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 | 185.8 | 183.8 | 181.1 | 207.9 | 198.5 | 204.7 | 190.4 | 226.4 | 203.6 | 209.3 | 218.0 | 257.6 | |
| Other Income | 16.0 | 15.9 | 16.1 | 17.0 | 17.7 | 17.8 | 18.7 | 17.9 | 19.0 | 17.4 | 17.8 | 16.8 | |
| Total Income | 201.8 | 199.8 | 197.1 | 224.9 | 216.2 | 222.6 | 209.0 | 244.4 | 222.6 | 226.7 | 235.8 | 274.4 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 46.1 | 37.3 | 44.7 | 49.4 | 49.7 | 46.7 | 49.6 | 49.6 | 48.0 | 51.4 | 51.5 | 61.2 | |
| + Purchases of Stock-in-Trade | 38.9 | 52.6 | 40.2 | 45.6 | 48.9 | 44.3 | 48.1 | 47.0 | 48.8 | 54.0 | 53.3 | 55.1 | |
| + Changes in Inventories | -1.3 | -4.3 | -0.9 | -1.5 | -8.7 | 7.1 | -10.2 | 5.2 | 1.0 | -7.7 | 1.4 | -2.2 | |
| + Employee Benefit Expense | 33.8 | 32.3 | 32.2 | 38.4 | 37.7 | 38.4 | 36.4 | 41.3 | 41.1 | 41.7 | 41.0 | 46.6 | |
| + Finance Costs | 0.7 | 0.2 | 0.9 | 0.9 | 0.7 | 0.8 | 0.9 | 0.8 | 0.8 | 0.7 | 0.6 | 0.5 | |
| + Depreciation & Amortisation | 3.3 | 3.3 | 3.3 | 2.1 | 2.0 | 2.1 | 2.2 | 2.2 | 2.2 | 2.2 | 2.1 | 2.1 | |
| + Other Expenses | 58.8 | 60.6 | 52.4 | 69.1 | 62.7 | 60.6 | 54.5 | 80.6 | 59.3 | 62.8 | 59.8 | 82.0 | |
| Total Expenses | 180.2 | 182.1 | 172.9 | 203.9 | 193.0 | 200.0 | 181.4 | 226.7 | 201.3 | 205.1 | 209.7 | 245.5 | |
| EBITDA | 9.5 | 5.3 | 12.4 | 6.9 | 8.2 | 7.7 | 12.0 | 2.7 | 5.3 | 7.1 | 11.0 | 14.7 | |
| EBIT | 6.3 | 2.0 | 9.1 | 4.9 | 6.2 | 5.6 | 9.8 | 0.5 | 3.1 | 4.9 | 8.9 | 12.6 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 21.6 | 17.7 | 24.2 | 21.0 | 23.2 | 22.6 | 27.6 | 17.7 | 21.3 | 21.7 | 26.0 | 28.9 | |
| + Exceptional Items | 0.0 | 0.0 | 0.0 | 19.8 | 0.0 | 0.0 | -5.9 | 0.0 | 0.0 | -7.6 | 3.5 | 0.0 | |
| Pretax Income | 21.6 | 17.7 | 24.2 | 40.8 | 23.2 | 22.6 | 21.8 | 17.7 | 21.3 | 14.1 | 29.5 | 28.9 | |
| + Current Tax | 5.8 | 5.1 | 5.9 | 9.4 | 6.0 | 5.9 | 5.4 | 4.7 | 0.7 | 4.4 | 7.5 | 7.6 | |
| + Deferred Tax | -0.3 | -0.3 | 0.1 | -0.1 | 0.0 | 0.0 | 0.2 | 0.0 | 0.2 | -0.8 | 0.3 | -0.0 | |
| Tax Expense | 5.5 | 4.8 | 6.0 | 9.2 | 6.0 | 5.9 | 5.6 | 4.7 | 0.9 | 3.6 | 7.8 | 7.6 | |
| Net Income | 16.0 | 12.9 | 18.3 | 31.6 | 17.2 | 16.7 | 16.1 | 13.0 | 20.4 | 10.5 | 21.8 | 21.3 | |
| + Net Income — Continuing Ops | 16.0 | 12.9 | 18.3 | 31.6 | 17.2 | 16.7 | 16.1 | 13.0 | 20.4 | 10.5 | 21.8 | 21.3 | |
| + Other Comprehensive Income | 0.5 | -0.6 | -2.0 | 1.9 | 1.3 | -1.0 | -5.6 | 0.6 | 0.2 | -0.3 | -2.2 | 3.4 | |
| Total Comprehensive Income | 16.5 | 12.3 | 16.3 | 33.5 | 18.5 | 15.8 | 10.5 | 13.6 | 20.6 | 10.2 | 19.6 | 24.6 | |
| Per Share | |||||||||||||
| Basic EPS | 11.33 | 9.13 | 12.93 | 22.35 | 12.17 | 11.84 | 11.43 | 9.20 | 14.43 | 7.45 | 15.40 | 15.06 | |
| Diluted EPS | 11.33 | 9.13 | 12.93 | 22.35 | 12.17 | 11.84 | 11.43 | 9.20 | 14.43 | 7.45 | 15.40 | 15.06 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | -5.6 | 0.6 | 0.2 | -0.3 | -2.2 | 3.4 | |
| + Items NOT to be Reclassified to P&L | 0.6 | -0.7 | -2.3 | 2.0 | 1.7 | -1.2 | -6.6 | 0.6 | 0.2 | -0.4 | -1.9 | 3.5 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | -1.0 | 0.0 | 0.0 | -0.0 | 0.3 | 0.1 | |
| + Tax on Items NOT to be Reclassified — alt tag | 0.1 | -0.1 | -0.3 | 0.1 | 0.4 | -0.2 | — | — | — | — | — | — | |
| Comprehensive Income — Owners of Parent | 16.5 | 12.3 | -2.3 | 0.0 | 0.0 | 0.0 | — | — | — | — | — | — | |
| Comprehensive Income — Non-controlling Interests | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | — | — | — | — | — | — | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 11.33 | 9.13 | 12.93 | 22.35 | 12.17 | 11.84 | 11.43 | 9.20 | 14.43 | 7.45 | 15.40 | 15.06 | |
| Diluted EPS — Continuing Operations | 11.33 | 9.13 | 12.93 | 22.35 | 12.17 | 11.84 | 11.43 | 9.20 | 14.43 | 7.45 | 15.40 | 15.06 | |
| Regulatory Disclosures — filed alongside, not part of the P&L | |||||||||||||
| Related-party Transactions — During the Period | — | — | — | — | — | — | 15.8 | — | 22.0 | — | 14.4 | — | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 102.1 | 98.3 | 97.1 | 114.4 | 108.6 | 106.7 | 102.9 | 124.6 | 105.7 | 111.7 | 111.8 | 143.4 | |
| Gross Margin % | 54.98 | 53.46 | 53.61 | 55.01 | 54.73 | 52.12 | 54.03 | 55.03 | 51.93 | 53.36 | 51.28 | 55.66 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 21.6 | 17.7 | 24.2 | 21.0 | 23.2 | 22.6 | 27.6 | 17.7 | 21.3 | 21.7 | 26.0 | 28.9 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 0.0 | 19.8 | 0.0 | 0.0 | -5.9 | 0.0 | 0.0 | -7.6 | 3.5 | 0.0 | |
| Net Income Adj (tax-effected) | 16.0 | 12.9 | 18.3 | 16.3 | 17.2 | 16.7 | 20.5 | 13.0 | 20.4 | 16.2 | 19.2 | 21.3 | |
| EPS Adj | 11.33 | 9.13 | 12.93 | 11.52 | 12.17 | 11.84 | 14.51 | 9.20 | 14.43 | 11.46 | 13.57 | 15.06 | |
| 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 | 14.1 | 14.1 | 14.1 | 14.1 | 14.1 | 14.1 | 14.1 | 14.1 | 14.1 | 14.1 | 14.1 | 14.1 | |