 41.3 | 44.6 | 48.3 | 39.5 | 28.8 | 37.2 | 46.6 | 42.4 | 52.7 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -11.6 | -2.2 | 0.0 | |
| Net Income Adj (tax-effected) | 29.3 | 19.4 | 29.0 | 31.7 | 35.5 | 37.7 | 38.0 | 22.3 | 28.7 | 33.3 | 22.9 | 40.0 | |
| EPS Adj | 32.19 | 21.37 | 31.90 | 34.86 | 39.05 | 41.46 | 41.78 | 24.52 | 31.56 | 36.60 | 25.18 | 43.96 | |
| 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 | |
| Paid Up Equity Capital | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | |