IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	N.A	495.85 Dec 04,2025 EOD
Today's Change( )	N.A	-2.75 (-0.55%)
Open( )	N.A	501.10
Prev Close( )	N.A	498.60
Volume	N.A	24,247.00
Today's Range( )	N.A	504.70 - 494.20
52-Week Range( )	N.A	619.00 - 175.15
Buy (Size)	N.A	495.85(×1)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2004
Registered Office	5-O-20 Basement,R C Vyas Colony, Bhilwara, Rajasthan-311001
Telephone	91-1482-237104/239091/230060
Fax	NA
Chairman	Mahendra Kumar Ostwal
Managing Director	PRAVEEN OSTWAL
Company Secretary	Anil Sharma
Auditor	Ashok Kanther & Associates
Face Value	10
Market Lot	0
Listing	NSENSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


Chairman & Non Executive Dir.	Mahendra Kumar Ostwal
Managing Director	PRAVEEN OSTWAL
Executive Director / Whole Time Director / CFO	Sunil Kothari
Independent Non Exe. Director	Gopal Inani Priyanka Surana
Non Executive Director	PANKAJ OSTWAL
Independent Non Exe. Director	Bheru Lal Ostwal Shruti Babel
Company Sec. & Compli. Officer	Anil Sharma

Balance Sheet

Particulars (Sources Of Funds)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Share Capital	61.83	61.83	30.91	29.64	26.10	24.90
Reserves Total	321.98	238.76	230.90	186.20	119.54	97.05
Equity Share Warrants	0.00	0.00	0.00	5.20	1.46	2.81
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	383.81	300.59	261.81	221.04	147.10	124.76
Secured Loans	375.28	435.17	276.36	67.97	15.12	7.01
Unsecured Loans	0.93	0.90	0.00	1.62	5.85	5.13
Total Debt	376.21	436.07	276.36	69.59	20.97	12.14
Other Liabilities	35.67	8.82	9.35	0.29	0.17	0.00
Total Liabilities	795.69	745.48	547.52	290.92	168.24	136.90
APPLICATION OF FUNDS :
Gross Block	452.67	448.97	450.97	168.43	167.74	159.24
Less : Accumulated Depreciation	157.82	126.67	92.51	83.83	73.76	63.62
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	294.85	322.30	358.46	84.60	93.98	95.62
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	77.63	43.01	3.21	92.35	7.09	0.21
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	148.90	142.26	110.90	55.38	40.79	31.70
Sundry Debtors	378.44	264.14	74.08	52.21	27.87	18.11
Cash and Bank Balance	27.84	5.21	0.02	0.01	0.02	0.02
Loans and Advances	76.44	61.07	27.22	27.03	14.77	10.21
Total Current Assets	631.62	472.68	212.22	134.62	83.45	60.04
Less : Current Liabilities and Provisions
Current Liabilities	203.99	79.16	23.17	32.89	19.99	15.19
Provisions	2.37	1.10	0.57	0.15	0.28	0.01
Total Current Liabilities & Provisions	206.36	80.26	23.74	33.04	20.27	15.20
Net Current Assets	425.27	392.43	188.48	101.58	63.17	44.84
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	34.02	18.98	10.91	5.83	6.99	5.45
Net Deferred Tax	-34.02	-18.98	-10.91	-5.83	-6.99	-5.45
Other Assets	31.95	6.72	8.28	18.19	10.99	1.69
Total Assets	795.69	745.48	547.53	290.90	168.23	136.91
Contingent Liabilities	0.00	0.08	0.00	0.08	0.08	0.08

Profit and Loss

Particulars(INCOME)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	1358.24	923.90	322.82	319.36	188.73	162.95
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1358.24	923.90	322.82	319.36	188.73	162.95
Other Income	9.93	1.80	2.89	1.40	1.97	0.04
Stock Adjustments	-12.59	53.17	3.59	8.07	-3.28	7.58
Total Income	1355.58	978.87	329.30	328.83	187.42	170.57
EXPENDITURE :
Raw Materials	896.46	669.18	211.76	204.68	99.63	93.05
Power & Fuel Cost	38.51	29.69	4.32	3.76	2.68	4.01
Employee Cost	18.84	13.14	13.69	11.51	10.08	9.05
Other Manufacturing Expenses	63.43	45.94	34.86	20.63	11.41	15.14
Selling & Administrative Expenses	140.87	88.38	2.17	30.02	22.06	13.46
Miscellaneous Expenses	3.56	2.55	8.04	1.33	0.65	0.56
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1161.68	848.89	274.85	271.94	146.50	135.26
Operating Profit	193.89	129.99	54.44	56.90	40.91	35.30
Interest	39.45	36.76	6.82	4.05	2.27	2.81
Gross Profit	154.44	93.23	47.62	52.85	38.64	32.49
Depreciation	31.18	34.16	8.68	10.06	10.24	11.71
Profit Before Tax	123.26	59.07	38.94	42.79	28.40	20.78
Tax	21.59	10.52	7.09	14.38	7.25	4.01
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	15.14	8.11	5.11	-1.06	1.57	2.99
Reported Net Profit	86.54	40.44	26.74	29.46	19.58	13.77
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	86.54	40.44	26.74	29.46	19.58	13.77
Adjustment below Net Profit	0.00	-30.91	0.00	0.00	0.00	-0.26
P & L Balance brought forward	168.45	160.47	135.21	107.12	88.78	76.51
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	3.09	1.55	1.48	1.37	1.25	1.25
P & L Balance carried down	251.90	168.45	160.47	135.21	107.12	88.78
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 %	5.00	5.00	5.00	5.00	5.00	5.00
Dividend Per Share(Rs)	0.50	0.50	0.50	0.50	0.50	0.50
Earnings Per Share-Unit Curr	14.00	6.54	8.65	9.94	7.50	5.53
Earnings Per Share(Adj)-Unit Curr	14.00	6.54	4.33	4.97	3.75	2.77
Book Value-Unit Curr	62.08	48.62	84.69	72.82	55.80	48.98
Book Value(Adj)-Unit Curr	62.08	48.62	42.35	36.41	27.90	24.49

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	607.86	395.54	472.88
Other Operating Income	0.00	0.00	0.00
Other Income	3.40	2.81	6.39
Total Income	611.27	398.35	479.27
Total Expenditure	534.69	329.98	416.59
PBIDT	76.58	68.36	62.68
Interest	6.85	9.46	8.12
PBDT	69.72	58.91	54.55
Depreciation	9.13	7.64	7.58
Tax	10.66	8.96	8.18
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	16.77	11.72	5.94
Reported Profit After Tax	33.17	30.58	32.86
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	33.17	30.58	32.86
EPS (Unit Curr.)	5.36	4.95	5.31
EPS (Adj) (Unit Curr.)	5.36	4.95	5.31
Calculated EPS (Unit Curr.)	5.36	4.95	5.31
Calculated EPS (Adj) (Unit Curr.)	5.36	4.95	5.31
Calculated EPS (Ann.) (Unit Curr.)	21.46	19.78	21.26
Calculated EPS (Adj) (Ann.) (Unit Curr.)	21.46	19.78	21.26
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	61.83	61.83	61.83
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(%)	12.60	17.28	13.25
PBDTM(%)	11.47	14.89	11.54
PATM(%)	5.46	7.73	6.95

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	1.19	1.27	0.72	0.25	0.12
Long Term Debt-Equity Ratio	0.43	0.54	0.40	0.16	0.05
Current Ratio	1.29	1.26	1.54	2.20	2.11
Fixed Assets	3.01	2.05	1.04	1.90	1.15
Inventory	9.33	7.30	3.88	6.64	5.21
Debtors	4.23	5.46	5.11	7.98	8.21
Interest Cover Ratio	4.12	2.61	6.71	11.56	13.51
PBIDTM (%)	14.28	14.07	16.86	17.82	21.68
PBITM (%)	11.98	10.37	14.18	14.67	16.25
PBDTM (%)	11.37	10.09	14.75	16.55	20.47
CPM (%)	8.67	8.07	10.97	12.37	15.80
APATM (%)	6.37	4.38	8.28	9.22	10.37
ROCE (%)	21.12	14.82	10.92	20.40	20.10
RONW (%)	25.29	14.38	11.08	16.00	14.40

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	542.00	491.40	500.30	39.29	33.25	35.01	3,029.45
Oct 2025	600.00	431.00	505.10	42.86	29.35	35.34	3,058.51
Sep 2025	599.90	448.05	450.70	43.67	31.17	31.54	2,729.11
Aug 2025	619.00	505.40	577.65	45.02	34.77	40.42	3,497.82
Jul 2025	585.00	411.95	558.70	42.86	28.46	39.09	3,383.07
Jun 2025	544.10	375.40	499.05	39.77	24.42	34.92	3,021.88
May 2025	422.20	283.25	374.80	30.95	19.31	26.23	2,269.51
Apr 2025	287.00	210.00	282.13	20.44	13.89	19.74	1,708.37
Mar 2025	254.00	189.00	235.22	18.41	13.11	16.46	1,424.32
Feb 2025	206.89	175.15	197.67	31.62	25.40	29.60	1,196.94
Jan 2025	227.00	176.95	202.69	37.25	25.76	30.35	1,227.34
Share Prices Of 2024
Dec 2024	214.78	195.11	200.34	32.84	28.90	30.00	1,213.11
Nov 2024	228.28	203.92	208.39	34.78	29.83	31.20	1,261.86
Oct 2024	245.30	211.55	218.65	38.54	30.60	32.74	1,323.98
Sep 2024	272.85	232.90	234.70	42.53	34.61	35.14	1,421.17
Aug 2024	286.90	240.85	247.20	44.03	35.10	37.01	1,496.86
Jul 2024	310.00	261.70	282.05	49.16	37.56	42.23	1,707.89
Jun 2024	311.95	246.50	291.35	48.10	33.76	43.63	1,764.20
May 2024	253.05	211.10	251.20	38.17	30.19	37.61	1,521.08
Apr 2024	248.60	214.15	230.05	37.70	30.14	34.45	1,393.01

IMSL APPS

Company

Market Board

Important Links

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

KRA Status and Validation

Contact

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

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 & NSDL: 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 and Powered By CMOTS Infotech ( ISO 9001:2015 Certified )

DJIA 47916.06
420.60 0.89%

S&P 500 6872.48
22.11 0.32%

HANG SENG 25935.91
175.17 0.68%

NIKKEI 225 50935.81
1071.13 2.15%

FTSE 100 9722.32
30.25 0.31%

NIFTY 26033.75
47.75 0.18%

× Ask Your Question