IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	494.45 Nov 27,2025 EOD	494.50 Nov 27,2025 EOD
Today's Change( )	0.70 (0.14%)	1.00 (0.20%)
Open( )	494.90	496.95
Prev Close( )	493.75	493.50
Volume	17,260.00	168,535.00
Today's Range( )	495.50 - 486.80	496.95 - 486.80
52-Week Range( )	578.00 - 333.85	578.50 - 333.30
Buy (Size)	N.A	494.50(×10)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1988
Registered Office	Flat No 104 929/1 Naiwala,Faiz Road Karol Bagh, New Delhi, New Delhi-110005
Telephone	+91 124 439 6907
Fax	NA
Chairman	KULDIP SINGH RATHEE
Managing Director	KULDIP SINGH RATHEE
Company Secretary	Rajani Sharma
Auditor	Walker Chandiok & Co LLP
Face Value	2
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	KULDIP SINGH RATHEE
Non Executive Director	VIJAY RATHEE
Joint Managing Director	PRASHANT RATHEE AMAN RATHEE
Whole-time Director	Rajesh Katariya
Independent Director	Arun Duggal K C Mishra Deepti Sehgal Yogesh Kapur V K Pipersenia
Company Sec. & Compli. Officer	Rajani Sharma
Additional Director	Rajan Wadhera

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	39.43	39.43	39.43	40.18	40.69	10.17
Reserves Total	1017.90	826.21	651.39	625.56	609.26	531.98
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	1057.33	865.64	690.82	665.74	649.95	542.15
Secured Loans	32.79	95.12	131.30	69.43	42.67	99.32
Unsecured Loans	4.86	-19.91	39.63	49.88	11.35	50.07
Total Debt	37.65	75.21	170.93	119.31	54.02	149.39
Other Liabilities	34.65	29.85	25.62	24.03	27.54	27.03
Total Liabilities	1129.63	970.70	887.37	809.08	731.51	718.57
APPLICATION OF FUNDS :
Gross Block	1066.14	961.14	932.08	909.58	794.44	759.52
Less : Accumulated Depreciation	375.25	324.59	292.39	246.09	191.05	152.04
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	690.89	636.55	639.69	663.49	603.39	607.48
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	5.35	0.62	6.53	2.04	9.83	15.57
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	54.58	43.87	43.87	31.87	31.12	39.45
Current Assets, Loans & Advances
Inventories	186.49	164.48	153.13	124.37	112.68	93.04
Sundry Debtors	192.79	195.95	210.62	201.16	132.70	72.28
Cash and Bank Balance	16.40	12.59	1.26	1.21	18.67	3.55
Loans and Advances	22.61	23.63	23.10	9.50	7.65	20.09
Total Current Assets	418.29	396.65	388.11	336.24	271.71	188.96
Less : Current Liabilities and Provisions
Current Liabilities	318.13	310.66	228.99	235.92	183.17	143.21
Provisions	9.20	8.41	10.03	8.23	4.81	3.74
Total Current Liabilities & Provisions	327.33	319.07	239.02	244.15	187.98	146.96
Net Current Assets	90.96	77.58	149.09	92.09	83.73	42.00
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	12.15	9.92	8.76	8.17	0.00	0.00
Deferred Tax Liability	37.78	36.30	36.72	37.89	30.61	31.91
Net Deferred Tax	-25.63	-26.38	-27.96	-29.72	-30.61	-31.91
Other Assets	313.48	238.46	76.15	49.32	34.05	45.98
Total Assets	1129.63	970.70	887.37	809.08	731.51	718.57
Contingent Liabilities	604.00	341.00	337.50	305.96	63.34	71.07

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	3219.54	2926.43	2555.42	2013.10	1543.99	1644.58
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	3219.54	2926.43	2555.42	2013.10	1543.99	1644.58
Other Income	34.68	23.76	14.95	11.70	23.77	5.20
Stock Adjustments	16.90	15.60	16.55	10.35	17.26	-5.65
Total Income	3271.12	2965.79	2586.92	2035.15	1585.02	1644.13
EXPENDITURE :
Raw Materials	2273.65	2031.06	1798.56	1403.81	1015.44	1035.48
Power & Fuel Cost	100.32	99.06	92.54	74.41	60.35	65.31
Employee Cost	167.01	157.25	139.10	122.70	102.25	120.42
Other Manufacturing Expenses	287.14	291.35	233.18	199.26	147.15	153.35
Selling & Administrative Expenses	77.96	72.90	63.60	46.68	19.89	23.15
Miscellaneous Expenses	8.92	7.08	6.51	5.36	29.82	30.66
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	2915.00	2658.70	2333.49	1852.21	1374.91	1428.37
Operating Profit	356.12	307.09	253.43	182.94	210.11	215.75
Interest	11.83	14.74	10.85	8.05	10.85	20.01
Gross Profit	344.29	292.35	242.58	174.89	199.26	195.74
Depreciation	58.28	57.04	59.78	55.83	51.89	51.85
Profit Before Tax	286.01	235.31	182.80	119.06	147.37	143.89
Tax	73.66	61.01	48.58	31.54	37.92	30.14
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.32	-1.31	-1.77	-1.21	-1.16	-4.04
Reported Net Profit	212.67	175.61	135.99	88.73	110.61	117.80
Extraordinary Items	-0.13	-0.13	0.27	0.02	11.40	0.76
Adjusted Net Profit	212.80	175.74	135.72	88.71	99.21	117.04
Adjustment below Net Profit	-1.26	-0.80	-110.16	-72.43	-0.45	0.64
P & L Balance brought forward	823.82	649.01	623.93	608.14	500.34	414.86
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	19.71	0.00	0.75	0.51	2.37	2.45
P & L Balance carried down	1015.52	823.82	649.01	623.93	608.14	530.86
Dividend	0.00	0.00	0.00	0.00	2.03	2.03
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	50.00	50.00	0.00	0.00	20.00	20.00
Dividend Per Share(Rs)	1.50	1.00	0.00	0.00	0.40	0.40
Earnings Per Share-Unit Curr	10.79	8.91	6.90	4.42	5.44	23.16
Earnings Per Share(Adj)-Unit Curr	10.79	8.91	6.90	4.42	5.44	23.16
Book Value-Unit Curr	53.63	43.91	35.04	33.14	31.95	106.60
Book Value(Adj)-Unit Curr	53.63	43.91	35.04	33.14	31.95	106.60

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	826.76	726.76	735.34
Other Operating Income	0.00	0.00	0.00
Other Income	12.27	9.92	9.13
Total Income	839.03	736.68	744.47
Total Expenditure	748.52	646.23	663.64
PBIDT	90.51	90.45	80.83
Interest	3.66	2.39	2.93
PBDT	86.85	88.06	77.90
Depreciation	14.84	14.93	14.85
Tax	18.64	18.12	16.40
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.04	0.61	0.01
Reported Profit After Tax	53.33	54.40	46.64
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	53.33	54.40	46.64
EPS (Unit Curr.)	2.70	2.76	2.37
EPS (Adj) (Unit Curr.)	2.70	2.76	2.37
Calculated EPS (Unit Curr.)	2.71	2.76	2.37
Calculated EPS (Adj) (Unit Curr.)	2.71	2.76	2.37
Calculated EPS (Ann.) (Unit Curr.)	10.82	11.04	9.46
Calculated EPS (Adj) (Ann.) (Unit Curr.)	10.82	11.04	9.46
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	39.43	39.43	39.43
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	2.00	2.00
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(%)	10.95	12.45	10.99
PBDTM(%)	10.50	12.12	10.59
PATM(%)	6.45	7.49	6.34

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.06	0.16	0.21	0.13	0.17
Long Term Debt-Equity Ratio	0.04	0.06	0.07	0.07	0.11
Current Ratio	1.10	1.03	0.99	1.07	0.98
Fixed Assets	3.18	3.09	2.78	2.36	1.99
Inventory	18.35	18.43	18.42	16.98	15.01
Debtors	16.56	14.40	12.41	12.06	15.06
Interest Cover Ratio	25.18	16.96	17.85	15.79	13.17
PBIDTM (%)	11.06	10.49	9.92	9.09	12.61
PBITM (%)	9.25	8.54	7.58	6.31	9.25
PBDTM (%)	10.69	9.99	9.49	8.69	11.91
CPM (%)	8.42	7.95	7.66	7.18	9.79
APATM (%)	6.61	6.00	5.32	4.41	6.43
ROCE (%)	28.36	26.92	22.83	16.50	19.71
RONW (%)	22.12	22.57	20.05	13.49	16.64

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Oct 2025	537.10	467.40	484.35	50.36	42.37	44.87	9,548.60
Sep 2025	578.00	484.00	527.30	54.68	43.24	48.85	10,395.33
Aug 2025	521.85	450.00	481.25	48.90	40.06	44.58	9,487.49
Jul 2025	554.15	488.00	508.95	52.68	43.77	47.15	10,033.57
Jun 2025	547.90	435.10	534.85	52.00	38.76	49.55	10,544.17
May 2025	470.80	386.00	451.70	46.42	34.02	41.85	8,904.93
Apr 2025	465.00	372.05	399.50	44.51	31.87	37.01	7,875.85
Mar 2025	473.00	333.85	444.85	46.25	30.41	41.21	8,769.89
Feb 2025	453.45	354.65	365.45	52.96	38.61	41.00	7,204.58
Jan 2025	498.95	403.55	450.10	59.22	43.69	50.49	8,873.39
Share Prices Of 2024
Dec 2024	508.95	444.30	476.15	57.86	49.04	53.41	9,386.94
Nov 2024	462.30	401.25	454.55	53.07	43.39	50.99	8,961.12
Oct 2024	444.45	383.00	441.10	51.07	41.62	49.48	8,695.96
Sep 2024	485.10	433.95	439.40	56.45	48.08	49.29	8,662.45
Aug 2024	474.85	371.40	460.75	53.77	41.24	51.69	9,083.35
Jul 2024	433.60	355.20	396.75	50.55	38.27	44.51	7,821.63
Jun 2024	371.65	285.25	362.65	42.87	30.92	40.68	7,149.38
May 2024	335.05	290.05	300.15	39.80	32.17	33.67	5,917.24
Apr 2024	327.70	280.30	309.20	37.16	31.13	34.69	6,095.65
Mar 2024	299.10	240.70	285.00	34.83	26.64	31.97	5,618.56

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 47439.25
305.79 0.65%

S&P 500 6833.01
46.13 0.68%

HANG SENG 25945.94
17.85 0.07%

NIKKEI 225 50154.28
595.21 1.20%

FTSE 100 9690.34
80.81 0.84%

NIFTY 26215.55
10.25 0.04%

× Ask Your Question