IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	103.09 Jan 30,2026 EOD	103.43 Jan 30,2026 EOD
Today's Change( )	-0.46 (-0.44%)	-0.05 (-0.05%)
Open( )	100.00	102.95
Prev Close( )	103.55	103.48
Volume	19,023.00	370,615.00
Today's Range( )	115.00 - 100.00	115.25 - 99.10
52-Week Range( )	115.00 - 58.11	115.25 - 57.34
Buy (Size)	N.A	103.43(×5897)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2020
Registered Office	Sugar Mill Compound Village,Asmoli District Sambhal, Moradabad, Uttar Pradesh-244304
Telephone	91-011-69055200
Fax	NA
Chairman	A K Gupta
Managing Director	Gautam Goel
Company Secretary	Ashu Rawat.
Auditor	Mittal Gupta & Co
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Alankit Assignments Ltd 205/208,Anarkali Market,Jhandewalan Extn,New Delhi - 110055

Board of Directors


Executive Chairman	V K Goel
Vice Chairman	A K Gupta
Managing Director & Chief Executive Officer	Gautam Goel
Whole-time Director	Sandeep Kumar Sharma
Non Executive Director	Bindu Vashist Goel
Independent Director	Ruchika Mehra Kothari Vishal Saluja Samir Thukral Kishor Shah
Company Sec. & Compli. Officer	Ashu Rawat.

Balance Sheet

Particulars (Sources Of Funds)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Share Capital	66.39	66.39	66.39	66.39	66.39
Reserves Total	951.22	954.27	929.32	818.87	714.55
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	1017.61	1020.66	995.71	885.26	780.94
Secured Loans	1147.54	1047.13	754.01	830.95	366.19
Unsecured Loans	14.80	9.82	56.30	3.69	36.37
Total Debt	1162.34	1056.95	810.31	834.64	402.56
Other Liabilities	22.93	23.28	21.39	18.79	22.81
Total Liabilities	2202.88	2100.89	1827.41	1738.69	1206.31
APPLICATION OF FUNDS :
Gross Block	1649.23	1558.85	1398.35	1144.40	1093.26
Less : Accumulated Depreciation	573.26	522.44	489.08	455.03	464.78
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00
Net Block	1075.97	1036.41	909.27	689.37	628.48
Lease Adjustment	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	78.94	12.95	36.17	78.30	6.99
Producing Properties	0.00	0.00	0.00	0.00	0.00
Investments	26.03	28.16	27.21	6.62	10.63
Current Assets, Loans & Advances
Inventories	1051.39	1082.55	819.29	1056.64	717.39
Sundry Debtors	96.00	87.53	133.22	107.98	105.18
Cash and Bank Balance	13.32	6.46	101.82	20.58	1.49
Loans and Advances	38.15	47.68	43.71	30.03	55.84
Total Current Assets	1198.86	1224.22	1098.04	1215.23	879.90
Less : Current Liabilities and Provisions
Current Liabilities	150.21	174.51	218.28	230.90	306.59
Provisions	3.76	3.81	4.38	3.11	1.15
Total Current Liabilities & Provisions	153.97	178.32	222.66	234.01	307.74
Net Current Assets	1044.89	1045.90	875.38	981.22	572.16
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	69.45	64.98	64.13	63.71	75.25
Deferred Tax Liability	105.76	99.36	91.86	90.72	99.83
Net Deferred Tax	-36.31	-34.38	-27.73	-27.01	-24.58
Other Assets	13.36	11.85	7.11	10.19	12.63
Total Assets	2202.88	2100.89	1827.41	1738.69	1206.31
Contingent Liabilities	46.61	46.69	59.78	37.93	36.72

Profit and Loss

Particulars(INCOME)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Sales Turnover	2714.40	2361.16	2648.60	1564.09	0.00
Excise Duty	831.44	529.98	246.91	0.00	0.00
Net Sales	1882.96	1831.18	2401.69	1564.09	0.00
Other Income	3.71	23.72	22.50	7.23	0.00
Stock Adjustments	-34.31	264.45	-243.95	353.48	0.00
Total Income	1852.36	2119.35	2180.24	1924.80	0.00
EXPENDITURE :
Raw Materials	1371.35	1606.01	1592.15	1485.07	0.00
Power & Fuel Cost	11.44	8.83	5.47	3.09	0.00
Employee Cost	98.47	93.94	105.46	71.58	0.00
Other Manufacturing Expenses	133.73	136.48	123.76	94.36	0.00
Selling & Administrative Expenses	76.66	97.24	125.52	63.75	0.00
Miscellaneous Expenses	22.03	17.67	24.45	16.76	0.01
Less : Pre-operative Expenses Capitalised	0.00	2.42	13.41	0.00	0.00
Total Expenditure	1713.68	1957.75	1963.40	1734.61	0.01
Operating Profit	138.68	161.60	216.84	190.19	-0.01
Interest	66.99	45.27	40.74	29.66	0.00
Gross Profit	71.69	116.33	176.10	160.53	-0.01
Depreciation	53.85	49.46	40.32	30.79	0.00
Profit Before Tax	17.84	66.87	135.78	129.74	-0.01
Tax	4.25	11.09	22.43	23.29	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00
Deferred Tax	1.50	6.96	1.33	2.40	0.00
Reported Net Profit	12.09	48.82	112.02	104.05	-0.01
Extraordinary Items	-3.14	10.07	3.27	-1.72	0.00
Adjusted Net Profit	15.23	38.75	108.75	105.77	-0.01
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	241.47	215.89	103.87	-0.01	0.00
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00
Appropriations	16.60	23.24	0.00	0.17	0.00
P & L Balance carried down	236.96	241.47	215.89	103.87	-0.01
Dividend	0.00	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	12.50	25.00	35.00	0.00	0.00
Dividend Per Share(Rs)	1.25	2.50	3.50	0.00	0.00
Earnings Per Share-Unit Curr	1.82	7.35	16.87	15.67	0.00
Earnings Per Share(Adj)-Unit Curr	1.82	7.35	16.87	15.67	0.00
Book Value-Unit Curr	153.28	153.74	149.98	133.34	117.63
Book Value(Adj)-Unit Curr	153.28	153.74	149.98	133.34	117.63

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	705.43	793.22	821.19
Other Operating Income	0.00	0.00	0.00
Other Income	8.78	13.36	1.71
Total Income	449.29	539.39	564.74
Total Expenditure	401.92	533.52	558.41
PBIDT	47.37	5.87	6.33
Interest	10.58	14.27	21.64
PBDT	36.79	-8.40	-15.31
Depreciation	15.30	14.54	14.27
Tax	-0.01	0.49	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	7.63	-7.90	-10.21
Reported Profit After Tax	13.87	-15.53	-19.37
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	13.87	-15.53	-19.37
EPS (Unit Curr.)	1.85	-2.34	-2.92
EPS (Adj) (Unit Curr.)	1.85	-2.34	-2.92
Calculated EPS (Unit Curr.)	2.09	-2.34	-2.92
Calculated EPS (Adj) (Unit Curr.)	2.09	-2.34	-2.92
Calculated EPS (Ann.) (Unit Curr.)	8.36	-9.36	-11.67
Calculated EPS (Adj) (Ann.) (Unit Curr.)	8.36	-9.36	-11.67
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	66.39	66.39	66.39
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(%)	10.75	1.12	1.12
PBDTM(%)	8.35	-1.60	-2.72
PATM(%)	3.15	-2.95	-3.44

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022
Debt-Equity Ratio	1.09	0.93	0.87	0.74
Long Term Debt-Equity Ratio	0.21	0.18	0.15	0.13
Current Ratio	1.10	1.17	1.22	1.27
Fixed Assets	1.69	1.60	2.08	1.40
Inventory	2.54	2.48	2.82	1.76
Debtors	29.58	21.39	21.96	14.68
Interest Cover Ratio	1.34	2.17	4.33	5.37
PBIDTM (%)	5.28	6.26	8.19	12.16
PBITM (%)	3.30	4.17	6.66	10.19
PBDTM (%)	2.81	4.34	6.65	10.26
CPM (%)	2.54	3.74	5.75	8.62
APATM (%)	0.56	1.64	4.23	6.65
ROCE (%)	4.16	5.01	9.90	10.83
RONW (%)	1.49	3.84	11.91	12.49

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Dec 2025	82.48	73.05	79.17	36.50	30.10	34.51	525.59
Nov 2025	81.00	69.10	76.31	36.04	29.03	33.26	506.60
Oct 2025	84.04	76.01	78.99	37.18	32.17	34.43	524.40
Sep 2025	92.39	80.84	81.30	42.49	35.05	35.44	539.73
Aug 2025	93.30	73.95	84.59	41.23	31.95	36.87	561.57
Jul 2025	104.57	78.84	79.16	47.33	34.23	34.51	525.52
Jun 2025	85.35	74.50	84.92	37.39	32.47	37.02	563.76
May 2025	81.44	66.00	75.99	35.69	27.89	33.12	504.48
Apr 2025	74.75	65.00	70.07	32.58	28.33	30.54	465.18
Mar 2025	71.91	58.11	66.35	31.35	25.26	28.92	440.48
Feb 2025	103.80	61.15	62.45	20.72	10.26	10.70	414.59
Jan 2025	120.15	90.20	93.65	22.00	15.10	16.04	621.72
Share Prices Of 2024
Dec 2024	133.50	111.00	113.70	23.57	18.57	19.48	754.83
Nov 2024	141.45	119.80	129.50	25.50	20.22	22.19	859.72
Oct 2024	163.55	122.40	135.10	28.34	20.65	23.15	896.90
Sep 2024	163.60	128.60	160.05	30.00	21.42	27.42	1,062.53
Aug 2024	145.00	125.10	140.85	25.57	21.20	24.13	935.07
Jul 2024	149.50	131.10	138.70	26.37	22.15	23.76	920.80
Jun 2024	159.00	112.90	142.25	28.26	18.46	24.37	944.36
May 2024	136.85	118.85	119.55	23.73	20.27	20.48	793.66

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 49070.31
33.70 0.07%

S&P 500 6988.25
-10.78 -0.15%

HANG SENG 27387.12
-580.98 -2.08%

NIKKEI 225 53392.10
16.50 0.03%

FTSE 100 10179.25
24.82 0.24%

NIFTY 25320.65
-98.25 -0.39%

× Ask Your Question