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 | 2,292.8 | 2,625.7 | 4,202.9 | 4,921.0 | 2,619.1 | 3,105.1 | 4,767.6 | 3,938.6 | 2,347.3 | 3,070.8 | 4,887.8 | 4,673.5 | |
| Other Income | 71.0 | 57.9 | 54.4 | 80.3 | 105.5 | 59.1 | 79.7 | 82.1 | 64.6 | 48.8 | 42.6 | 91.2 | |
| Total Income | 2,363.7 | 2,683.6 | 4,257.3 | 5,001.3 | 2,724.6 | 3,164.2 | 4,847.3 | 4,020.7 | 2,411.9 | 3,119.6 | 4,930.5 | 4,764.7 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 1,575.2 | 1,734.7 | 1,928.5 | 1,722.4 | 1,781.2 | 2,199.1 | 2,423.3 | 2,209.7 | 1,683.5 | 1,727.9 | 2,635.2 | 2,270.9 | |
| + Purchases of Stock-in-Trade | 446.1 | 584.9 | 1,335.2 | 1,652.1 | 632.0 | 700.1 | 1,032.8 | 1,117.7 | 265.4 | 542.1 | 1,158.0 | 1,339.0 | |
| + Changes in Inventories | -290.8 | -259.1 | 109.0 | 517.8 | -471.1 | -518.5 | 289.3 | -247.7 | -184.5 | 74.1 | 88.3 | 41.1 | |
| + Employee Benefit Expense | 194.5 | 204.6 | 199.2 | 202.3 | 238.2 | 231.1 | 218.5 | 230.5 | 240.8 | 224.6 | 242.7 | 258.2 | |
| + Finance Costs | 11.5 | 13.5 | 20.8 | 9.8 | 13.6 | 15.5 | 23.3 | 13.5 | 20.0 | 31.1 | 22.2 | 12.8 | |
| + Depreciation & Amortisation | 11.7 | 12.8 | 11.8 | 13.4 | 16.4 | 17.9 | 14.1 | 18.5 | 24.4 | 20.6 | 20.6 | 21.3 | |
| + Other Expenses | 297.5 | 332.2 | 440.4 | 402.7 | 276.6 | 295.9 | 470.9 | 450.0 | 271.7 | 324.7 | 542.9 | 498.9 | |
| Total Expenses | 2,245.6 | 2,623.7 | 4,044.9 | 4,520.4 | 2,486.9 | 2,941.1 | 4,472.1 | 3,792.1 | 2,321.3 | 2,945.2 | 4,710.0 | 4,442.0 | |
| EBITDA | 70.3 | 28.4 | 190.6 | 423.8 | 162.2 | 197.4 | 332.8 | 178.5 | 70.4 | 177.3 | 220.7 | 265.5 | |
| EBIT | 58.6 | 15.6 | 178.8 | 410.4 | 145.8 | 179.5 | 318.7 | 160.1 | 46.0 | 156.7 | 200.1 | 244.2 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 118.1 | 59.9 | 212.4 | 480.9 | 237.7 | 223.1 | 375.1 | 228.6 | 90.6 | 174.4 | 220.5 | 322.7 | |
| + Exceptional Items | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -26.5 | 0.0 | 0.0 | |
| Pretax Income | 118.1 | 59.9 | 212.4 | 480.9 | 237.7 | 223.1 | 375.1 | 228.6 | 90.6 | 147.9 | 220.5 | 322.7 | |
| + Current Tax | 48.2 | 51.8 | 50.0 | 118.0 | 54.1 | 78.0 | 119.2 | 59.0 | 10.2 | 38.1 | 85.1 | 70.3 | |
| + Deferred Tax | 1.1 | -0.3 | 13.5 | -1.5 | 18.5 | -18.1 | -11.8 | 3.1 | 12.4 | -6.8 | -14.1 | 2.4 | |
| Tax Expense | 49.3 | 51.5 | 63.4 | 116.5 | 72.6 | 59.9 | 107.5 | 62.1 | 22.6 | 31.3 | 71.1 | 72.7 | |
| + Share of Associates & JVs | -33.2 | -36.1 | -38.3 | -29.4 | -32.3 | -32.4 | -32.0 | -25.9 | -36.5 | -32.2 | -36.0 | -37.2 | |
| Net Income | 35.7 | -27.6 | 110.6 | 335.0 | 132.8 | 130.8 | 235.7 | 140.6 | 31.5 | 84.5 | 113.4 | 212.8 | |
| + Net Income — Continuing Ops | 68.8 | 8.5 | 149.0 | 364.4 | 165.1 | 163.2 | 267.7 | 166.5 | 68.0 | 116.6 | 149.4 | 250.0 | |
| + Other Comprehensive Income | 99.1 | -42.9 | 56.2 | 85.4 | 86.7 | -60.6 | -77.7 | 47.0 | -133.5 | 28.1 | -220.6 | 185.6 | |
| Total Comprehensive Income | 134.7 | -70.5 | 166.8 | 420.4 | 219.5 | 70.1 | 158.0 | 187.6 | -102.0 | 112.6 | -107.2 | 398.4 | |
| Net Income to Common | 36.7 | -30.4 | 116.4 | 334.2 | 134.0 | 132.1 | 241.0 | 140.5 | 34.3 | 85.0 | 116.2 | 213.8 | |
| Minority Interest | -1.0 | 2.8 | -5.8 | 0.8 | -1.2 | -1.4 | -5.3 | 0.2 | -2.8 | -0.5 | -2.7 | -1.0 | |
| Per Share | |||||||||||||
| Basic EPS | 1.11 | -0.92 | 3.52 | 10.10 | 4.05 | 3.99 | 7.28 | 4.25 | 1.03 | 2.57 | 3.51 | 6.46 | |
| Diluted EPS | 1.11 | -0.92 | 3.52 | 10.10 | 4.05 | 3.99 | 7.28 | 4.25 | 1.03 | 2.57 | 3.51 | 6.46 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | -77.7 | 47.0 | -133.5 | 28.1 | -220.6 | 185.6 | |
| + Items NOT to be Reclassified to P&L | 107.2 | -53.1 | 67.5 | 91.3 | 86.4 | -49.1 | -94.7 | 46.7 | -136.2 | 30.4 | -261.8 | 214.7 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | -12.8 | 6.3 | -19.1 | 4.4 | -36.5 | 29.4 | |
| + Tax on Items NOT to be Reclassified — alt tag | 11.6 | -7.4 | 11.3 | 0.0 | 17.7 | -6.6 | — | — | — | — | — | — | |
| + Items to be Reclassified to P&L | — | 2.8 | — | -5.9 | — | — | — | — | — | 2.2 | 4.7 | 0.3 | |
| + Tax on Items to be Reclassified | — | — | — | — | — | — | -4.2 | -6.6 | 16.4 | 0.0 | 0.0 | 0.0 | |
| + Tax on Items to be Reclassified — alt tag | -3.5 | 0.0 | 0.0 | 0.0 | -17.9 | 18.1 | — | — | — | — | — | — | |
| Comprehensive Income — Owners of Parent | 135.0 | -70.8 | 172.5 | 419.6 | 220.5 | 70.8 | 163.8 | 187.4 | -100.0 | 112.8 | -105.6 | 399.4 | |
| Comprehensive Income — Non-controlling Interests | -0.3 | 0.3 | -5.7 | 0.8 | -0.9 | -0.7 | -5.8 | 0.3 | -2.0 | -0.2 | -1.6 | -1.0 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 1.11 | -0.92 | 3.52 | 10.10 | 4.05 | 3.99 | 7.28 | 4.25 | 1.03 | 2.57 | 3.51 | 6.46 | |
| Diluted EPS — Continuing Operations | 1.11 | -0.92 | 3.52 | 10.10 | 4.05 | 3.99 | 7.28 | 4.25 | 1.03 | 2.57 | 3.51 | 6.46 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 562.3 | 565.2 | 830.2 | 1,028.8 | 677.0 | 724.4 | 1,022.2 | 859.0 | 582.9 | 726.6 | 1,006.3 | 1,022.6 | |
| Gross Margin % | 24.52 | 21.53 | 19.75 | 20.91 | 25.85 | 23.33 | 21.44 | 21.81 | 24.83 | 23.66 | 20.59 | 21.88 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 118.1 | 59.9 | 212.4 | 480.9 | 237.7 | 223.1 | 375.1 | 228.6 | 90.6 | 174.4 | 220.5 | 322.7 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -26.5 | 0.0 | 0.0 | |
| Net Income Adj (tax-effected) | 35.7 | -27.6 | 110.6 | 335.0 | 132.8 | 130.8 | 235.7 | 140.6 | 31.5 | 105.3 | 113.4 | 212.8 | |
| EPS Adj | 1.11 | -0.92 | 3.52 | 10.10 | 4.05 | 3.99 | 7.28 | 4.25 | 1.03 | 3.21 | 3.51 | 6.46 | |
| 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 | 33.08 | 1.00 | 1.00 | 1.00 | |
| Paid Up Equity Capital | 33.1 | 33.1 | 33.1 | 33.1 | 33.1 | 33.1 | 33.1 | 33.1 | 33.1 | 33.1 | 33.1 | 33.1 | |