IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	273.90 Jan 02,2026 EOD	273.35 Jan 02,2026 EOD
Today's Change( )	10.75 (4.09%)	10.60 (4.03%)
Open( )	264.95	264.00
Prev Close( )	263.15	262.75
Volume	29,463.00	493,015.00
Today's Range( )	275.20 - 264.40	275.00 - 263.05
52-Week Range( )	299.00 - 137.10	298.80 - 137.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	273.35(×936)

Company Background


Incorporation Year	2005
Registered Office	S C O 1-5 Urbana Jalandhar,Heights-II, Jalabdhar, Punjab-144022
Telephone	NA
Fax	NA
Chairman	Anuj Bansal
Managing Director	Sukhdev Singh
Company Secretary	Aarti Mahajan
Auditor	R S Kalra & Asociates
Face Value	1
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Bigshare Services Pvt Ltd Office No S6-2,Pinnacle Busine.Park,Mahakali Caves Road,Mumbai - 400093

Board of Directors


Chairman & Non Executive Dir.	Anuj Bansal
ED / MD / Promoter	Sukhdev Singh
WTD & Executive Director	Salwinderjit Kaur
Independent Non Exe. Director	AMRIK SINGH CHAWLA Mohit Saluja
E D & Wholetime Director	Simran Kaur Josan
Company Sec. & Compli. Officer	Aarti Mahajan

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	12.22	12.22	12.22	12.22	12.22	10.22
Reserves Total	282.63	212.48	160.25	113.67	78.54	58.06
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	294.85	224.70	172.47	125.89	90.76	68.28
Secured Loans	0.00	0.00	0.00	0.00	50.97	104.30
Unsecured Loans	137.42	137.68	48.97	41.90	0.75	0.69
Total Debt	137.42	137.68	48.97	41.90	51.72	104.99
Other Liabilities	0.90	0.78	0.60	0.43	0.28	0.13
Total Liabilities	433.17	363.16	222.04	168.22	142.76	173.40
APPLICATION OF FUNDS :
Gross Block	337.96	296.28	204.41	149.08	72.11	47.73
Less : Accumulated Depreciation	61.96	44.29	33.07	27.21	23.35	19.20
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	276.00	251.99	171.34	121.87	48.76	28.53
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	0.00	0.00	0.00	0.00
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	18.93
Current Assets, Loans & Advances
Inventories	818.43	660.42	522.59	443.52	393.63	322.81
Sundry Debtors	2.16	1.80	1.69	1.55	5.10	3.59
Cash and Bank Balance	27.57	100.30	45.48	31.33	16.93	13.24
Loans and Advances	59.24	59.35	10.00	8.01	19.83	11.00
Total Current Assets	907.40	821.87	579.75	484.41	435.50	350.64
Less : Current Liabilities and Provisions
Current Liabilities	761.74	715.83	536.77	440.89	344.56	226.50
Provisions	1.51	0.58	0.43	0.44	0.35	0.33
Total Current Liabilities & Provisions	763.25	716.41	537.20	441.33	344.91	226.83
Net Current Assets	144.15	105.46	42.55	43.08	90.60	123.81
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	8.94	3.10	6.18	1.71	1.47	1.13
Deferred Tax Liability	0.00	0.00	0.00	0.00	0.00	0.00
Net Deferred Tax	8.94	3.10	6.18	1.71	1.47	1.13
Other Assets	4.09	2.60	1.95	1.55	1.93	1.00
Total Assets	433.18	363.15	222.03	168.21	142.77	173.40
Contingent Liabilities	28.54	24.89	17.62	16.92	0.00	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	324.87	292.33	241.11	197.45	110.24	91.02
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	324.87	292.33	241.11	197.45	110.24	91.02
Other Income	12.58	9.06	6.41	3.47	2.35	2.02
Stock Adjustments	158.01	137.84	79.07	49.89	70.83	101.72
Total Income	495.46	439.23	326.59	250.81	183.42	194.76
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	116.85	123.80
Power & Fuel Cost	2.99	5.12	5.39	5.50	4.96	1.49
Employee Cost	41.73	33.40	25.42	25.96	20.42	19.98
Other Manufacturing Expenses	332.64	305.96	221.54	161.51	0.90	0.67
Selling & Administrative Expenses	9.60	8.05	8.24	4.47	4.68	10.74
Miscellaneous Expenses	2.67	1.67	1.04	0.87	0.56	3.02
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	389.64	354.21	261.62	198.31	148.36	159.71
Operating Profit	105.82	85.02	64.96	52.50	35.06	35.06
Interest	13.36	7.70	5.14	4.67	10.76	12.57
Gross Profit	92.46	77.32	59.82	47.83	24.30	22.49
Depreciation	18.30	11.64	5.86	3.98	4.15	4.27
Profit Before Tax	74.16	65.68	53.96	43.85	20.15	18.22
Tax	13.33	10.50	10.32	7.67	3.57	3.20
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-5.84	3.09	-4.47	-0.24	-0.34	-0.04
Reported Net Profit	66.67	52.10	48.12	36.42	16.92	15.05
Extraordinary Items	0.00	0.00	0.19	0.01	0.00	0.00
Adjusted Net Profit	66.67	52.10	47.93	36.41	16.92	15.05
Adjustment below Net Profit	4.71	1.36	-0.32	-0.07	-4.43	-1.75
P & L Balance brought forward	191.66	139.43	92.85	55.72	43.59	31.66
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	1.22	1.22	1.22	-0.78	0.36	0.62
P & L Balance carried down	261.82	191.66	139.43	92.85	55.72	44.34
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	5.00	5.00
Dividend Per Share(Rs)	1.00	1.00	1.00	1.00	0.50	0.50
Earnings Per Share-Unit Curr	54.57	42.64	39.39	29.81	13.85	14.74
Earnings Per Share(Adj)-Unit Curr	10.91	4.26	3.94	2.98	1.39	1.47
Book Value-Unit Curr	241.35	183.92	141.17	103.04	74.29	66.83
Book Value(Adj)-Unit Curr	48.27	18.39	14.12	10.30	7.43	6.68

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	85.30	91.61	83.28
Other Operating Income	0.00	0.00	0.00
Other Income	1.83	1.94	5.64
Total Income	87.14	93.55	88.91
Total Expenditure	51.68	61.28	67.59
PBIDT	35.46	32.27	21.32
Interest	3.71	3.15	4.26
PBDT	31.75	29.12	17.06
Depreciation	5.03	4.85	4.63
Tax	4.67	4.25	2.54
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	-5.84
Reported Profit After Tax	22.05	20.01	15.74
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	22.05	20.01	15.74
EPS (Unit Curr.)	9.02	8.19	6.44
EPS (Adj) (Unit Curr.)	1.80	1.64	1.29
Calculated EPS (Unit Curr.)	9.02	8.19	6.44
Calculated EPS (Adj) (Unit Curr.)	1.80	1.64	1.29
Calculated EPS (Ann.) (Unit Curr.)	36.10	32.77	25.76
Calculated EPS (Adj) (Ann.) (Unit Curr.)	7.22	6.55	5.15
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	12.22	12.22	12.22
Reserve & Surplus	324.70	0.00	0.00
Face Value	5.00	5.00	5.00
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(%)	41.57	35.23	25.60
PBDTM(%)	37.22	31.79	20.49
PATM(%)	25.85	21.84	18.90

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.53	0.47	0.30	0.43	0.99
Long Term Debt-Equity Ratio	0.29	0.21	0.18	0.18	0.50
Current Ratio	1.09	1.04	1.06	1.10	1.22
Fixed Assets	1.02	1.17	1.36	1.79	1.84
Inventory	0.44	0.49	0.50	0.47	0.31
Debtors	164.08	167.52	148.83	59.38	25.37
Interest Cover Ratio	6.55	9.53	11.50	10.39	2.87
PBIDTM (%)	32.57	29.08	26.94	26.59	31.80
PBITM (%)	26.94	25.10	24.51	24.57	28.04
PBDTM (%)	28.46	26.45	24.81	24.22	22.04
CPM (%)	26.16	21.80	22.39	20.46	19.11
APATM (%)	20.52	17.82	19.96	18.45	15.35
ROCE (%)	21.98	25.08	30.29	31.20	19.55
RONW (%)	25.66	26.24	32.26	33.62	21.28

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Dec 2025	285.00	239.45	262.65	54.00	41.27	48.13	3,208.72
Nov 2025	296.15	248.00	271.50	56.70	44.67	49.75	3,316.84
Oct 2025	299.00	225.00	260.10	54.95	34.59	47.66	3,177.57
Sep 2025	258.71	227.40	251.82	48.44	40.91	46.14	3,076.41
Aug 2025	260.00	210.00	226.69	52.12	37.79	41.54	2,769.41
Jul 2025	217.89	187.00	215.91	40.46	33.89	39.56	2,637.71
Jun 2025	204.40	157.02	195.76	38.59	25.86	35.87	2,391.55
May 2025	181.99	147.00	170.22	33.99	26.52	31.19	2,079.53
Apr 2025	179.12	137.10	174.20	33.75	24.56	31.92	2,128.15
Mar 2025	194.36	160.00	171.01	37.41	28.89	31.34	2,089.18
Feb 2025	186.44	159.00	162.53	43.71	36.78	38.11	1,985.58
Jan 2025	190.00	155.32	161.55	47.46	35.45	37.88	1,973.61
Share Prices Of 2024
Dec 2024	189.89	160.10	177.60	45.08	36.48	41.64	2,169.63
Nov 2024	169.90	118.44	160.85	41.80	26.72	37.72	1,965.00
Oct 2024	117.40	88.50	113.62	28.45	19.37	26.64	1,388.00
Sep 2024	118.40	89.50	100.95	29.48	20.70	23.67	1,233.28
Aug 2024	103.00	72.38	97.69	26.07	15.17	22.91	1,193.39
Jul 2024	92.00	83.15	84.92	22.10	18.90	19.91	1,037.44
Jun 2024	89.90	80.03	85.55	22.19	18.25	20.06	1,045.14
May 2024	92.80	81.50	86.31	22.20	18.05	20.24	1,054.36

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 48397.51
313.23 0.65%

S&P 500 6878.71
12.21 0.18%

HANG SENG 25854.61
219.37 0.86%

NIKKEI 225 50384.39
-142.53 -0.28%

FTSE 100 9967.75
36.37 0.37%

NIFTY 26328.55
182.00 0.70%

× Ask Your Question