Line items extracted directly from the company's NSE-filed XBRL. Click + to expand subtotals. Click any row to chart it. All values in ₹ crore.
| Particulars | Jun-24 | Sep-24 | Dec-24 | Mar-25 | Jun-25 | Sep-25 | Dec-25 | Mar-26 |
|---|---|---|---|---|---|---|---|---|
Revenue | 459 | 483 | 493 | 502 | 510 | 534 | 543 | 600 |
Other income | 19 | 21 | 31 | 26 | 23 | 30 | 34 | 28 |
Segment revenue (incl. inter-segment) | - | - | - | 528 | 533 | 564 | 576 | 629 |
Expenses | 323 | 335 | 347 | 352 | 349 | 363 | 373 | 415 |
Cost of materials consumed | 64 | 69 | 60 | 61 | 74 | 92 | 89 | 102 |
Purchases of stock-in-trade | 75 | 122 | 139 | 139 | 114 | 122 | 128 | 209 |
Change in inventories | 47 | -3 | -4 | 2 | 8 | -4 | -2 | -66 |
Employee benefit expense | 40 | 44 | 47 | 47 | 43 | 47 | 50 | 53 |
Finance costs | 0.10 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.40 |
Depreciation & amortisation | 16 | 17 | 16 | 17 | 16 | 18 | 19 | 19 |
Other expenses | 82 | 85 | 89 | 87 | 94 | 87 | 88 | 98 |
EBITDA | 170 | 186 | 193 | 194 | 201 | 220 | 224 | 232 |
EBIT | 154 | 169 | 177 | 177 | 184 | 201 | 204 | 213 |
Operating profit | - | - | - | 151 | 184 | 201 | 204 | 213 |
Profit Before Tax | 154 | 169 | 177 | 177 | 184 | 201 | 204 | 213 |
Tax expense | 30 | 38 | 37 | 31 | 34 | 41 | 38 | 41 |
Deferred tax | 0.10 | 5 | 3 | 2 | 0.60 | 4 | 2 | -0.50 |
Net Profit | 125 | 131 | 140 | 145 | 151 | 160 | 166 | 173 |
| Financial Ratios | ||||||||
Operating Profit Margin | 33.57% | 35.03% | 35.94% | 30.08% | 36.08% | 37.64% | 37.57% | 35.50% |
EBITDA Margin | 37.06% | 38.51% | 39.23% | 38.69% | 39.31% | 41.12% | 41.16% | 38.70% |
Net Profit Margin | 27.23% | 27.12% | 28.40% | 28.88% | 29.61% | 29.96% | 30.57% | 28.83% |
Earnings Per Share (₹) | 16.32 | 17.22 | 18.28 | 18.75 | 20.10 | 20.32 | 21.56 | 22.38 |
Revenue
₹ in crore
Click any row in the table to chart it here.
Source: NSE integrated filing results & XBRL. Figures are exact values reported by the issuer at filing time, never estimated. Ratios (operating margin, net margin) and EBITDA / EBIT / FCF / shareholders' funds are computed from the filed line items.