IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	2,464.40 May 15,2026 EOD	2,464.30 May 15,2026 EOD
Today's Change( )	-83.10 (-3.26%)	-82.60 (-3.24%)
Open( )	2,549.05	2,557.00
Prev Close( )	2,547.50	2,546.90
Volume	36,370.00	477,212.00
Today's Range( )	2,564.95 - 2,352.95	2,563.90 - 2,351.00
52-Week Range( )	2,575.75 - 1,014.65	2,575.00 - 1,015.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	2,464.30(×583)

Company Background


Incorporation Year	1995
Registered Office	F-28 Okhla Industrial Area,Phase-I, New Delhi, New Delhi-110020
Telephone	+91 120 4555 666
Fax	NA
Chairman	Hari Shanker Khemka
Managing Director	Aditya Khemka
Company Secretary	Roshni Tandon
Auditor	Walker Chandiok & Co LLP
Face Value	1
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


Chairman & Wholetime Director	Hari Shanker Khemka
Managing Director	Aditya Khemka
Whole Time Director	Ananmay Khemka
Non Executive Director	Atul B Lall
Independent Director	Himanshu Baid Manish Sharma Ambika Sharma Chetan Kajaria
Company Sec. & Compli. Officer	Roshni Tandon

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	10.98	2.05	2.05	2.50	2.50	2.50
Reserves Total	798.41	429.99	287.88	269.00	187.21	167.16
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	809.39	432.04	289.93	271.50	189.71	169.66
Secured Loans	405.83	404.07	363.37	186.23	139.90	247.45
Unsecured Loans	97.87	32.20	46.23	3.70	7.00	17.26
Total Debt	503.70	436.27	409.60	189.93	146.90	264.71
Other Liabilities	12.09	8.94	16.95	10.53	6.74	5.28
Total Liabilities	1325.18	877.25	716.48	471.96	343.35	439.65
APPLICATION OF FUNDS :
Gross Block	141.30	99.77	82.93	67.10	61.41	67.29
Less : Accumulated Depreciation	50.89	29.47	18.11	12.56	5.66	17.13
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	90.41	70.30	64.82	54.54	55.75	50.16
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	27.53	15.50	6.56	4.17	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	259.77	11.23	11.13	16.57	11.42	11.61
Current Assets, Loans & Advances
Inventories	594.69	509.21	511.05	302.68	70.31	197.58
Sundry Debtors	1036.09	734.27	614.96	524.93	353.72	402.02
Cash and Bank Balance	99.35	70.48	370.97	200.58	150.65	30.87
Loans and Advances	324.54	219.08	80.39	71.05	17.90	65.14
Total Current Assets	2054.68	1533.04	1577.37	1099.24	592.58	695.62
Less : Current Liabilities and Provisions
Current Liabilities	1126.16	765.29	962.13	711.13	323.25	328.09
Provisions	20.89	11.08	9.83	17.42	8.69	8.66
Total Current Liabilities & Provisions	1147.05	776.37	971.96	728.55	331.95	336.75
Net Current Assets	907.63	756.67	605.41	370.69	260.64	358.86
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	25.37	14.61	5.67	5.94	7.22	3.52
Deferred Tax Liability	10.81	7.64	0.00	0.00	0.00	0.00
Net Deferred Tax	14.56	6.97	5.67	5.94	7.22	3.52
Other Assets	25.29	16.59	22.88	20.05	8.33	15.50
Total Assets	1325.19	877.27	716.47	471.96	343.36	439.65
Contingent Liabilities	27.13	9.74	4.97	4.97	12.09	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	3065.82	2782.43	2284.55	1633.50	1110.36	1219.28
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	3065.82	2782.43	2284.55	1633.50	1110.36	1219.28
Other Income	11.59	17.68	13.73	14.89	11.76	5.75
Stock Adjustments	81.64	-2.08	209.33	232.44	-119.62	-127.35
Total Income	3159.05	2798.03	2507.61	1880.83	1002.50	1097.68
EXPENDITURE :
Raw Materials	2534.87	2269.86	2107.64	1573.69	802.84	808.12
Power & Fuel Cost	1.47	1.09	0.94	0.00	0.80	1.21
Employee Cost	166.50	132.20	102.01	82.68	61.73	71.08
Other Manufacturing Expenses	3.58	3.58	19.07	0.12	8.15	0.92
Selling & Administrative Expenses	191.55	142.37	94.43	35.33	20.56	147.08
Miscellaneous Expenses	11.92	8.27	14.26	44.56	43.41	28.20
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	2909.89	2557.37	2338.35	1736.37	937.49	1056.61
Operating Profit	249.15	240.66	169.26	144.46	65.01	41.06
Interest	41.51	30.90	23.22	20.38	26.38	36.04
Gross Profit	207.64	209.76	146.04	124.08	38.63	5.02
Depreciation	25.24	15.71	8.85	7.54	5.75	3.58
Profit Before Tax	182.40	194.05	137.19	116.54	32.88	1.44
Tax	54.72	50.69	34.82	31.33	10.38	1.20
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-7.61	-1.25	0.24	1.56	-0.66	0.60
Reported Net Profit	135.30	144.60	102.13	83.64	23.16	-0.36
Extraordinary Items	-0.21	3.26	-4.32	-3.50	-1.17	-0.09
Adjusted Net Profit	135.51	141.34	106.45	87.14	24.33	-0.27
Adjustment below Net Profit	-0.36	-1.49	0.10	0.00	-0.86	0.00
P & L Balance brought forward	412.49	270.39	251.96	170.17	150.49	153.69
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	18.00	1.00	83.81	1.85	2.62	0.60
P & L Balance carried down	529.43	412.49	270.39	251.96	170.17	152.73
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	40.00	40.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	4.00	4.00	0.00
Earnings Per Share-Unit Curr	12.32	705.37	498.21	334.57	92.63	-1.44
Earnings Per Share(Adj)-Unit Curr	12.32	705.37	498.21	334.57	92.63	-1.44
Book Value-Unit Curr	73.71	2107.49	1414.30	1086.02	758.85	678.63
Book Value(Adj)-Unit Curr	73.71	2107.49	1414.30	1086.02	758.85	678.63

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	1125.70	904.65	730.86
Other Operating Income	0.00	0.00	0.00
Other Income	4.52	3.49	3.12
Total Income	1130.22	908.14	733.98
Total Expenditure	1000.94	806.94	673.57
PBIDT	129.28	101.20	60.41
Interest	4.38	6.73	10.41
PBDT	124.90	94.47	50.00
Depreciation	8.89	7.64	7.48
Tax	32.66	25.71	12.09
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-4.17	-4.65	-0.67
Reported Profit After Tax	87.52	65.77	31.10
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	87.52	65.77	31.10
EPS (Unit Curr.)	7.46	5.87	2.83
EPS (Adj) (Unit Curr.)	7.46	5.87	2.83
Calculated EPS (Unit Curr.)	7.45	5.61	2.83
Calculated EPS (Adj) (Unit Curr.)	7.45	5.61	2.83
Calculated EPS (Ann.) (Unit Curr.)	29.78	22.44	11.33
Calculated EPS (Adj) (Ann.) (Unit Curr.)	29.78	22.44	11.33
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	11.76	11.72	10.98
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(%)	11.48	11.19	8.27
PBDTM(%)	11.10	10.44	6.84
PATM(%)	7.77	7.27	4.26

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.76	1.17	1.07	0.73	1.15
Long Term Debt-Equity Ratio	0.07	0.12	0.16	0.13	0.10
Current Ratio	1.30	1.25	1.22	1.28	1.24
Fixed Assets	25.44	30.46	30.45	25.42	17.26
Inventory	5.55	5.45	5.62	8.76	8.29
Debtors	3.46	4.12	4.01	3.72	2.94
Interest Cover Ratio	5.39	7.28	6.91	6.72	2.25
PBIDTM (%)	8.13	8.65	7.41	8.84	5.85
PBITM (%)	7.30	8.08	7.02	8.38	5.34
PBDTM (%)	6.77	7.54	6.39	7.60	3.48
CPM (%)	5.24	5.76	4.86	5.58	2.60
APATM (%)	4.41	5.20	4.47	5.12	2.09
ROCE (%)	20.33	28.23	27.00	33.58	15.14
RONW (%)	21.80	40.06	36.38	36.27	12.89

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2026	2,385.00	1,763.00	2,323.80	214.48	149.86	202.01	27,373.92
Mar 2026	1,888.65	1,531.55	1,797.65	169.70	117.12	156.27	21,175.97
Feb 2026	1,710.00	1,382.15	1,687.50	150.63	119.61	146.69	19,878.43
Jan 2026	1,535.35	1,350.00	1,380.70	134.14	114.09	119.77	16,229.44
Share Prices Of 2025
Dec 2025	1,608.25	1,451.30	1,488.75	140.47	122.87	129.14	17,499.51
Nov 2025	1,747.55	1,303.00	1,525.65	157.68	110.80	132.34	17,933.26
Oct 2025	1,473.00	1,301.10	1,322.05	132.92	110.77	114.36	15,497.32
Sep 2025	1,477.00	1,196.05	1,318.95	128.81	99.28	114.09	15,460.98
Aug 2025	1,386.55	1,014.65	1,257.90	122.19	82.15	108.81	14,745.34

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 Maintained by CMOTS Infotech (ISO 9001:2015 & ISO/IEC 27001:2022 Certified)

DJIA 50087.63
373.42 0.75%

S&P 500 7522.46
57.21 0.77%

HANG SENG 25962.74
-426.31 -1.62%

NIKKEI 225 61141.50
-1512.55 -2.41%

FTSE 100 10172.40
-200.53 -1.93%

NIFTY 23643.50
-46.10 -0.19%

× Ask Your Question