IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	501.65 Jan 23,2026 EOD	501.40 Jan 23,2026 EOD
Today's Change( )	-35.75 (-6.65%)	-36.30 (-6.75%)
Open( )	537.35	536.75
Prev Close( )	537.40	537.70
Volume	148,037.00	2,901,719.00
Today's Range( )	537.40 - 498.25	536.80 - 497.80
52-Week Range( )	870.65 - 366.15	871.95 - 376.15
Buy (Size)	N.A	N.A
Sell (Size)	N.A	501.40(×516)

Company Background


Incorporation Year	1985
Registered Office	Plot No CP-1,Sector - 8, IMT Manesar, Haryana-122051
Telephone	91-01274-249374/249376
Fax	91-0124-4265817
Chairman	NA
Managing Director	Amit Sarin
Company Secretary	Neeraj Kumar.
Auditor	Ranjana Vandana & Co
Face Value	2
Market Lot	1
Listing	BSE,Luxembourg,MSEI ,NSEBSE,Luxembourg,MSEI ,NSE
Registrar	Alankit Assignments Ltd 2E/21 Alankit House,Anarkali Market,Jhandewalan Extn,New Delhi - 110055

Board of Directors


Managing Director	Amit Sarin
Whole Time Director & Chief Operating Officer	Ashim Sarin
Whole Time Director & Chief Executive Officer	Aman Sarin
Independent Director	Rajesh Tuteja Kulpreet Sood Kosaraju Veerayya Chowdary
Company Sec. & Compli. Officer	Neeraj Kumar.
Independent Director	Rajendra Prasad 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	68.65	68.38	64.82	59.02	59.02	59.02
Reserves Total	3633.52	3336.00	2696.53	2552.41	2409.14	2385.63
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	3702.17	3404.38	2761.35	2611.43	2468.16	2444.65
Secured Loans	346.79	412.76	830.44	846.47	1353.03	1510.12
Unsecured Loans	73.76	176.43	190.25	382.45	261.25	88.01
Total Debt	420.55	589.19	1020.69	1228.92	1614.28	1598.13
Other Liabilities	51.21	130.68	148.32	114.98	98.69	1.35
Total Liabilities	4173.93	4124.25	3930.36	3955.33	4181.13	4044.13
APPLICATION OF FUNDS :
Gross Block	1356.40	1339.48	1338.62	1336.46	1335.73	1334.10
Less : Accumulated Depreciation	232.73	218.66	204.75	192.63	178.31	163.62
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1123.67	1120.82	1133.87	1143.83	1157.42	1170.48
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	24.40	19.67	3.05	41.34	86.47	136.01
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	365.16	324.32	375.63	339.72	290.21	290.18
Current Assets, Loans & Advances
Inventories	720.16	1045.79	1063.27	978.91	1265.86	1223.64
Sundry Debtors	116.36	98.22	45.44	21.05	53.68	81.51
Cash and Bank Balance	266.78	217.81	39.60	18.05	11.21	10.64
Loans and Advances	667.87	623.12	725.82	891.62	874.67	785.99
Total Current Assets	1771.17	1984.95	1874.13	1909.63	2205.43	2101.77
Less : Current Liabilities and Provisions
Current Liabilities	77.62	83.89	103.33	133.33	142.41	299.70
Provisions	36.79	15.25	18.48	6.20	4.67	8.49
Total Current Liabilities & Provisions	114.41	99.14	121.81	139.52	147.08	308.20
Net Current Assets	1656.76	1885.81	1752.32	1770.10	2058.34	1793.58
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	4.97	2.24	3.01	3.44	3.26	4.24
Deferred Tax Liability	62.90	57.98	48.32	38.10	33.03	26.68
Net Deferred Tax	-57.93	-55.74	-45.31	-34.66	-29.77	-22.44
Other Assets	1061.87	829.38	710.80	695.00	618.46	676.33
Total Assets	4173.93	4124.25	3930.36	3955.33	4181.13	4044.14
Contingent Liabilities	110.67	118.02	114.91	80.06	79.38	96.24

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	1228.60	798.80	648.70	353.08	256.48	408.36
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1228.60	798.80	648.70	353.08	256.48	408.36
Other Income	73.20	97.89	69.45	48.70	19.03	9.25
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	1301.80	896.69	718.15	401.78	275.51	417.61
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	2.26	1.85	1.97	2.20	2.83	2.34
Employee Cost	15.71	13.96	12.59	12.00	11.30	10.67
Other Manufacturing Expenses	969.38	653.17	505.94	266.98	178.59	319.28
Selling & Administrative Expenses	26.20	26.67	18.77	15.16	12.65	18.21
Miscellaneous Expenses	1.12	1.94	1.62	0.70	0.29	0.37
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1014.66	697.60	540.89	297.05	205.67	350.87
Operating Profit	287.13	199.09	177.27	104.73	69.85	66.73
Interest	4.05	18.26	21.83	20.83	24.43	10.40
Gross Profit	283.08	180.83	155.44	83.90	45.42	56.33
Depreciation	15.03	14.51	14.41	14.56	15.11	15.95
Profit Before Tax	268.05	166.32	141.03	69.34	30.31	40.38
Tax	44.15	24.85	23.91	8.56	5.30	10.48
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	4.74	11.45	10.50	4.89	4.90	2.57
Reported Net Profit	219.16	130.02	106.62	55.89	20.11	27.33
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	219.16	130.02	106.62	55.89	20.11	27.33
Adjustment below Net Profit	-9.33	6.13	-9.79	-33.67	3.94	-39.68
P & L Balance brought forward	1470.69	1365.70	1272.41	1270.24	1247.01	1261.94
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	24.20	31.16	3.54	20.04	0.83	2.58
P & L Balance carried down	1656.31	1470.69	1365.70	1272.41	1270.24	1247.01
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 %	36.50	36.50	25.00	6.00	5.00	4.00
Dividend Per Share(Rs)	0.73	0.73	0.50	0.12	0.10	0.08
Earnings Per Share-Unit Curr	6.38	3.80	3.29	1.89	0.68	0.93
Earnings Per Share(Adj)-Unit Curr	6.38	3.80	3.29	1.89	0.68	0.93
Book Value-Unit Curr	107.85	99.58	85.20	88.49	83.64	82.84
Book Value(Adj)-Unit Curr	107.85	99.58	85.20	88.49	83.64	82.84

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	374.09	370.62	352.41
Other Operating Income	0.00	0.00	0.00
Other Income	27.06	17.43	18.63
Total Income	401.15	388.05	371.04
Total Expenditure	299.79	291.88	283.40
PBIDT	101.36	96.17	87.64
Interest	1.76	1.40	1.32
PBDT	99.60	94.77	86.32
Depreciation	5.04	4.10	3.60
Tax	19.66	19.30	14.07
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-2.64	-2.84	-1.05
Reported Profit After Tax	77.54	74.21	69.70
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	77.54	74.21	69.70
EPS (Unit Curr.)	2.23	2.16	2.03
EPS (Adj) (Unit Curr.)	2.23	2.16	2.03
Calculated EPS (Unit Curr.)	2.15	2.16	2.03
Calculated EPS (Adj) (Unit Curr.)	2.15	2.16	2.03
Calculated EPS (Ann.) (Unit Curr.)	8.62	8.65	8.12
Calculated EPS (Adj) (Ann.) (Unit Curr.)	8.62	8.65	8.12
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	71.98	68.65	68.65
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(%)	27.10	25.95	24.87
PBDTM(%)	26.62	25.57	24.49
PATM(%)	20.73	20.02	19.78

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.14	0.26	0.42	0.56	0.65
Long Term Debt-Equity Ratio	0.10	0.20	0.30	0.43	0.50
Current Ratio	6.24	5.38	3.91	3.96	3.45
Fixed Assets	0.91	0.60	0.48	0.26	0.19
Inventory	1.39	0.76	0.64	0.31	0.21
Debtors	11.45	11.12	19.51	9.45	3.79
Interest Cover Ratio	67.19	10.11	7.46	4.33	2.24
PBIDTM (%)	23.37	24.92	27.33	29.66	27.23
PBITM (%)	22.15	23.11	25.11	25.54	21.34
PBDTM (%)	23.04	22.64	23.96	23.76	17.71
CPM (%)	19.06	18.09	18.66	19.95	13.73
APATM (%)	17.84	16.28	16.44	15.83	7.84
ROCE (%)	6.56	4.58	4.13	2.22	1.33
RONW (%)	6.17	4.22	3.97	2.20	0.82

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Dec 2025	583.40	484.30	547.60	97.67	76.29	89.92	19,706.86
Nov 2025	657.35	567.40	576.40	109.98	92.54	94.65	20,743.31
Oct 2025	744.10	615.30	644.10	117.78	100.67	105.77	23,179.67
Sep 2025	719.80	515.80	698.20	116.15	79.90	109.36	23,966.46
Aug 2025	573.55	511.40	516.40	92.03	79.32	80.88	17,725.98
Jul 2025	619.80	534.00	564.85	99.24	81.15	88.47	19,389.08
Jun 2025	604.90	498.00	566.20	97.86	71.27	88.68	19,435.42
May 2025	570.00	414.00	561.55	90.62	62.63	87.95	19,275.80
Apr 2025	525.00	366.15	452.10	85.36	50.27	70.81	15,518.81
Mar 2025	561.15	419.00	491.85	91.34	60.78	77.04	16,883.27
Feb 2025	645.05	453.00	463.25	171.60	116.48	121.81	15,838.09
Jan 2025	947.25	534.45	598.10	252.35	140.53	157.27	20,448.49
Share Prices Of 2024
Dec 2024	874.30	674.55	854.65	237.65	168.40	224.73	29,219.69
Nov 2024	779.00	648.75	676.35	213.19	168.90	177.85	23,123.78
Oct 2024	796.45	636.65	740.95	214.27	156.63	194.83	25,332.40
Sep 2024	749.05	591.15	704.45	204.22	154.87	185.24	24,084.49
Aug 2024	636.85	493.85	596.35	174.26	128.52	156.81	20,388.66
Jul 2024	565.85	430.10	554.70	151.78	109.70	145.86	18,964.68
Jun 2024	453.00	318.60	429.95	122.15	79.64	113.06	14,699.59
May 2024	392.85	350.00	385.20	105.45	89.66	101.29	13,169.63

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