IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	35.15 Dec 03,2025 EOD	35.13 Dec 03,2025 EOD
Today's Change( )	0.03 (0.09%)	-0.03 (-0.09%)
Open( )	36.04	35.78
Prev Close( )	35.12	35.16
Volume	215,730.00	4,565,132.00
Today's Range( )	36.04 - 34.54	35.78 - 34.51
52-Week Range( )	59.50 - 30.54	59.59 - 30.51
Buy (Size)	N.A	35.13(×3)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1989
Registered Office	229/1 & 90 4th Floor Kalyan's,Tulsiram Chambers Madinaguda, Hyderabad, Telangana-500049
Telephone	91-040-40114874/75/76
Fax	NA
Chairman	Rabindra Prasad Sinha
Managing Director	Amit Raj Sinha
Company Secretary	VIVEK KUMAR
Auditor	T Adinarayana & Co/Rakesh S Jain & Associates
Face Value	1
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Bigshare Services Pvt Ltd Office No 56-2 ,Pinnacle Busine.Park,Mahakali Caves Road ,Mumbai - 400093

Board of Directors


Chairman & Wholetime Director	Rabindra Prasad Sinha
Executive Vice Chairman	Chidambarnathan Shanmuganathan
Managing Director & Chief Executive Officer	Amit Raj Sinha
Independent Director	Dhanalakshmi Guntaka Bindu Vinodhan
Company Sec. & Compli. Officer	VIVEK 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	38.21	32.82	30.74	30.74	7.68	7.68
Reserves Total	521.45	319.39	234.83	196.44	87.21	58.88
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	58.06	0.00	0.00	0.00	0.00
Total Shareholders Funds	559.66	410.27	265.57	227.18	94.89	66.56
Secured Loans	88.65	110.74	41.29	34.75	20.78	28.36
Unsecured Loans	24.11	24.03	27.11	0.00	0.00	0.08
Total Debt	112.76	134.77	68.40	34.75	20.78	28.44
Other Liabilities	2.56	1.76	1.49	0.92	0.78	0.71
Total Liabilities	674.98	546.80	335.46	262.85	116.45	95.71
APPLICATION OF FUNDS :
Gross Block	297.32	169.47	144.02	69.09	50.73	42.05
Less : Accumulated Depreciation	43.23	30.30	22.30	15.68	12.77	10.46
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	254.09	139.17	121.72	53.41	37.96	31.59
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	4.87	91.18	34.90	9.71	3.74	3.13
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	101.85	101.85	1.85	0.28	0.28	0.13
Current Assets, Loans & Advances
Inventories	38.10	30.93	32.99	16.54	15.39	26.01
Sundry Debtors	134.18	109.61	91.15	72.23	42.05	30.05
Cash and Bank Balance	64.20	49.28	29.77	68.63	17.76	10.11
Loans and Advances	77.88	57.87	17.56	19.91	12.16	5.95
Total Current Assets	314.36	247.69	171.48	177.31	87.36	72.12
Less : Current Liabilities and Provisions
Current Liabilities	51.50	51.36	28.27	15.42	12.28	10.63
Provisions	0.69	1.99	0.00	0.66	0.68	0.13
Total Current Liabilities & Provisions	52.18	53.36	28.27	16.08	12.96	10.76
Net Current Assets	262.18	194.33	143.20	161.23	74.40	61.36
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.00	0.00	0.25	0.00	0.00	0.00
Deferred Tax Liability	18.80	8.45	5.44	5.44	4.36	2.85
Net Deferred Tax	-18.80	-8.45	-5.19	-5.44	-4.36	-2.85
Other Assets	70.79	28.72	38.97	43.66	4.43	2.35
Total Assets	674.99	546.80	335.46	262.86	116.45	95.72
Contingent Liabilities	10.34	9.45	8.61	6.63	3.34	6.16

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	407.83	317.50	290.32	249.40	187.94	138.82
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	407.83	317.50	290.32	249.40	187.94	138.82
Other Income	20.08	11.57	6.67	2.63	3.25	4.89
Stock Adjustments	2.70	0.32	4.28	-3.23	-6.71	1.15
Total Income	430.61	329.39	301.27	248.80	184.48	144.86
EXPENDITURE :
Raw Materials	197.71	146.53	139.09	119.37	92.31	74.28
Power & Fuel Cost	11.12	8.92	6.62	5.44	3.49	3.43
Employee Cost	50.77	42.78	29.98	15.49	13.40	11.65
Other Manufacturing Expenses	25.76	20.05	17.96	14.47	14.75	11.47
Selling & Administrative Expenses	47.94	39.12	43.64	40.01	19.52	14.17
Miscellaneous Expenses	2.96	1.13	1.49	1.00	0.44	0.27
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	336.27	258.53	238.79	195.78	143.90	115.27
Operating Profit	94.34	70.87	62.49	53.03	40.59	29.59
Interest	10.66	7.02	4.29	1.16	1.16	2.18
Gross Profit	83.68	63.85	58.20	51.87	39.43	27.41
Depreciation	12.92	8.71	6.62	2.90	2.31	1.96
Profit Before Tax	70.76	55.14	51.58	48.97	37.12	25.45
Tax	12.57	10.91	10.22	9.88	6.57	4.86
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	10.52	3.21	-0.21	1.05	1.49	0.16
Reported Net Profit	47.67	41.01	41.56	38.03	29.06	20.42
Extraordinary Items	0.00	0.00	0.00	0.05	0.00	0.00
Adjusted Net Profit	47.67	41.01	41.56	37.98	29.06	20.42
Adjustment below Net Profit	-0.23	0.21	0.00	-13.72	0.00	-4.66
P & L Balance brought forward	145.93	120.88	98.91	77.86	50.30	35.35
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	-4.12	16.18	19.59	3.26	1.49	0.82
P & L Balance carried down	197.49	145.93	120.88	98.91	77.86	50.30
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 %	10.00	10.00	10.00	10.00	0.00	10.00
Dividend Per Share(Rs)	0.10	0.10	1.00	1.00	0.00	1.00
Earnings Per Share-Unit Curr	1.25	1.25	13.52	12.37	37.83	26.58
Earnings Per Share(Adj)-Unit Curr	1.25	1.25	1.35	1.24	37.83	26.58
Book Value-Unit Curr	14.65	10.73	86.39	73.90	123.52	86.64
Book Value(Adj)-Unit Curr	14.65	10.73	8.64	7.39	123.52	86.64

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	83.94	110.98	113.54
Other Operating Income	0.00	0.00	0.00
Other Income	7.15	3.94	1.77
Total Income	91.09	114.92	115.31
Total Expenditure	77.28	208.02	94.85
PBIDT	13.81	-93.10	20.47
Interest	2.53	2.15	2.80
PBDT	11.29	-95.25	17.67
Depreciation	3.31	3.95	3.94
Tax	0.00	0.00	3.42
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-3.79	-0.06	3.33
Reported Profit After Tax	11.76	-99.14	6.98
Extra-ordinary Items	4.66	-121.01	0.00
Adjusted Profit After Extra-ordinary item	7.10	21.87	6.98
EPS (Unit Curr.)	0.31	-2.59	0.18
EPS (Adj) (Unit Curr.)	0.31	-2.59	0.18
Calculated EPS (Unit Curr.)	0.31	-2.59	0.18
Calculated EPS (Adj) (Unit Curr.)	0.31	-2.59	0.18
Calculated EPS (Ann.) (Unit Curr.)	1.23	-10.38	0.73
Calculated EPS (Adj) (Ann.) (Unit Curr.)	1.23	-10.38	0.73
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	38.21	38.21	38.21
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	1.00	1.00
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(%)	16.45	-83.89	18.03
PBDTM(%)	13.45	-85.83	15.56
PATM(%)	14.01	-89.33	6.15

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.26	0.30	0.21	0.17	0.30
Long Term Debt-Equity Ratio	0.07	0.11	0.05	0.01	0.02
Current Ratio	1.80	1.84	2.62	2.90	2.09
Fixed Assets	1.75	2.03	2.72	4.16	4.05
Inventory	11.82	9.93	11.72	15.62	9.08
Debtors	3.35	3.16	3.55	4.36	5.21
Interest Cover Ratio	7.64	8.85	13.02	43.22	33.00
PBIDTM (%)	23.13	22.32	21.52	21.26	21.60
PBITM (%)	19.96	19.58	19.24	20.10	20.37
PBDTM (%)	20.52	20.11	20.05	20.80	20.98
CPM (%)	14.86	15.66	16.60	16.41	16.69
APATM (%)	11.69	12.92	14.32	15.25	15.46
ROCE (%)	13.33	14.09	18.68	26.43	36.09
RONW (%)	9.83	12.14	16.87	23.62	36.00

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	39.85	33.66	38.25	33.28	26.88	30.66	1,461.60
Oct 2025	40.85	36.60	36.76	33.32	29.21	29.47	1,404.66
Sep 2025	46.70	30.93	38.67	39.82	23.77	31.00	1,477.65
Aug 2025	38.00	30.54	31.04	31.84	24.13	24.88	1,186.09
Jul 2025	47.86	37.33	37.81	39.85	29.54	30.31	1,444.78
Jun 2025	59.50	47.00	48.79	48.20	36.29	39.11	1,864.35
May 2025	53.27	36.30	52.66	43.20	25.65	42.21	2,012.23
Apr 2025	46.18	35.14	41.83	37.63	26.69	33.53	1,598.40
Mar 2025	41.99	35.00	35.13	34.78	27.95	28.16	1,342.38
Feb 2025	47.16	34.51	38.10	39.10	31.82	35.50	1,455.87
Jan 2025	55.66	44.12	45.77	47.95	34.10	37.22	1,526.19
Share Prices Of 2024
Dec 2024	56.47	48.83	50.00	47.37	39.39	40.65	1,667.24
Nov 2024	56.20	47.01	53.92	47.63	37.41	43.84	1,797.95
Oct 2024	56.09	43.42	49.36	46.36	33.27	40.13	1,645.90
Sep 2024	60.59	53.76	55.13	50.70	40.16	44.83	1,838.29
Aug 2024	69.75	58.23	60.09	58.69	46.39	48.86	2,003.68
Jul 2024	69.11	56.20	66.90	56.55	43.27	53.54	2,195.62
Jun 2024	68.10	56.84	60.52	55.95	42.77	48.43	1,986.24
May 2024	75.45	62.40	64.69	66.52	49.03	51.77	2,123.09
Apr 2024	72.04	56.01	67.27	58.87	40.82	53.83	2,207.77

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 47501.07
190.74 0.40%

S&P 500 6850.51
16.88 0.25%

HANG SENG 25760.74
-334.32 -1.28%

NIKKEI 225 49986.70
683.25 1.39%

FTSE 100 9706.66
4.13 0.04%

NIFTY 25986.00
-46.20 -0.18%

× Ask Your Question