IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	140.65 Jan 23,2026 EOD	139.22 Jan 23,2026 EOD
Today's Change( )	-12.85 (-8.37%)	-12.61 (-8.31%)
Open( )	152.80	152.24
Prev Close( )	153.50	151.83
Volume	886.00	56,517.00
Today's Range( )	152.80 - 138.00	153.79 - 133.05
52-Week Range( )	340.00 - 138.00	341.00 - 133.05
Buy (Size)	N.A	139.22(×3)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2010
Registered Office	Shop No. 25 DDA Market,Savita Vihar, Delhi, Delhi-110092
Telephone	91-11-45674071
Fax	NA
Chairman	Pawan Kant
Managing Director	Sanjay Gupta
Company Secretary	Mukesh Kumar Nagar
Auditor	MSKA & 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


Managing Director & Chief Executive Officer	Sanjay Gupta
Whole-time Director	Asha Gupta
Independent Director	Shyam Sunder Soni Susheel Kumar Tyagi
Chairman & Independent Director	Pawan Kant
Company Sec. & Compli. Officer	Mukesh Kumar Nagar
Non Executive Director	Apurva Chamaria

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	15.06	13.66	11.78	11.78	11.78	10.30
Reserves Total	226.68	172.62	77.37	69.51	66.70	63.44
Equity Share Warrants	5.05	13.81	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	246.79	200.09	89.15	81.29	78.48	73.74
Secured Loans	104.56	84.41	109.49	112.20	103.29	76.53
Unsecured Loans	111.30	136.06	156.47	175.06	3.25	3.25
Total Debt	215.86	220.47	265.96	287.26	106.54	79.78
Other Liabilities	2.52	1.84	1.34	1.33	4.58	3.19
Total Liabilities	465.17	422.40	356.45	369.88	189.60	156.71
APPLICATION OF FUNDS :
Gross Block	329.69	309.55	261.57	254.25	106.59	76.65
Less : Accumulated Depreciation	116.49	80.51	45.40	16.37	43.06	37.38
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	213.20	229.04	216.17	237.88	63.53	39.27
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	8.10	0.49	2.10	0.05	2.22	16.37
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	11.36	10.19	9.86	9.86	9.86	9.86
Current Assets, Loans & Advances
Inventories	0.41	0.42	0.50	0.13	0.35	0.69
Sundry Debtors	203.86	161.60	123.13	107.50	83.65	81.16
Cash and Bank Balance	8.40	8.76	2.39	5.18	5.76	6.19
Loans and Advances	33.80	26.22	36.39	48.37	46.07	43.78
Total Current Assets	246.47	196.99	162.41	161.19	135.84	131.82
Less : Current Liabilities and Provisions
Current Liabilities	29.17	26.08	49.95	53.14	40.11	51.65
Provisions	0.38	0.21	0.48	0.36	0.25	0.61
Total Current Liabilities & Provisions	29.55	26.29	50.44	53.50	40.35	52.26
Net Current Assets	216.92	170.70	111.97	107.68	95.48	79.56
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	11.63	10.60	11.43	50.31	1.45	3.41
Deferred Tax Liability	12.48	9.63	7.02	47.01	0.00	2.10
Net Deferred Tax	-0.85	0.97	4.41	3.30	1.45	1.31
Other Assets	16.45	11.01	11.94	11.11	17.06	10.34
Total Assets	465.18	422.40	356.45	369.87	189.60	156.71
Contingent Liabilities	0.00	0.00	0.00	9.78	5.78	6.02

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	550.81	479.76	427.11	431.65	333.39	322.28
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	550.81	479.76	427.11	431.65	333.39	322.28
Other Income	2.84	25.42	2.79	0.69	1.19	1.46
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.61
Total Income	553.65	505.18	429.90	432.34	334.58	324.35
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	35.11
Power & Fuel Cost	1.29	1.07	2.97	0.85	0.28	0.35
Employee Cost	21.31	15.55	15.20	14.69	11.14	12.77
Other Manufacturing Expenses	394.22	340.65	298.02	343.58	270.06	220.80
Selling & Administrative Expenses	31.95	34.78	28.88	27.11	21.94	22.22
Miscellaneous Expenses	6.18	2.77	6.45	4.24	13.88	7.49
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	454.95	394.81	351.52	390.47	317.30	298.75
Operating Profit	98.71	110.36	78.38	41.86	17.27	25.62
Interest	26.41	29.21	31.40	22.95	12.85	9.95
Gross Profit	72.30	81.15	46.98	18.91	4.42	15.67
Depreciation	43.17	38.34	35.80	18.05	6.78	9.31
Profit Before Tax	29.13	42.81	11.18	0.86	-2.36	6.36
Tax	6.03	6.65	4.42	3.23	-0.46	2.98
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	1.82	3.44	-1.10	-3.30	-0.14	-1.10
Reported Net Profit	21.28	32.72	7.87	0.92	-1.76	4.48
Extraordinary Items	-0.11	11.27	0.07	-0.05	1.02	0.07
Adjusted Net Profit	21.39	21.45	7.80	0.97	-2.78	4.41
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	42.97	10.70	2.83	1.91	36.85	32.37
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.79	0.46	0.00	0.00	0.00	0.00
P & L Balance carried down	63.45	42.97	10.70	2.83	35.08	36.85
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 %	12.00	12.00	10.00	0.00	0.00	0.00
Dividend Per Share(Rs)	1.20	1.20	1.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	14.13	23.96	6.68	0.78	-1.50	4.35
Earnings Per Share(Adj)-Unit Curr	14.13	23.96	6.68	0.78	-1.50	4.35
Book Value-Unit Curr	160.54	136.39	75.71	69.03	66.65	71.61
Book Value(Adj)-Unit Curr	160.54	136.39	75.71	69.03	66.65	71.61

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	142.53	124.48	147.44
Other Operating Income	0.00	0.00	0.00
Other Income	1.99	0.65	0.20
Total Income	144.52	125.13	147.64
Total Expenditure	118.53	101.11	123.84
PBIDT	26.00	24.02	23.79
Interest	7.90	6.10	6.00
PBDT	18.10	17.92	17.79
Depreciation	11.59	10.98	10.18
Tax	0.49	1.56	0.93
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.99	0.45	1.42
Reported Profit After Tax	5.02	4.93	5.26
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	5.02	4.93	5.26
EPS (Unit Curr.)	3.34	3.26	3.70
EPS (Adj) (Unit Curr.)	3.34	3.26	3.70
Calculated EPS (Unit Curr.)	3.34	3.27	3.50
Calculated EPS (Adj) (Unit Curr.)	3.34	3.27	3.50
Calculated EPS (Ann.) (Unit Curr.)	13.34	13.10	13.98
Calculated EPS (Adj) (Ann.) (Unit Curr.)	13.34	13.10	13.98
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	15.06	15.06	15.06
Reserve & Surplus	0.00	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(%)	18.24	19.30	16.14
PBDTM(%)	12.70	14.40	12.07
PATM(%)	3.52	3.96	3.57

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.98	1.68	3.25	2.46	1.22
Long Term Debt-Equity Ratio	0.53	1.07	2.33	1.62	0.44
Current Ratio	1.69	1.41	1.23	1.27	1.27
Fixed Assets	1.72	1.68	1.66	2.39	3.64
Inventory	1327.25	1042.96	1355.90	1798.54	641.13
Debtors	3.01	3.37	3.70	4.52	4.05
Interest Cover Ratio	2.10	1.96	1.36	1.03	0.74
PBIDTM (%)	17.92	19.93	18.35	9.67	4.87
PBITM (%)	10.08	11.94	9.97	5.49	2.84
PBDTM (%)	13.13	13.84	11.00	4.35	1.02
CPM (%)	11.70	12.46	10.22	4.41	1.20
APATM (%)	3.86	4.47	1.84	0.22	-0.83
ROCE (%)	12.52	14.71	11.72	8.47	5.47
RONW (%)	9.52	14.83	9.23	1.21	-3.65

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Dec 2025	198.90	156.40	177.70	14.30	10.35	12.51	267.58
Nov 2025	222.00	192.00	198.80	15.65	13.03	13.99	299.35
Oct 2025	266.20	217.00	220.00	20.46	14.67	15.49	331.27
Sep 2025	249.90	213.45	224.15	18.84	14.70	15.78	337.52
Aug 2025	269.70	205.55	213.80	21.32	13.91	15.05	321.93
Jul 2025	310.00	235.00	249.15	27.60	15.70	17.54	375.16
Jun 2025	319.00	235.00	299.70	25.83	14.03	21.10	451.28
May 2025	340.00	228.00	285.80	26.03	15.61	20.12	430.35
Apr 2025	257.00	231.80	240.35	18.09	16.32	16.92	361.91
Mar 2025	266.10	200.55	245.50	18.73	12.93	17.28	369.67
Feb 2025	325.65	249.40	254.60	23.25	16.15	17.87	383.37
Jan 2025	394.00	290.65	321.65	28.27	19.84	22.58	484.33
Share Prices Of 2024
Dec 2024	450.40	353.90	375.20	32.68	23.50	26.00	557.65
Nov 2024	516.75	392.35	448.40	34.90	26.56	30.78	660.17
Oct 2024	549.05	412.00	494.20	37.31	24.85	32.70	701.40
Sep 2024	488.70	428.25	452.95	31.89	26.32	29.42	631.08
Aug 2024	510.00	429.00	461.95	33.28	24.20	29.41	630.92
Jul 2024	520.05	443.05	509.60	33.79	26.52	32.45	696.00
Jun 2024	560.25	407.00	489.85	38.66	24.25	31.19	669.02
May 2024	585.95	469.00	505.40	39.62	27.94	32.18	690.26

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 49393.18
294.94 0.60%

S&P 500 6933.34
36.72 0.53%

HANG SENG 26749.52
119.55 0.45%

NIKKEI 225 53831.56
142.67 0.27%

FTSE 100 10161.37
23.28 0.23%

NIFTY 25048.65
-241.25 -0.95%

× Ask Your Question