IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	11.00 Aug 12,2015 EOD	417.95 Jan 08,2026 EOD
Today's Change( )	0.00 (0.00%)	-28.75 (-6.44%)
Open( )	11.00	446.00
Prev Close( )	11.00	446.70
Volume	20,000.00	511,771.00
Today's Range( )	11.00 - 11.00	450.75 - 412.00
52-Week Range( )	11.00 - 0.00	469.70 - 239.13
Buy (Size)	N.A	N.A
Sell (Size)	N.A	417.95(×2618)

Company Background


Incorporation Year	1997
Registered Office	5-O-21 Basement,R C Vyas Colony, Bhilwara, Rajasthan-311001
Telephone	91-01482-237104/239091/310871
Fax	91-01482-239638
Chairman	Mahendra Kumar Ostwal
Managing Director	PANKAJ OSTWAL
Company Secretary	Pallavi Sukhwal
Auditor	Ashok Kanther & Associates
Face Value	10
Market Lot	0
Listing	NSENSE
Registrar	Bigshare Services Pvt Ltd Office No S6-2,Pinnacle Busine.Park,Mahakali Caves Road,Mumbai - 400093

Board of Directors


Chairman & Non Executive Director	Mahendra Kumar Ostwal
Managing Director	PANKAJ OSTWAL
Whole Time Director & Chief Financial Officer	SOURABH GUPTA
Non Executive Director	PRAVEEN OSTWAL
Independent Non Exe. Director	Gopal Inani PARAS MAL SURANA
Independent Non Executive Women Director	Shruti Babel
Independent Non Exe. Director	Bheru Lal Ostwal
Company Sec. & Compli. Officer	Pallavi Sukhwal

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	87.63	87.63	43.81	21.91	21.91	21.91
Reserves Total	316.22	263.31	284.57	183.41	127.45	108.45
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	403.85	350.94	328.38	205.32	149.36	130.36
Secured Loans	317.83	289.60	321.72	163.08	58.93	36.91
Unsecured Loans	0.53	0.29	0.93	0.70	11.39	3.06
Total Debt	318.36	289.89	322.65	163.78	70.32	39.97
Other Liabilities	30.40	17.96	20.24	0.22	0.15	0.00
Total Liabilities	752.61	658.79	671.27	369.32	219.83	170.33
APPLICATION OF FUNDS :
Gross Block	438.97	391.05	300.40	228.03	142.00	130.97
Less : Accumulated Depreciation	159.83	126.03	97.25	74.97	56.86	47.80
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	279.14	265.02	203.15	153.06	85.14	83.17
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	74.29	14.25	0.00	2.50	75.35	30.71
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	166.97	207.05	213.98	157.50	53.08	32.98
Sundry Debtors	256.28	185.79	199.13	73.81	27.30	27.77
Cash and Bank Balance	11.88	11.87	21.27	8.24	0.33	0.95
Loans and Advances	74.74	78.39	66.59	41.57	21.82	10.42
Total Current Assets	509.87	483.10	500.97	281.12	102.52	72.12
Less : Current Liabilities and Provisions
Current Liabilities	116.49	90.40	35.00	54.52	38.86	16.51
Provisions	1.66	0.77	0.49	0.15	0.59	0.38
Total Current Liabilities & Provisions	118.16	91.17	35.49	54.67	39.46	16.89
Net Current Assets	391.71	391.93	465.47	226.45	63.06	55.23
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.64	14.71	6.59	0.00	3.25	8.10
Deferred Tax Liability	75.45	69.02	42.70	15.06	8.37	9.96
Net Deferred Tax	-74.81	-54.31	-36.11	-15.06	-5.12	-1.86
Other Assets	82.29	41.90	38.76	2.36	1.41	3.08
Total Assets	752.61	658.79	671.27	369.31	219.84	170.33
Contingent Liabilities	1.56	0.39	0.39	0.04	0.04	0.04

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	1059.17	816.95	982.05	491.49	185.71	130.86
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1059.17	816.95	982.05	491.49	185.71	130.86
Other Income	11.25	11.34	5.19	0.26	0.15	0.22
Stock Adjustments	-11.72	2.70	29.63	56.76	3.41	9.83
Total Income	1058.70	830.99	1016.87	548.51	189.27	140.91
EXPENDITURE :
Raw Materials	708.15	560.00	652.25	343.60	93.82	67.07
Power & Fuel Cost	25.71	24.88	15.12	10.32	6.42	4.97
Employee Cost	19.36	16.14	16.10	17.75	11.35	7.99
Other Manufacturing Expenses	37.98	36.05	54.95	29.09	11.23	8.78
Selling & Administrative Expenses	105.66	84.03	62.55	40.43	24.41	16.91
Miscellaneous Expenses	5.14	2.35	0.93	0.45	0.31	0.26
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	902.01	723.46	801.89	441.65	147.53	105.98
Operating Profit	156.70	107.53	214.98	106.85	41.75	34.94
Interest	28.09	26.24	16.43	7.54	3.80	3.06
Gross Profit	128.61	81.29	198.55	99.31	37.95	31.88
Depreciation	33.99	29.02	22.38	18.13	9.37	10.41
Profit Before Tax	94.62	52.27	176.17	81.18	28.58	21.47
Tax	16.54	9.18	30.89	14.23	5.02	3.79
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	20.60	18.25	21.07	9.93	3.31	2.84
Reported Net Profit	57.48	24.84	124.20	57.02	20.24	14.84
Extraordinary Items	0.01	0.00	0.00	0.00	0.02	0.00
Adjusted Net Profit	57.47	24.84	124.20	57.02	20.22	14.84
Adjustment below Net Profit	0.00	-43.81	-21.91	0.00	0.00	-0.23
P & L Balance brought forward	246.68	267.84	166.63	110.71	91.56	78.04
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	4.38	2.19	1.10	1.10	1.10	1.10
P & L Balance carried down	299.77	246.68	267.84	166.63	110.71	91.56
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	6.56	2.84	28.35	26.03	9.24	6.77
Earnings Per Share(Adj)-Unit Curr	6.56	2.84	14.18	6.51	2.31	1.69
Book Value-Unit Curr	46.09	40.05	74.95	93.72	68.18	59.51
Book Value(Adj)-Unit Curr	46.09	40.05	37.48	23.43	17.05	14.88

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	612.39	450.19	409.69
Other Operating Income	0.00	0.00	0.00
Other Income	2.92	1.75	3.04
Total Income	615.31	451.94	412.72
Total Expenditure	545.93	388.34	352.71
PBIDT	69.39	63.60	60.01
Interest	9.41	5.73	6.58
PBDT	59.98	57.86	53.43
Depreciation	9.25	9.32	9.29
Tax	8.95	8.48	7.71
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	10.01	9.60	8.22
Reported Profit After Tax	31.76	30.46	28.21
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	31.76	30.46	28.21
EPS (Unit Curr.)	3.62	3.48	3.22
EPS (Adj) (Unit Curr.)	3.62	3.48	3.22
Calculated EPS (Unit Curr.)	3.62	3.48	3.22
Calculated EPS (Adj) (Unit Curr.)	3.62	3.48	3.22
Calculated EPS (Ann.) (Unit Curr.)	14.50	13.90	12.88
Calculated EPS (Adj) (Ann.) (Unit Curr.)	14.50	13.90	12.88
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	87.63	87.63	87.63
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(%)	11.33	14.13	14.65
PBDTM(%)	9.79	12.85	13.04
PATM(%)	5.19	6.77	6.89

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.81	0.90	0.91	0.66	0.39
Long Term Debt-Equity Ratio	0.15	0.11	0.14	0.21	0.25
Current Ratio	1.19	1.29	1.41	1.39	1.63
Fixed Assets	2.55	2.36	3.72	2.66	1.36
Inventory	5.66	3.88	5.29	4.67	4.32
Debtors	4.79	4.24	7.20	9.72	6.74
Interest Cover Ratio	4.37	2.99	11.72	11.77	8.52
PBIDTM (%)	14.79	13.16	21.89	21.74	22.48
PBITM (%)	11.59	9.61	19.61	18.05	17.44
PBDTM (%)	12.14	9.95	20.22	20.21	20.44
CPM (%)	8.64	6.59	14.93	15.29	15.94
APATM (%)	5.43	3.04	12.65	11.60	10.90
ROCE (%)	17.39	11.80	37.02	30.12	16.59
RONW (%)	15.23	7.31	46.54	32.15	14.47

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Dec 2025	435.65	382.80	421.90	68.59	56.16	64.33	3,696.98
Nov 2025	422.40	385.65	399.20	65.39	57.80	60.87	3,498.07
Oct 2025	469.70	375.25	406.85	74.32	55.29	62.03	3,565.10
Sep 2025	436.95	373.15	378.70	67.67	56.06	57.74	3,318.43
Aug 2025	458.00	410.00	420.35	73.84	60.68	64.09	3,683.40
Jul 2025	465.00	393.55	446.00	72.11	58.59	68.00	3,908.16
Jun 2025	442.00	340.00	416.55	69.74	50.45	63.51	3,650.10
May 2025	344.40	252.00	339.45	53.28	38.04	51.76	2,974.50
Apr 2025	291.45	240.00	265.30	45.12	34.35	40.45	2,324.74
Mar 2025	325.00	250.00	280.90	50.95	33.93	42.83	2,461.44
Feb 2025	318.00	266.70	288.60	115.28	87.83	101.81	2,528.91
Jan 2025	308.98	225.30	292.62	114.15	76.04	103.23	2,564.14
Share Prices Of 2024
Dec 2024	235.00	205.01	229.44	84.91	71.95	80.94	2,010.51
Nov 2024	235.80	206.17	222.05	87.74	70.38	78.33	1,945.76
Sep 2024	226.00	212.05	215.34	81.42	73.69	75.96	1,886.96
Aug 2024	241.39	207.66	219.47	88.78	71.05	77.42	1,923.15
Jul 2024	258.90	216.01	240.03	95.92	74.11	84.67	2,103.31
Jun 2024	254.52	213.35	228.28	91.85	71.89	80.53	2,000.35
May 2024	249.60	210.00	230.50	93.58	71.39	81.31	2,019.80
Apr 2024	252.00	221.95	237.85	92.76	74.07	83.91	2,084.21

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
Valid UPI Handle
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: 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 and Powered By CMOTS Infotech ( ISO 9001:2015 Certified )

DJIA 49008.56
-474.53 -0.96%

S&P 500 6942.66
-23.16 -0.33%

HANG SENG 26149.32
-309.64 -1.17%

NIKKEI 225 51148.76
-813.22 -1.57%

FTSE 100 10051.56
3.35 0.03%

NIFTY 25876.85
-263.90 -1.01%

× Ask Your Question