IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	407.30 Dec 30,2025 14:03:00	409.05 Dec 30,2025 13:55:03
Today's Change( )	-4.15 (-1.01%)	-2.45 (-0.60%)
Open( )	410.05	412.10
Prev Close( )	411.45	411.50
Volume	1,212.00	6,448.00
Today's Range( )	412.80 - 407.30	414.35 - 407.05
52-Week Range( )	508.00 - 379.65	505.50 - 370.10
Buy (Size)	407.45(×10)	409.35(×1)
Sell (Size)	412.00(×1)	409.95(×1)

Company Background


Incorporation Year	1997
Registered Office	176 Homeland Enclave,, Bathinda, Punjab-151001
Telephone	91-0164-2970169
Fax	NA
Chairman	Deepak Garg
Managing Director	Deepak Garg
Company Secretary	Kannu Sharma
Auditor	P L Mittal & Co
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


Chairman & Managing Director	Deepak Garg
Whole-time Director	Manohar Lai
Non Executive Director	Ramesh Kumar
Independent Director	Preet Kamal Kaur Bhatia Puneet Bhandari
Company Sec. & Compli. Officer	Kannu Sharma

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	16.62	10.49	10.49	10.49	2.67	2.67
Reserves Total	83.59	36.93	32.09	28.34	19.18	15.30
Equity Share Warrants	10.33	21.05	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	110.54	68.47	42.58	38.83	21.85	17.97
Secured Loans	164.26	118.02	87.56	16.81	29.61	24.77
Unsecured Loans	1.53	3.64	10.54	13.74	6.48	4.34
Total Debt	165.79	121.66	98.10	30.55	36.09	29.11
Other Liabilities	0.47	0.37	0.20	0.30	0.50	0.34
Total Liabilities	276.80	190.50	140.88	69.68	58.44	47.42
APPLICATION OF FUNDS :
Gross Block	98.13	95.64	91.05	31.49	30.37	24.94
Less : Accumulated Depreciation	32.35	23.55	13.71	8.78	5.52	2.81
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	65.78	72.09	77.34	22.71	24.85	22.13
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	33.17	0.00	0.00	18.94	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.21	0.96	4.39	0.01	0.01	0.01
Current Assets, Loans & Advances
Inventories	81.58	64.83	43.56	18.42	28.25	18.93
Sundry Debtors	47.82	38.16	13.46	8.04	7.24	9.00
Cash and Bank Balance	0.07	0.05	0.69	8.19	0.08	0.08
Loans and Advances	42.85	15.64	8.63	3.84	2.04	1.53
Total Current Assets	172.32	118.69	66.34	38.49	37.60	29.54
Less : Current Liabilities and Provisions
Current Liabilities	8.37	5.44	6.23	11.69	3.52	4.55
Provisions	0.63	0.00	0.00	0.25	0.47	0.00
Total Current Liabilities & Provisions	9.00	5.44	6.24	11.93	3.98	4.56
Net Current Assets	163.32	113.24	60.10	26.55	33.62	24.98
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.16	0.16	0.00	0.00	0.00	0.00
Deferred Tax Liability	2.54	2.27	2.33	1.19	1.24	0.75
Net Deferred Tax	-2.38	-2.11	-2.33	-1.19	-1.24	-0.75
Other Assets	16.67	6.32	1.37	2.66	1.19	1.04
Total Assets	276.78	190.49	140.87	69.68	58.43	47.41
Contingent Liabilities	1.50	0.02	2.27	26.91	0.02	0.00

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	298.06	255.77	169.10	140.69	115.36	94.11
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	298.06	255.77	169.10	140.69	115.36	94.11
Other Income	2.73	1.20	0.56	0.23	0.20	0.17
Stock Adjustments	0.38	4.99	6.40	3.62	-3.21	4.22
Total Income	301.17	261.96	176.06	144.54	112.35	98.50
EXPENDITURE :
Raw Materials	234.80	200.41	143.64	108.70	83.29	75.34
Power & Fuel Cost	16.29	15.66	8.60	7.68	8.22	7.83
Employee Cost	9.43	10.31	7.44	7.02	6.06	5.31
Other Manufacturing Expenses	4.68	5.28	3.09	3.76	2.55	2.42
Selling & Administrative Expenses	2.96	2.36	2.03	2.54	1.80	1.61
Miscellaneous Expenses	0.37	0.32	0.26	0.31	0.12	0.15
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	268.53	234.33	165.06	130.01	102.05	92.67
Operating Profit	32.65	27.64	11.00	14.52	10.30	5.84
Interest	10.40	9.34	3.50	2.16	2.12	1.82
Gross Profit	22.25	18.30	7.50	12.36	8.18	4.02
Depreciation	8.79	9.85	4.92	3.28	2.71	2.82
Profit Before Tax	13.46	8.45	2.58	9.08	5.47	1.20
Tax	3.20	1.86	0.13	2.40	1.60	0.45
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.27	-0.11	0.51	-0.15	0.00	-0.11
Reported Net Profit	9.99	6.70	1.93	6.83	3.88	0.85
Extraordinary Items	0.00	0.00	0.00	0.03	0.00	-0.01
Adjusted Net Profit	9.99	6.70	1.93	6.80	3.88	0.86
Adjustment below Net Profit	-0.58	0.38	-0.06	-0.01	0.00	-1.00
P & L Balance brought forward	24.94	17.87	15.99	9.17	5.29	5.44
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	34.35	24.94	17.87	15.99	9.17	5.29
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 %	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	6.01	6.39	1.84	6.52	14.55	3.20
Earnings Per Share(Adj)-Unit Curr	6.01	6.39	1.84	6.52	14.55	3.20
Book Value-Unit Curr	60.31	45.21	40.60	37.02	81.94	67.39
Book Value(Adj)-Unit Curr	60.31	45.21	40.60	37.02	81.94	67.39

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	50.64	66.69	84.95
Other Operating Income	0.00	0.00	0.00
Other Income	0.05	0.01	1.72
Total Income	50.69	66.70	86.67
Total Expenditure	39.31	56.67	77.79
PBIDT	11.38	10.03	8.88
Interest	2.67	2.19	3.11
PBDT	8.70	7.84	5.77
Depreciation	3.97	2.03	2.42
Tax	1.26	1.04	0.81
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.21	0.54	0.66
Reported Profit After Tax	3.69	4.22	1.88
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	3.69	4.22	1.88
EPS (Unit Curr.)	1.69	1.93	1.77
EPS (Adj) (Unit Curr.)	1.69	1.93	1.77
Calculated EPS (Unit Curr.)	1.66	1.92	1.13
Calculated EPS (Adj) (Unit Curr.)	1.66	1.92	1.13
Calculated EPS (Ann.) (Unit Curr.)	6.65	7.68	4.54
Calculated EPS (Adj) (Ann.) (Unit Curr.)	6.65	7.68	4.54
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	22.16	21.96	16.62
Reserve & Surplus	125.41	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(%)	22.47	15.04	10.45
PBDTM(%)	17.18	11.76	6.79
PATM(%)	7.29	6.33	2.21

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	1.61	1.98	1.58	1.10	1.64
Long Term Debt-Equity Ratio	0.64	0.56	0.44	0.49	0.34
Current Ratio	1.52	1.06	0.92	1.38	1.08
Fixed Assets	3.08	2.74	2.76	4.55	4.17
Inventory	4.07	4.72	5.46	6.03	4.89
Debtors	6.93	9.91	15.73	18.41	14.21
Interest Cover Ratio	2.29	1.90	1.73	5.20	3.58
PBIDTM (%)	10.95	10.81	6.51	10.32	8.93
PBITM (%)	8.01	6.96	3.60	7.99	6.58
PBDTM (%)	7.46	7.15	4.44	8.79	7.09
CPM (%)	6.30	6.47	4.05	7.19	5.71
APATM (%)	3.35	2.62	1.14	4.85	3.36
ROCE (%)	10.21	10.74	5.77	17.55	14.36
RONW (%)	11.16	12.07	4.74	22.51	19.49

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	450.00	399.80	413.90	107.86	86.80	91.00	909.07
Oct 2025	508.00	379.65	418.65	130.25	81.51	92.04	919.51
Sep 2025	499.50	430.00	430.05	121.48	94.53	94.55	944.55
Aug 2025	448.00	390.10	415.35	106.49	80.28	91.32	912.26
Jul 2025	459.00	399.75	414.25	104.89	85.34	91.08	909.84
Jun 2025	471.95	410.05	423.15	108.93	87.40	93.03	929.39
May 2025	469.00	405.05	437.05	110.94	84.09	96.09	959.92
Apr 2025	475.00	408.85	457.90	108.33	85.68	100.67	1,005.71
Mar 2025	480.00	434.80	459.15	82.08	51.84	75.46	753.89
Feb 2025	505.50	450.00	475.15	79.52	65.56	72.99	489.03
Jan 2025	495.00	440.60	481.90	78.63	66.87	74.03	495.98
Share Prices Of 2024
Dec 2024	448.90	414.80	443.20	70.46	63.71	68.08	456.15
Nov 2024	395.10	340.95	395.10	60.69	52.38	60.69	406.64
Sep 2024	429.95	213.75	429.45	66.12	29.71	65.97	442.00
Aug 2024	254.70	210.00	237.00	39.17	32.26	36.41	243.93
Jul 2024	276.00	209.10	220.00	45.31	29.20	33.80	226.43
Jun 2024	301.45	246.05	259.00	51.18	36.48	39.79	266.57
May 2024	327.80	210.10	273.45	54.66	30.14	42.01	281.44
Apr 2024	244.75	210.60	244.75	37.60	32.14	37.60	251.90
Mar 2024	323.00	244.40	244.40	49.62	37.54	37.54	251.54

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 48485.09
-246.89 -0.51%

S&P 500 6927.01
-23.93 -0.34%

HANG SENG 25635.24
-183.70 -0.71%

NIKKEI 225 50384.39
-142.53 -0.28%

FTSE 100 9873.61
2.93 0.03%

NIFTY 25937.75
-4.35 -0.02%

× Ask Your Question