	BSE	NSE
Last Price()	N.A	20.50 Nov 13,2026 12:50:30
Today's Change( )	N.A	-0.30 (-1.44%)
Open( )	N.A	20.80
Prev Close( )	N.A	20.80
Volume	N.A	4,800.00
Today's Range( )	N.A	21.40 - 20.50
52-Week Range( )	N.A	51.00 - 19.35
Buy (Size)	N.A	20.50(×1200)
Sell (Size)	N.A	21.30(×1200)

Company Background

Incorporation Year	2020
Registered Office	Unit #.3 Plot #.33 New India-,Ind.Este,Mahal IN AR Andheri-E, Mumbai, Maharashtra-400093
Telephone	+91 72088 78270
Fax	NA
Chairman	Sandeep Gangabishan Bajoria
Managing Director	Sandeep Gangabishan Bajoria
Company Secretary	Kiran Honnaya Shettigar
Auditor	A Kasliwal & Company.
Face Value	10
Market Lot	1200
Listing	NSE - SMENSE - SME
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda,Hyderabad-500032

Board of Directors

Board Of Directors
Chairman & Managing Director	Sandeep Gangabishan Bajoria
Executive Director & CFO	Piyush Vijaykumar Kedia
Non Executive Director	Nilesh Victor Correia
Whole-time Director	Zubair Rahman
Independent Director	Ashwin Manoharlal Agarwal Himanshi Tiwari
Company Sec. & Compli. Officer	Kiran Honnaya Shettigar

Balance Sheet

Particulars (Sources Of Funds)	Mar 2026 ( Cr)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Share Capital	20.39	20.39	16.07	2.55	2.55	0.05
Reserves Total	67.19	68.76	16.69	19.66	11.90	2.54
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	87.58	89.15	32.76	22.21	14.45	2.59
Secured Loans	10.00	18.46	5.03	5.11	5.32	0.00
Unsecured Loans	9.54	12.07	5.48	5.48	6.49	4.82
Total Debt	19.54	30.53	10.51	10.59	11.81	4.82
Other Liabilities	0.29	0.20	0.12	0.06	0.02	0.00
Total Liabilities	107.41	119.88	43.39	32.86	26.28	7.41
APPLICATION OF FUNDS :
Gross Block	30.77	18.66	9.92	9.41	8.31	1.92
Less : Accumulated Depreciation	6.33	4.43	3.06	1.80	0.72	0.05
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	24.44	14.23	6.86	7.61	7.59	1.87
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	0.00	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.00	0.00	0.00	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	45.53	31.21	30.50	23.04	16.95	0.57
Sundry Debtors	20.38	24.23	6.29	5.19	4.58	5.78
Cash and Bank Balance	10.65	69.44	3.10	1.56	1.71	0.07
Loans and Advances	6.45	8.15	2.51	3.09	4.98	0.62
Total Current Assets	83.01	133.04	42.40	32.88	28.22	7.04
Less : Current Liabilities and Provisions
Current Liabilities	4.18	26.04	3.81	6.08	7.28	1.19
Provisions	0.02	2.36	2.76	1.74	2.43	0.54
Total Current Liabilities & Provisions	4.20	28.40	6.58	7.82	9.71	1.73
Net Current Assets	78.81	104.63	35.82	25.07	18.51	5.32
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Liability	0.19	0.01	0.04	0.04	0.06	0.02
Net Deferred Tax	-0.19	-0.01	-0.04	-0.04	-0.06	-0.02
Other Assets	4.34	1.03	0.74	0.22	0.24	0.25
Total Assets	107.40	119.88	43.38	32.86	26.28	7.42
Contingent Liabilities	0.00	0.00	0.00	0.00	0.00	0.00

Profit and Loss

Particulars(INCOME)	Mar 2026 ( Cr)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Sales Turnover	30.74	51.32	51.20	33.14	36.48	8.19
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	30.74	51.32	51.20	33.14	36.48	8.19
Other Income	0.50	0.38	0.31	0.09	0.04	0.00
Stock Adjustments	0.23	-3.53	-0.93	3.16	2.22	0.00
Total Income	31.47	48.17	50.58	36.39	38.74	8.19
EXPENDITURE :
Raw Materials	19.16	20.94	25.95	16.64	16.09	3.69
Power & Fuel Cost	0.00	0.00	0.00	0.00	0.21	0.02
Employee Cost	3.44	3.50	3.50	2.82	2.36	0.31
Other Manufacturing Expenses	3.71	3.32	3.42	3.03	1.32	0.71
Selling & Administrative Expenses	2.31	3.08	2.19	2.14	2.90	0.25
Miscellaneous Expenses	0.25	0.26	0.13	0.18	0.52	0.05
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	28.87	31.10	35.18	24.81	23.40	5.04
Operating Profit	2.61	17.06	15.40	11.58	15.33	3.14
Interest	1.75	2.07	0.63	0.53	0.33	0.00
Gross Profit	0.86	14.99	14.77	11.05	15.00	3.14
Depreciation	1.90	1.36	1.24	1.09	0.66	0.05
Profit Before Tax	-1.04	13.63	13.53	9.96	14.34	3.09
Tax	0.25	2.28	3.04	2.21	2.44	0.54
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.18	-0.03	0.01	-0.02	0.04	0.02
Reported Net Profit	-1.48	11.38	10.49	7.76	11.86	2.54
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	-1.48	11.38	10.49	7.76	11.86	2.54
Adjustment below Net Profit	0.00	0.00	-13.52	0.00	-2.50	0.00
P & L Balance brought forward	28.07	16.69	19.71	11.90	2.54	0.00
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	26.59	28.07	16.69	19.66	11.90	2.54
Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	-0.72	5.58	6.53	30.41	46.53	508.08
Earnings Per Share(Adj)-Unit Curr	-0.72	5.58	6.53	30.41	46.53	508.08
Book Value-Unit Curr	42.95	43.73	20.39	87.10	56.68	518.08
Book Value(Adj)-Unit Curr	42.95	43.73	20.39	87.10	56.68	518.08

Quarterly Results

Quarters:

Financial Ratios

Particulars	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022
Debt-Equity Ratio	0.28	0.34	0.38	0.61	0.98
Long Term Debt-Equity Ratio	0.15	0.20	0.20	0.33	0.66
Current Ratio	3.83	3.42	3.07	2.18	2.09
Fixed Assets	1.24	3.59	5.30	3.74	7.13
Inventory	0.80	1.66	1.91	1.66	4.16
Debtors	1.38	3.36	8.92	6.78	7.04
Interest Cover Ratio	0.41	7.58	22.49	19.79	44.45
PBIDTM (%)	8.49	33.24	30.08	34.94	42.02
PBITM (%)	2.31	30.59	27.66	31.65	40.21
PBDTM (%)	2.80	29.21	28.85	33.34	41.12
CPM (%)	1.37	24.82	22.91	26.70	34.32
APATM (%)	-4.81	22.17	20.49	23.42	32.51
ROCE (%)	0.62	19.23	37.17	35.48	87.09
RONW (%)	-1.67	18.67	38.17	42.33	139.20

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Oct 2026	22.95	19.85	20.80	0.00	0.00	0.00	42.41
Sep 2026	23.85	20.10	22.85	0.00	0.00	0.00	46.59
Aug 2026	26.65	22.00	22.80	0.00	0.00	0.00	46.49
Jul 2026	24.80	20.30	22.00	0.00	0.00	0.00	44.85
Jun 2026	27.30	22.20	24.50	0.00	0.00	0.00	49.95
May 2026	33.35	25.40	25.40	0.00	0.00	0.00	51.79
Apr 2026	34.20	21.00	33.25	0.00	0.00	0.00	67.79
Mar 2026	28.50	19.35	19.90	0.00	0.00	0.00	40.57
Feb 2026	32.50	27.00	28.25	5.89	4.47	5.06	57.60
Jan 2026	37.95	29.00	29.15	7.05	5.17	5.22	59.43
Share Prices Of 2025
Dec 2025	40.75	34.20	37.30	7.56	5.82	6.68	76.05
Nov 2025	54.40	38.00	39.85	9.87	6.52	7.14	81.25
Oct 2025	60.30	44.00	54.40	12.02	7.72	9.75	110.91
Sep 2025	67.80	46.50	47.75	12.70	8.11	8.55	97.36
Aug 2025	75.95	61.95	62.45	14.91	11.01	11.19	127.33
Jul 2025	91.00	72.00	72.80	17.84	12.84	13.04	148.43
Jun 2025	94.95	74.00	75.50	17.89	12.69	13.53	153.93
May 2025	108.95	90.00	91.75	20.74	15.69	16.44	187.07
Apr 2025	115.35	77.55	105.35	21.78	13.13	18.87	214.79

IMSL APPS

Company

Market Board

Important Links

Authorised Person Details
Branch Details
Account Opening Process
Investor Complaints Redressal Process
Online Grievance Redressal (ODR)
ODR Circular
SCORES
SEBI SCORES 2.0
Voluntary Freezing/Blocking Policy
Client Collateral Segregation & Monitoring
Online Account Closure
Valid UPI Handle
Vernacular Client Registration Documents -
Equity | Commodity

KRA Status and Validation

Contact

Address	303, New Delhi House, 27, Barakhamba Road, New Delhi-110001. CIN No. U74899DL1995PTC070418
call	011-43074307-30 \| Fax: 011-43074315
Compliance Officers: Mr. Pravin Kumar Sinha (NSE, BSE & MCX)
call	011-43074317
mail	compliance@integratedmaster.com
Mr. Gopal Singh Kathayat (CDSL & NSDL)
call	011-43074310
mail	dp@integratedmaster.com
mail	Investor Grievance (IG): suggestions@integratedmaster.com

BSE delayed data sourced at 5 mins - www.bseindia.com | NSE delayed data sourced at 15 minutes - www.nseindia.com

KYC is one time exercise while dealing in securities markets - once KYC is done through a SEBI registered intermediary (broker, DP, Mutual Fund etc.), you need not undergo the same process again when you approach another intermediary.

Risk Disclosure on Derivatives

9 out of 10 individual traders in equity Futures and Options Segment, incurred net losses.
On an average, loss makers registered net trading loss close to ₹ 50,000.
Over and above the net trading losses incurred, loss makers expended an additional 28% of net trading losses as transaction costs.
Those making net trading profits, incurred between 15% to 50% of such profits as transaction cost.

Source: SEBI study dated January 25, 2023 on "Analysis of Profit and Loss of Individual Traders dealing in equity Futures and Options (F&O) Segment", wherein Aggregate Level findings are based on annual Profit/Loss incurred by individual traders in equity F&O during FY 2021-22.

ATTENTION INVESTORS

The Stock Exchange, Mumbai is not in any manner answerable, responsible or liable to any person or persons for any acts of omission or commission, errors, mistakes and/or violation, actual or perceived, by us or our partners, agents, associates etc., of any of the Rules, Regulations, Bye-laws of the Stock Exchange, Mumbai, SEBI Act or any other laws in force from time to time.
The Stock Exchange, Mumbai is not answerable, responsible or liable for any information on this Website or for any services rendered by our employees, our servants, and us.

ATTENTION INVESTORS

URGENT !!

All clients are requested to update below 6 mandatory KYC at-tributes before 31st March, 2022 to avoid blocking of Trading Account and freezing of Demat Account

NAME
MOBILE NUMBER
COMPLETE ADDRESS (including Pin code if resident of India)
VALID EMAIL ID
PAN NUMBER
INCOME DETAILS

Update Now!

ATTENTION INVESTORS

URGENT !!

All clients are requested to ensure that their PAN Numbers are mapped with the Aadhar card for seamless Trading. As per Circular Ref No: NSE/ISC/49477 clients who do not have their PAN linked with Aadhar won't be able to trade post September 30,2021.

Know More

Integrated Master Securities Pvt Ltd: Member of NSE & BSE- SEBI Registration No-INZ000175931 | CDSL: Depository Services through Integrated Master Securities Pvt Ltd- SEBI Registration No: IN-DP-CDSL-97-2000 | NDSL: Depository Services through Integrated Master Securities Pvt Ltd- SEBI Registration No: IN-DP-499-2020 | MCX - SEBI Registration No-INZ000175931

Please read the Risk Disclosure Document prescribed by the Stock Exchanges carefully before investing. There is no assurance or guarantee of the returns. Investment in securities market are subject to market risk, read all the related documents carefully before investing.

ATTENTION INVESTORS:
1. Stock Brokers can accept securities as margin from clients only by way of pledge in the depository system w. e. f. September 01, 2020.
2. Update your email id and mobile number with your stock broker / depository participant and receive OTP directly from depository on your email id and/or mobile number to create pledge.
3. Check your securities / MF / bonds in the consolidated account statement issued by NSDL/CDSL every month
4. Prevent Unauthorized Transactions in your demat account. Update your Mobile Number / Email ID with Integrated Master Securities Pvt. Ltd. To receive alerts on your Registered Mobile for all debit and other important transactions in your demat account and information of your transactions directly from NSDL\CDSL on the same day. Issued in the interest of investors.
5. No need to issue cheques by investors while subscribing to IPO. Just write the bank account number and sign in the application form to authorise your bank to make payment in case of allotment. No worries for refund as the money remains in investor's account.

Designed, Developed , Maintained and Content Powered by CMOTS InfoTech (ISO 9001:2015 & ISO/IEC 27001:2022 Certified)

DJIA 52431.30
-76.19 -0.15%

S&P 500 7621.14
-19.24 -0.25%

HANG SENG 23981.00
-334.93 -1.38%

NIKKEI 225 61109.24
289.88 0.48%

FTSE 100 10863.06
27.59 0.25%

NIFTY 25097.50
-201.85 -0.80%

× Ask Your Question