IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	227.30 Jan 19,2026 EOD	227.63 Jan 19,2026 EOD
Today's Change( )	-2.80 (-1.22%)	-1.89 (-0.82%)
Open( )	228.75	228.50
Prev Close( )	230.10	229.52
Volume	68,340.00	377,143.00
Today's Range( )	230.60 - 226.40	230.60 - 226.53
52-Week Range( )	316.15 - 192.30	316.00 - 192.40
Buy (Size)	N.A	N.A
Sell (Size)	N.A	227.63(×3659)

Company Background


Incorporation Year	1974
Registered Office	Scope Minar Core-I,Laxmi Nagar, New Delhi, New Delhi-110092
Telephone	91-011-23354800/22024610
Fax	91-011-22024660
Chairman	Rahul Mithal
Managing Director	Rahul Mithal
Company Secretary	Ashok Mishra
Auditor	Pawan Puri & Associates
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


CMD & CEO	Rahul Mithal
Director (Technical & Project)	Deepak Tripathi
Director (Finance) & CFO	Krishna Gopal Agarwal
Nominee (Govt)	Shailendra Singh Sandeep Jain
Independent Non Exe. Director	Dineshananda Goswami Likha Togu Rajbir Sharma Purnima Kerketta
Company Sec. & Compli. Officer	Ashok Mishra
Part Time Dir.(Govt.Nominee)	Jayant Kumar

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	480.60	240.30	240.30	240.30	240.30	250.00
Reserves Total	2052.70	2266.57	2262.74	2158.96	2081.63	2326.62
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	2533.30	2506.87	2503.04	2399.26	2321.93	2576.62
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	9.03	8.00	5.42	2.94	4.17	7.21
Total Debt	9.03	8.00	5.42	2.94	4.17	7.21
Other Liabilities	174.27	197.16	294.83	197.06	231.38	275.18
Total Liabilities	2716.60	2712.03	2803.29	2599.26	2557.48	2859.01
APPLICATION OF FUNDS :
Gross Block	1135.39	732.68	709.38	652.63	617.76	576.69
Less : Accumulated Depreciation	402.82	358.36	317.54	260.11	204.80	164.74
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	732.57	374.32	391.84	392.52	412.96	411.95
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	47.89	173.90	94.80	58.01	15.48	4.45
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	127.75	127.75	152.75	228.67	313.52	291.53
Current Assets, Loans & Advances
Inventories	79.69	7.70	49.14	138.72	289.60	10.67
Sundry Debtors	729.72	881.00	869.26	681.19	568.00	821.66
Cash and Bank Balance	3295.52	3060.54	3396.66	3266.28	3319.01	3600.63
Loans and Advances	658.53	452.60	397.90	420.50	462.25	428.49
Total Current Assets	4763.46	4401.84	4712.96	4506.69	4638.86	4861.45
Less : Current Liabilities and Provisions
Current Liabilities	3139.71	2657.32	2871.41	2911.43	2976.32	2803.07
Provisions	42.77	70.85	96.20	106.75	100.90	85.19
Total Current Liabilities & Provisions	3182.48	2728.17	2967.61	3018.18	3077.22	2888.26
Net Current Assets	1580.98	1673.67	1745.35	1488.51	1561.64	1973.19
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	62.58	71.02	74.11	67.74	55.73	52.10
Deferred Tax Liability	14.58	12.47	12.50	15.49	16.13	15.01
Net Deferred Tax	48.00	58.55	61.61	52.25	39.60	37.09
Other Assets	179.41	303.84	356.94	379.30	214.28	140.80
Total Assets	2716.60	2712.03	2803.29	2599.26	2557.48	2859.01
Contingent Liabilities	250.61	204.20	86.00	35.21	36.54	43.55

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	2095.31	2312.00	2519.62	2575.16	1843.15	2400.57
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2095.31	2312.00	2519.62	2575.16	1843.15	2400.57
Other Income	147.85	126.92	119.16	86.00	104.40	264.48
Stock Adjustments	70.65	-24.78	-88.67	-150.83	279.03	-94.77
Total Income	2313.81	2414.14	2550.11	2510.33	2226.58	2570.28
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	5.39	4.72	4.34	4.02	4.09	4.74
Employee Cost	502.17	491.22	507.60	516.42	480.85	516.67
Other Manufacturing Expenses	1136.38	1132.16	1101.81	1098.68	1033.67	1041.98
Selling & Administrative Expenses	86.03	102.37	107.20	87.12	58.96	81.34
Miscellaneous Expenses	26.03	30.67	54.62	66.10	39.01	58.97
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1756.00	1761.14	1775.57	1772.34	1616.58	1703.70
Operating Profit	557.81	653.00	774.54	737.99	610.00	866.58
Interest	5.64	4.70	6.62	4.96	2.84	3.04
Gross Profit	552.17	648.30	767.92	733.03	607.16	863.54
Depreciation	52.94	51.43	59.38	58.47	44.81	40.93
Profit Before Tax	499.23	596.87	708.54	674.56	562.35	822.61
Tax	108.46	139.70	187.36	190.11	140.51	189.28
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	10.55	3.06	-9.36	-12.65	-2.51	36.94
Reported Net Profit	380.22	454.11	530.54	497.10	424.35	596.39
Extraordinary Items	0.11	0.18	0.69	1.57	3.12	1.09
Adjusted Net Profit	380.11	453.93	529.85	495.53	421.23	595.30
Adjustment below Net Profit	-113.44	6.29	5.79	0.76	5.06	-73.60
P & L Balance brought forward	672.85	669.02	565.24	487.91	424.77	231.98
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	355.65	456.57	432.55	420.53	366.27	330.00
P & L Balance carried down	583.98	672.85	669.02	565.24	487.91	424.77
Dividend	235.50	312.39	348.44	324.41	216.27	250.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	75.50	180.00	205.00	170.00	130.00	160.00
Dividend Per Share(Rs)	7.55	18.00	20.50	17.00	13.00	16.00
Earnings Per Share-Unit Curr	7.91	18.90	22.08	20.69	17.66	23.86
Earnings Per Share(Adj)-Unit Curr	7.91	9.45	11.04	10.35	8.83	11.93
Book Value-Unit Curr	52.71	104.32	104.16	99.84	96.63	103.06
Book Value(Adj)-Unit Curr	52.71	52.16	52.08	49.92	48.32	51.53

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	514.00	455.73	586.61
Other Operating Income	0.00	0.00	0.00
Other Income	47.31	20.18	36.04
Total Income	561.31	475.91	622.65
Total Expenditure	413.96	371.54	425.00
PBIDT	147.35	104.37	197.65
Interest	0.76	1.42	1.29
PBDT	146.59	102.95	196.36
Depreciation	14.74	13.20	14.53
Tax	30.77	22.05	40.02
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-1.14	1.05	7.40
Reported Profit After Tax	102.22	66.65	134.41
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	102.22	66.65	134.41
EPS (Unit Curr.)	2.13	1.39	2.80
EPS (Adj) (Unit Curr.)	2.13	1.39	2.80
Calculated EPS (Unit Curr.)	2.13	1.39	2.80
Calculated EPS (Adj) (Unit Curr.)	2.13	1.39	2.80
Calculated EPS (Ann.) (Unit Curr.)	8.51	5.55	11.19
Calculated EPS (Adj) (Ann.) (Unit Curr.)	8.51	5.55	11.19
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	20.00	13.00	0.00
Equity	480.60	480.60	480.60
Reserve & Surplus	2036.90	0.00	0.00
Face Value	10.00	10.00	10.00
Public Shareholding (No. Of Shares)	0.00	0.00	133594228.00
Public Shareholding (% in Equity)	0.00	0.00	27.80
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	347009546.00
Non Encumbered - % in Total Promoters Holding	0.00	0.00	100.00
Non Encumbered - % in Total Equity	0.00	0.00	72.20
PBIDTM(%)	28.67	22.90	33.69
PBDTM(%)	28.52	22.59	33.47
PATM(%)	19.89	14.62	22.91

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	1.57	1.62	1.56	1.51	1.60
Fixed Assets	2.24	3.21	3.70	4.05	3.09
Inventory	47.95	81.35	26.82	12.02	12.28
Debtors	2.60	2.64	3.25	4.12	2.65
Interest Cover Ratio	89.52	127.99	108.03	137.00	199.01
PBIDTM (%)	26.62	28.24	30.74	28.66	33.10
PBITM (%)	24.10	26.02	28.38	26.39	30.66
PBDTM (%)	26.35	28.04	30.48	28.47	32.94
CPM (%)	20.67	21.87	23.41	21.57	25.45
APATM (%)	18.15	19.64	21.06	19.30	23.02
ROCE (%)	18.60	21.81	26.47	26.35	20.87
RONW (%)	15.09	18.13	21.64	21.06	17.33

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Dec 2025	257.30	217.10	242.45	33.13	26.19	30.65	11,652.24
Nov 2025	259.30	233.70	237.10	34.38	29.16	29.98	11,395.12
Oct 2025	258.00	243.90	245.50	32.77	30.79	31.04	11,798.82
Sep 2025	280.60	241.55	246.05	36.19	29.69	31.11	11,825.26
Aug 2025	263.10	242.40	244.15	33.98	30.43	30.87	11,733.94
Jul 2025	299.95	254.30	256.80	38.55	31.84	32.47	12,341.90
Jun 2025	316.15	266.35	280.00	40.87	32.86	35.40	13,456.91
May 2025	303.40	210.75	277.45	39.43	25.93	35.08	13,334.35
Apr 2025	247.75	202.85	225.10	31.95	24.40	28.46	10,818.39
Mar 2025	259.00	192.30	223.45	33.22	23.56	28.25	10,739.09
Feb 2025	272.65	200.35	204.40	30.90	20.41	21.64	9,823.54
Jan 2025	304.75	243.35	261.05	33.30	25.19	27.64	12,546.16
Share Prices Of 2024
Dec 2024	309.85	265.70	291.75	33.50	27.96	30.89	14,021.62
Nov 2024	310.00	265.60	284.85	34.80	27.37	30.16	13,690.00
Oct 2024	349.90	271.45	300.70	38.79	27.31	31.84	14,451.76
Sep 2024	383.85	297.00	345.20	38.91	36.01	36.55	16,590.44
Aug 2024	367.03	322.53	324.60	39.52	33.93	34.37	15,600.40
Jul 2024	398.50	330.00	357.58	43.36	33.23	37.86	17,185.19
Jun 2024	374.90	287.80	345.98	41.08	28.87	36.63	16,627.69
May 2024	384.23	310.83	349.08	41.69	31.79	36.96	16,776.68

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 49379.59
-83.86 -0.17%

S&P 500 6960.70
-4.77 -0.07%

HANG SENG 26563.91
-281.06 -1.05%

NIKKEI 225 53565.61
-370.56 -0.69%

FTSE 100 10200.95
-34.34 -0.34%

NIFTY 25585.50
-108.85 -0.42%

× Ask Your Question