	BSE	NSE
Last Price()	N.A	141.51 Oct 13,2026 EOD
Today's Change( )	N.A	1.16 (0.83%)
Open( )	N.A	143.00
Prev Close( )	N.A	140.35
Volume	N.A	28,241.00
Today's Range( )	N.A	143.00 - 136.70
52-Week Range( )	N.A	178.98 - 56.02
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background

Incorporation Year	2009
Registered Office	Bungalow No. 36/B Madhav Baug,CHS Shivtirth Nagar Kothrud, Pune, Maharashtra-411038
Telephone	91-20-25434617
Fax	NA
Chairman	Pradeep Khandagale
Managing Director	Pradeep Khandagale
Company Secretary	Sakshi Tiwari
Auditor	D R B S V and Associates
Face Value	10
Market Lot	1
Listing	MSEI ,NSEMSEI ,NSE
Registrar	Bigshare Services Pvt Ltd Office No S6-2,Pinnacle Busine.Park,Mahakali Caves Road,Mumbai - 400093

Board of Directors

Board Of Directors
Chairman & Managing Director	Pradeep Khandagale
Executive Director	Narendra Dharma Bhagatkar
Independent Director	Vijay Pawar Dhanajay Ramkrishna Barve
Non Executive Director	Rajashri Khandagale
Independent Director	Rajiv Kapoor
Company Sec. & Compli. Officer	Sakshi Tiwari

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	35.99	12.00	11.36	11.36	11.36	11.36
Reserves Total	63.28	63.86	40.59	33.46	26.87	21.65
Equity Share Warrants	3.69	3.69	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	102.96	79.55	51.95	44.82	38.23	33.01
Secured Loans	22.15	23.43	29.26	32.50	33.11	38.78
Unsecured Loans	0.55	0.84	2.69	0.13	3.18	0.37
Total Debt	22.70	24.27	31.95	32.63	36.29	39.15
Other Liabilities	13.58	13.48	9.37	10.10	8.95	14.04
Total Liabilities	139.24	117.30	93.27	87.55	83.47	86.20
APPLICATION OF FUNDS :
Gross Block	18.58	16.94	16.57	15.15	15.23	15.13
Less : Accumulated Depreciation	10.20	9.22	8.30	7.13	6.30	5.39
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	8.38	7.72	8.27	8.02	8.93	9.74
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	1.82	0.00	0.04	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	10.11	5.24	1.33	0.58	0.08	0.08
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	78.75	7.59	12.19	13.64	27.72	65.82
Cash and Bank Balance	20.10	11.76	4.02	2.44	4.59	3.74
Loans and Advances	115.86	97.46	79.66	69.09	59.69	31.78
Total Current Assets	214.70	116.81	95.87	85.16	91.99	101.35
Less : Current Liabilities and Provisions
Current Liabilities	122.47	35.48	29.93	25.84	20.42	32.76
Provisions	3.45	0.63	0.11	0.94	6.26	1.21
Total Current Liabilities & Provisions	125.92	36.10	30.04	26.78	26.67	33.97
Net Current Assets	88.78	80.71	65.83	58.39	65.32	67.38
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.21	0.14	0.13	0.03	0.00	0.00
Deferred Tax Liability	0.45	0.41	0.39	0.44	0.40	0.31
Net Deferred Tax	-0.24	-0.27	-0.26	-0.41	-0.40	-0.31
Other Assets	30.38	23.89	18.06	20.98	9.55	9.31
Total Assets	139.23	117.30	93.27	87.56	83.48	86.21
Contingent Liabilities	15.89	12.88	12.99	14.99	11.84	9.65

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	225.17	97.05	77.07	80.14	58.63	51.12
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	225.17	97.05	77.07	80.14	58.63	51.12
Other Income	4.04	5.95	4.08	0.40	0.43	0.38
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	229.21	103.00	81.15	80.54	59.06	51.50
EXPENDITURE :
Raw Materials	56.18	21.06	18.21	39.77	17.77	11.12
Power & Fuel Cost	0.18	0.13	0.30	0.21	0.37	0.21
Employee Cost	6.75	4.44	4.90	5.06	3.30	2.77
Other Manufacturing Expenses	122.28	52.80	37.91	16.99	21.75	13.34
Selling & Administrative Expenses	4.60	3.50	2.02	1.61	2.47	2.67
Miscellaneous Expenses	3.88	3.22	3.26	2.06	0.01	0.94
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	193.88	85.16	66.61	65.70	45.67	31.05
Operating Profit	35.34	17.85	14.54	14.84	13.39	20.45
Interest	3.60	4.04	4.77	5.04	5.29	5.35
Gross Profit	31.74	13.81	9.77	9.80	8.10	15.10
Depreciation	0.98	1.00	1.17	0.86	0.92	2.14
Profit Before Tax	30.76	12.81	8.60	8.94	7.18	12.96
Tax	7.41	2.43	1.60	2.33	1.87	3.44
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.04	0.02	-0.09	0.02	0.09	0.02
Reported Net Profit	23.39	10.36	7.09	6.59	5.22	9.49
Extraordinary Items	3.16	6.09	2.43	0.00	0.00	0.00
Adjusted Net Profit	20.23	4.27	4.66	6.59	5.22	9.49
Adjustment below Net Profit	-23.96	-0.09	0.03	0.00	0.00	-9.49
P & L Balance brought forward	46.44	36.17	29.04	22.45	17.23	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	45.86	46.44	36.17	29.04	22.45	0.00
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	6.50	8.64	6.24	5.80	4.60	8.35
Earnings Per Share(Adj)-Unit Curr	6.50	2.88	2.08	1.93	1.53	2.78
Book Value-Unit Curr	27.59	63.24	45.71	39.44	33.65	29.05
Book Value(Adj)-Unit Curr	27.59	21.08	15.24	13.15	11.22	9.69

Quarterly Results

Quarters:

Particulars	Jun 2026 ( Cr)	Mar 2026 ( Cr)	Dec 2025 ( Cr)
Gross Sales	99.94	107.23	46.64
Other Operating Income	0.00	0.00	0.00
Other Income	0.43	1.21	0.58
Total Income	100.38	108.45	47.22
Total Expenditure	85.72	93.65	38.38
PBIDT	14.66	14.80	8.84
Interest	0.96	0.79	0.83
PBDT	13.70	14.01	8.00
Depreciation	0.34	0.25	0.25
Tax	3.34	3.53	1.98
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.02	-0.01	-0.04
Reported Profit After Tax	10.00	10.24	5.81
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	10.00	10.24	5.81
EPS (Unit Curr.)	2.78	2.84	1.62
EPS (Adj) (Unit Curr.)	2.78	2.84	1.62
Calculated EPS (Unit Curr.)	2.78	2.84	1.62
Calculated EPS (Adj) (Unit Curr.)	2.78	2.84	1.62
Calculated EPS (Ann.) (Unit Curr.)	11.11	11.38	6.46
Calculated EPS (Adj) (Ann.) (Unit Curr.)	11.11	11.38	6.46
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	35.99	35.99	35.99
Reserve & Surplus	0.00	0.00	0.00
Face Value	10.00	10.00	10.00
Public Shareholding (No. Of Shares)	0.00	0.00	0.00
Public Shareholding (% in Equity)	0.00	0.00	0.00
Pledged/Encumbered - No. of Shares	0.00	0.00	0.00
Pledged/Encumbered - % in Total Promoters Holding	0.00	0.00	0.00
Pledged/Encumbered - % in Total Equity	0.00	0.00	0.00
Non Encumbered - No. of Shares	0.00	0.00	0.00
Non Encumbered - % in Total Promoters Holding	0.00	0.00	0.00
Non Encumbered - % in Total Equity	0.00	0.00	0.00
PBIDTM(%)	14.67	13.80	18.95
PBDTM(%)	13.71	13.07	17.15
PATM(%)	10.01	9.55	12.46

Financial Ratios

Particulars	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022
Debt-Equity Ratio	0.26	0.43	0.67	0.83	1.06
Long Term Debt-Equity Ratio	0.02	0.02	0.03	0.07	0.21
Current Ratio	1.61	1.77	1.52	1.51	1.59
Fixed Assets	12.68	5.79	4.86	5.28	3.86
Inventory	0.00	0.00	0.00	0.00	0.00
Debtors	5.22	9.81	5.97	3.88	1.25
Interest Cover Ratio	9.54	2.89	2.18	2.77	2.36
PBIDTM (%)	15.69	13.07	14.99	18.52	22.84
PBITM (%)	15.26	12.04	13.47	17.44	21.27
PBDTM (%)	14.10	8.90	8.80	12.23	13.82
CPM (%)	10.82	5.43	7.56	9.30	10.47
APATM (%)	10.39	4.40	6.05	8.22	8.90
ROCE (%)	26.79	11.08	11.48	16.34	14.70
RONW (%)	25.63	6.49	9.63	15.87	14.65

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Sep 2026	173.84	123.50	132.96	31.93	20.41	23.65	478.48
Aug 2026	178.98	128.02	157.25	34.65	22.05	27.97	565.89
Jul 2026	137.50	86.00	136.68	24.61	14.88	24.31	491.87
Jun 2026	94.99	76.51	91.88	17.24	13.41	16.34	330.65
May 2026	83.90	68.80	77.00	16.26	12.06	13.70	277.10
Apr 2026	73.48	60.00	68.93	13.75	10.36	12.26	248.06
Mar 2026	74.55	56.02	59.81	15.22	9.33	10.64	215.24
Feb 2026	75.68	60.20	66.92	72.44	50.21	56.40	240.82
Jan 2026	74.00	59.85	60.83	68.81	49.63	51.27	218.91
Share Prices Of 2025
Dec 2025	75.44	63.02	69.00	68.23	51.24	58.15	248.31
Nov 2025	75.99	63.51	68.67	73.41	52.09	57.87	247.12
Oct 2025	104.88	69.80	71.13	79.74	58.12	59.95	255.97
Sep 2025	91.30	75.82	77.13	81.93	62.81	65.01	277.58
Aug 2025	100.00	82.33	85.55	91.10	68.24	72.10	307.87
Jul 2025	106.67	78.33	87.31	94.09	59.20	73.58	314.20
Jun 2025	88.33	71.67	83.31	77.69	60.01	70.21	299.79
May 2025	95.00	71.43	74.55	83.88	57.12	62.83	268.28
Apr 2025	95.49	69.50	85.52	83.17	55.38	72.07	307.76
Mar 2025	86.63	69.59	70.89	80.49	57.26	59.74	255.11
Feb 2025	92.65	75.15	80.77	74.79	54.63	62.37	290.65

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

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 51875.59
199.64 0.39%

S&P 500 7829.18
-3.36 -0.04%

HANG SENG 24327.98
56.77 0.23%

NIKKEI 225 67705.85
-1325.07 -1.92%

FTSE 100 10649.29
-6.99 -0.07%

NIFTY 22721.95
358.60 1.60%

× Ask Your Question