	BSE	NSE
Last Price()	149.60 Oct 23,2026 EOD	149.20 Oct 23,2026 EOD
Today's Change( )	-6.70 (-4.29%)	-7.11 (-4.55%)
Open( )	155.50	155.50
Prev Close( )	156.30	156.31
Volume	20,614.00	384,165.00
Today's Range( )	158.50 - 147.90	159.39 - 146.71
52-Week Range( )	257.50 - 119.05	257.50 - 120.33
Buy (Size)	N.A	N.A
Sell (Size)	N.A	149.20(×451)

Company Background

Incorporation Year	2011
Registered Office	Crystal IT Park,STP-1 2nd Floor Ring Road, Indore, Madhya Pradesh-452001
Telephone	91-731-7612000
Fax	NA
Chairman	NA
Managing Director	Siddharth Sethi
Company Secretary	Surbhi Jain
Auditor	S R B C & Co LLP
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors

Board Of Directors
ED / MD / Promoter	Siddharth Sethi
Executive Director & CFO	Avinash Sethi
Executive Director	Mitesh Bohra
Independent Non Exe. Director	Mayuri Mukherhee Opal Gay Perry
Company Sec. & Compli. Officer	Surbhi Jain

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	96.96	24.37	24.30	24.25	24.17	24.02
Reserves Total	271.17	289.66	245.52	215.19	178.90	158.44
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	368.13	314.03	269.82	239.44	203.07	182.46
Secured Loans	0.00	0.00	0.00	0.00	0.01	0.05
Unsecured Loans	8.04	10.70	8.74	4.69	5.28	8.72
Total Debt	8.04	10.70	8.74	4.69	5.29	8.77
Other Liabilities	12.20	12.00	10.90	45.49	57.25	6.50
Total Liabilities	388.37	336.73	289.46	289.62	265.61	197.73
APPLICATION OF FUNDS :
Gross Block	46.49	44.83	41.31	38.56	38.77	26.52
Less : Accumulated Depreciation	29.67	27.22	24.31	23.64	20.94	14.97
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	16.82	17.61	17.00	14.92	17.83	11.55
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	4.59	1.99	0.00	0.00	0.00	8.17
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	221.77	213.63	210.21	213.51	213.41	109.92
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	121.46	66.03	50.47	50.93	50.68	32.82
Cash and Bank Balance	10.45	19.73	11.67	18.01	14.41	19.97
Loans and Advances	12.06	15.11	14.67	2.69	3.35	3.83
Total Current Assets	143.97	100.87	76.81	71.63	68.44	56.62
Less : Current Liabilities and Provisions
Current Liabilities	9.30	8.33	27.20	23.14	50.77	4.18
Provisions	5.21	3.30	4.28	4.54	1.80	0.00
Total Current Liabilities & Provisions	14.51	11.63	31.48	27.68	52.57	4.18
Net Current Assets	129.46	89.24	45.33	43.95	15.87	52.44
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	9.45	14.87	18.63	17.62	18.57	14.40
Deferred Tax Liability	3.29	3.64	2.63	1.26	1.78	0.00
Net Deferred Tax	6.16	11.23	16.00	16.36	16.79	14.40
Other Assets	9.57	3.03	0.92	0.88	1.71	1.25
Total Assets	388.37	336.73	289.46	289.62	265.61	197.73
Contingent Liabilities	0.00	0.00	0.00	0.00	0.00	19.15

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	381.08	279.41	230.82	242.83	158.92	118.33
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	381.08	279.41	230.82	242.83	158.92	118.33
Other Income	9.80	6.52	11.76	5.52	6.67	7.13
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	390.88	285.93	242.58	248.35	165.59	125.46
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	0.55	0.58	0.51	0.65	0.47	0.34
Employee Cost	248.32	185.04	165.89	162.02	108.82	72.74
Other Manufacturing Expenses	4.60	2.44	1.93	1.99	0.96	1.07
Selling & Administrative Expenses	34.20	24.12	19.93	22.13	11.67	4.31
Miscellaneous Expenses	8.29	3.40	6.95	3.12	3.88	3.07
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	295.96	215.58	195.21	189.91	125.80	81.53
Operating Profit	94.92	70.35	47.37	58.44	39.79	43.93
Interest	0.87	1.59	4.42	6.42	2.42	0.77
Gross Profit	94.05	68.76	42.95	52.02	37.37	43.16
Depreciation	5.68	6.11	6.48	6.93	5.95	6.06
Profit Before Tax	88.37	62.65	36.47	45.09	31.42	37.10
Tax	21.38	14.61	9.37	8.42	5.86	6.24
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.08	1.07	-1.78	-0.16	-2.21	-3.12
Reported Net Profit	67.07	46.97	28.88	36.83	27.77	33.98
Extraordinary Items	0.00	0.00	0.00	-0.09	0.00	0.22
Adjusted Net Profit	67.07	46.97	28.88	36.92	27.77	33.76
Adjustment below Net Profit	-51.53	-0.80	-0.49	-0.35	-0.43	0.00
P & L Balance brought forward	241.73	197.99	172.03	137.98	117.87	84.23
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	2.64	2.43	2.43	2.43	7.23	0.00
P & L Balance carried down	254.63	241.73	197.99	172.03	137.98	118.21
Dividend	0.00	0.00	0.00	0.00	7.23	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	10.00	10.00	10.00	10.00	10.00	30.00
Dividend Per Share(Rs)	1.00	1.00	1.00	1.00	1.00	3.00
Earnings Per Share-Unit Curr	6.92	19.27	11.88	15.19	11.49	14.15
Earnings Per Share(Adj)-Unit Curr	6.92	4.82	2.97	3.80	11.49	3.54
Book Value-Unit Curr	37.97	128.86	111.04	98.74	84.02	75.96
Book Value(Adj)-Unit Curr	37.97	32.22	27.76	24.69	84.02	18.99

Quarterly Results

Quarters:

Particulars	Jun 2026 ( Cr)	Mar 2026 ( Cr)	Dec 2025 ( Cr)
Gross Sales	113.46	109.46	102.14
Other Operating Income	0.00	0.00	0.00
Other Income	0.53	3.42	1.50
Total Income	113.99	112.88	103.64
Total Expenditure	90.02	86.97	78.44
PBIDT	23.97	25.91	25.20
Interest	0.18	0.19	0.22
PBDT	23.79	25.72	24.98
Depreciation	1.62	1.47	1.45
Tax	5.51	5.67	6.20
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.07	-0.67	0.45
Reported Profit After Tax	15.59	19.25	16.88
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	15.59	19.25	16.88
EPS (Unit Curr.)	1.61	1.98	6.96
EPS (Adj) (Unit Curr.)	1.61	1.98	1.74
Calculated EPS (Unit Curr.)	1.61	1.99	6.96
Calculated EPS (Adj) (Unit Curr.)	1.61	1.99	1.74
Calculated EPS (Ann.) (Unit Curr.)	6.43	7.94	27.85
Calculated EPS (Adj) (Ann.) (Unit Curr.)	6.43	7.94	6.96
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	96.97	96.96	24.24
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(%)	21.13	23.67	24.67
PBDTM(%)	20.97	23.50	24.46
PATM(%)	13.74	17.59	16.53

Financial Ratios

Particulars	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022
Debt-Equity Ratio	0.03	0.03	0.03	0.02	0.04
Long Term Debt-Equity Ratio	0.02	0.02	0.02	0.01	0.02
Current Ratio	6.85	3.89	2.74	1.99	2.38
Fixed Assets	8.35	6.49	5.78	6.28	4.87
Inventory	0.00	0.00	0.00	0.00	0.00
Debtors	4.07	4.80	4.55	4.78	3.81
Interest Cover Ratio	102.57	40.40	9.25	8.02	13.98
PBIDTM (%)	24.91	25.18	20.52	24.07	25.04
PBITM (%)	23.42	22.99	17.72	21.21	21.29
PBDTM (%)	24.68	24.61	18.61	21.42	23.51
CPM (%)	19.09	19.00	15.32	18.02	21.22
APATM (%)	17.60	16.81	12.51	15.17	17.47
ROCE (%)	24.61	20.52	14.12	18.55	14.61
RONW (%)	19.66	16.09	11.34	16.65	14.41

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Sep 2026	167.00	143.00	143.35	24.87	20.63	20.73	1,390.13
Aug 2026	183.00	154.00	161.50	29.22	22.14	23.35	1,566.14
Jul 2026	175.65	153.05	166.65	26.24	21.88	24.10	1,616.09
Jun 2026	186.55	147.30	157.80	28.17	19.67	22.82	1,530.26
May 2026	183.70	143.75	149.15	27.47	20.13	21.57	1,446.38
Apr 2026	206.05	128.45	179.95	30.80	17.53	26.02	1,745.06
Mar 2026	198.30	119.05	123.75	31.88	15.31	17.89	1,199.87
Feb 2026	241.54	193.75	206.85	52.06	39.94	42.70	2,005.61
Jan 2026	257.50	182.33	201.34	54.55	37.06	41.56	1,952.16
Share Prices Of 2025
Dec 2025	213.00	143.75	205.90	46.53	29.41	42.50	1,996.39
Nov 2025	162.20	132.36	149.70	34.53	27.16	30.90	1,451.48
Oct 2025	168.73	116.58	154.49	36.77	23.24	31.89	1,497.90
Sep 2025	160.99	117.61	118.24	34.33	24.15	24.41	1,146.42
Aug 2025	181.99	125.01	153.44	39.74	24.18	31.67	1,487.72
Jul 2025	158.50	89.26	149.11	33.99	17.55	30.78	1,445.79
Jun 2025	108.78	88.26	94.43	24.64	18.11	19.49	915.54
May 2025	98.80	72.96	89.51	21.55	14.59	18.64	875.62
Apr 2025	84.75	67.49	75.51	20.01	13.55	15.67	736.06
Mar 2025	82.50	72.20	73.09	17.76	14.80	15.17	712.42
Feb 2025	93.00	76.50	78.46	32.35	25.17	26.48	764.82

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 52891.50
14.41 0.03%

S&P 500 7684.38
-93.79 -1.21%

HANG SENG 23116.04
181.35 0.79%

NIKKEI 225 62584.98
-322.86 -0.51%

FTSE 100 10670.63
-54.40 -0.51%

NIFTY 22600.00
-87.65 -0.39%

× Ask Your Question