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 | 1,617.4 | 1,553.6 | 1,548.1 | 1,534.0 | 1,748.3 | 1,600.3 | 1,925.3 | 1,954.5 | 2,014.5 | 1,818.3 | 1,833.7 | 1,950.1 | |
| Other Income | 12.4 | 21.9 | 15.6 | 10.8 | 13.7 | 23.9 | 9.3 | 23.0 | 20.6 | 24.1 | 8.5 | 10.4 | |
| Total Income | 1,629.7 | 1,575.6 | 1,563.7 | 1,544.8 | 1,762.0 | 1,624.2 | 1,934.5 | 1,977.4 | 2,035.1 | 1,842.4 | 1,842.2 | 1,960.6 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 120.3 | 1,345.9 | 1,788.9 | 480.8 | 228.3 | 1,449.6 | 2,173.8 | 593.2 | 282.8 | 1,677.6 | 2,134.2 | 341.8 | |
| + Purchases of Stock-in-Trade | 10.4 | 17.2 | 16.6 | 8.4 | 2.7 | 8.1 | 7.9 | 5.7 | 2.8 | 8.2 | 8.0 | 3.8 | |
| + Changes in Inventories | 985.9 | -511.4 | -1,024.8 | 510.0 | 987.6 | -544.1 | -1,180.6 | 678.1 | 1,077.7 | -655.1 | -1,230.8 | 948.5 | |
| + Employee Benefit Expense | 82.5 | 96.7 | 109.0 | 96.0 | 97.0 | 114.2 | 131.4 | 110.5 | 107.2 | 125.2 | 132.5 | 96.5 | |
| + Finance Costs | 10.2 | 6.5 | 18.0 | 26.4 | 16.4 | 10.6 | 30.1 | 38.2 | 21.5 | 12.5 | 28.0 | 31.9 | |
| + Depreciation & Amortisation | 25.8 | 26.2 | 26.9 | 28.9 | 32.1 | 33.0 | 32.1 | 35.4 | 36.1 | 36.3 | 36.4 | 31.2 | |
| + Other Expenses | 355.4 | 412.3 | 412.9 | 352.5 | 428.1 | 495.4 | 484.7 | 513.5 | 477.9 | 511.5 | 512.5 | 506.5 | |
| Total Expenses | 1,590.4 | 1,393.3 | 1,347.5 | 1,503.1 | 1,792.2 | 1,566.8 | 1,679.4 | 1,974.5 | 2,006.0 | 1,716.2 | 1,620.9 | 1,960.2 | |
| EBITDA | 62.9 | 193.0 | 245.6 | 86.2 | 4.6 | 77.1 | 308.1 | 53.5 | 66.1 | 150.8 | 277.2 | 53.1 | |
| EBIT | 37.2 | 166.8 | 218.7 | 57.4 | -27.5 | 44.1 | 276.0 | 18.1 | 30.0 | 114.6 | 240.8 | 21.8 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 39.3 | 182.3 | 216.2 | 41.8 | -30.2 | 57.4 | 255.2 | 3.0 | 29.1 | 126.2 | 221.3 | 0.3 | |
| + Exceptional Items | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -22.4 | 8.3 | 0.0 | |
| Pretax Income | 39.3 | 182.3 | 216.2 | 41.8 | -30.2 | 57.4 | 255.2 | 3.0 | 29.1 | 103.8 | 229.6 | 0.3 | |
| + Current Tax | 9.3 | 40.0 | 52.2 | 9.9 | -4.2 | 17.2 | 52.9 | 2.7 | 10.6 | 28.6 | 1.0 | 0.5 | |
| + Deferred Tax | 0.8 | 4.7 | 3.5 | 0.9 | -3.7 | -2.2 | 15.1 | -2.0 | -2.9 | -3.5 | 60.9 | 0.5 | |
| Tax Expense | 10.1 | 44.7 | 55.7 | 10.8 | -7.8 | 15.0 | 68.1 | 0.8 | 7.7 | 25.1 | 61.9 | 1.0 | |
| + Share of Associates & JVs | -0.2 | -0.2 | 0.5 | 0.0 | -0.1 | 0.1 | 0.0 | -0.1 | 0.0 | -0.9 | -0.3 | 4.3 | |
| Net Income | 29.1 | 137.4 | 161.0 | 31.0 | -22.4 | 42.6 | 187.1 | 2.1 | 21.4 | 77.8 | 167.5 | 3.7 | |
| + Net Income — Continuing Ops | 29.3 | 137.6 | 160.5 | 31.0 | -22.4 | 42.5 | 187.1 | 2.2 | 21.4 | 78.7 | 167.8 | -0.7 | |
| + Other Comprehensive Income | -0.0 | 0.0 | 9.7 | -4.7 | -0.1 | -1.6 | -0.4 | 0.6 | -0.7 | 0.3 | 1.9 | 0.3 | |
| Total Comprehensive Income | 29.1 | 137.4 | 170.7 | 26.3 | -22.5 | 41.0 | 186.8 | 2.7 | 20.7 | 78.1 | 169.4 | 4.0 | |
| Net Income to Common | 29.1 | 137.4 | 161.0 | 31.3 | -19.2 | 48.1 | 187.1 | 4.4 | 25.9 | 84.1 | 167.5 | 3.7 | |
| Minority Interest | 0.0 | 0.0 | 0.0 | -0.3 | -3.2 | -5.6 | 0.0 | -2.3 | -4.5 | -6.3 | 0.0 | 0.0 | |
| Per Share | |||||||||||||
| Basic EPS | 1.33 | 6.28 | 7.36 | 1.42 | -1.02 | 1.94 | 8.55 | 0.02 | 1.18 | 3.84 | 7.60 | 0.17 | |
| Diluted EPS | 1.33 | 6.28 | 7.36 | 1.42 | -1.02 | 1.94 | 8.55 | 0.02 | 1.18 | 3.84 | 7.60 | 0.17 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | -0.4 | 0.6 | -0.7 | 0.3 | 1.9 | 0.3 | |
| + Items NOT to be Reclassified to P&L | — | — | 10.6 | -5.3 | 0.1 | -1.0 | -1.4 | 0.3 | 0.5 | -0.1 | 4.8 | 0.0 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | -0.6 | 0.1 | 0.1 | -0.0 | 1.2 | 0.0 | |
| + Tax on Items NOT to be Reclassified — alt tag | 0.0 | 0.0 | 1.1 | -0.6 | 0.0 | 0.0 | — | — | — | — | — | — | |
| + Items to be Reclassified to P&L | -0.0 | 0.1 | 0.2 | 0.1 | -0.2 | -1.0 | 0.8 | 0.5 | -1.5 | 0.5 | -2.2 | 0.5 | |
| + Tax on Items to be Reclassified | — | — | — | — | — | — | 0.4 | 0.1 | -0.4 | 0.1 | -0.6 | 0.1 | |
| + Tax on Items to be Reclassified — alt tag | -0.0 | 0.0 | 0.1 | 0.0 | -0.1 | -0.4 | — | — | — | — | — | — | |
| Comprehensive Income — Owners of Parent | 28.1 | 137.4 | 170.7 | 26.6 | -19.3 | 46.9 | 182.7 | 4.9 | 25.1 | 84.4 | 169.4 | 4.0 | |
| Comprehensive Income — Non-controlling Interests | 0.0 | 0.0 | 0.0 | -0.3 | -3.2 | -5.9 | 4.1 | -2.2 | -4.4 | -6.4 | 0.0 | 0.0 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 1.33 | 6.28 | 7.36 | 1.42 | -1.02 | 1.94 | 8.55 | 0.02 | 1.18 | 3.84 | 7.60 | 0.17 | |
| Diluted EPS — Continuing Operations | 1.33 | 6.28 | 7.36 | 1.42 | -1.02 | 1.94 | 8.55 | 0.02 | 1.18 | 3.84 | 7.60 | 0.17 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 500.8 | 701.9 | 767.4 | 534.8 | 529.7 | 686.6 | 924.2 | 677.5 | 651.2 | 787.6 | 922.3 | 656.0 | |
| Gross Margin % | 30.96 | 45.18 | 49.57 | 34.86 | 30.30 | 42.91 | 48.00 | 34.66 | 32.32 | 43.31 | 50.30 | 33.64 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 39.3 | 182.3 | 216.2 | 41.8 | -30.2 | 57.4 | 255.2 | 3.0 | 29.1 | 126.2 | 221.3 | 0.3 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -22.4 | 8.3 | 0.0 | |
| Net Income Adj (tax-effected) | 29.1 | 137.4 | 161.0 | 31.0 | -22.4 | 42.6 | 187.1 | 2.1 | 21.4 | 94.8 | 161.4 | 3.7 | |
| EPS Adj | 1.33 | 6.28 | 7.36 | 1.42 | -1.02 | 1.94 | 8.55 | 0.02 | 1.18 | 4.68 | 7.32 | 0.17 | |
| 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 | |
| Filed Debt Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — | 0.01 | 0.00 | |
| Filed Dscr | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — | 0.04 | 0.00 | |
| Filed Iscr | 0.00 | 0.00 | 0.00 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — | 0.08 | 0.00 | |
| Paid Up Equity Capital | 21.9 | 21.9 | 21.9 | 21.9 | 21.9 | 21.9 | 21.9 | 21.9 | 21.9 | 21.9 | 21.9 | 22.0 | |