IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	13.69 Dec 04,2025 EOD	13.64 Dec 04,2025 EOD
Today's Change( )	-0.63 (-4.40%)	-0.52 (-3.67%)
Open( )	13.90	14.02
Prev Close( )	14.32	14.16
Volume	10,493.00	63,301.00
Today's Range( )	14.22 - 13.51	14.37 - 13.26
52-Week Range( )	30.29 - 13.51	30.24 - 12.90
Buy (Size)	N.A	N.A
Sell (Size)	N.A	13.64(×109)

Company Background


Incorporation Year	1998
Registered Office	Room No 1 DN Tower 2nd Floor,NH37 Basistha Chariali Beltola, Guwahati, Assam-781022
Telephone	91-9435046554
Fax	NA
Chairman	NA
Managing Director	Vijay Kumar
Company Secretary	Parabhjot Kaur
Auditor	K R Aggarwal & Associates
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Bigshare Services Pvt Ltd Office No 56-2 ,Pinnacle Busine.Park,Mahakali Caves Road ,Mumbai - 400093

Board of Directors


Managing Director & CFO	Vijay Kumar
Whole Time Director	Chakshu Goyal
Non Executive Director	Neelam Rani Tilak Raj
Independent Director	Bhupesh Goyal Sumit Goswami Sanjeev Kumar Bhupinder Preet Kaur
Company Sec. & Compli. Officer	Parabhjot Kaur

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	56.91	56.91	11.38	11.38	10.38	10.38
Reserves Total	50.55	43.36	67.73	49.01	29.19	19.31
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	107.46	100.27	79.11	60.39	39.57	29.69
Secured Loans	178.78	44.40	255.39	1391.21	27.32	26.82
Unsecured Loans	40.83	40.90	40.10	39.66	19.62	10.40
Total Debt	219.61	85.30	295.49	1430.87	46.94	37.22
Other Liabilities	0.18	0.15	0.15	0.12	0.10	0.05
Total Liabilities	327.25	185.72	374.75	1491.38	86.61	66.96
APPLICATION OF FUNDS :
Gross Block	3.79	2.52	2.14	1.98	1.47	1.20
Less : Accumulated Depreciation	1.71	1.25	1.04	0.67	0.51	0.34
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	2.08	1.27	1.10	1.31	0.96	0.86
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	3.20	2.88	2.69	2.63	0.00	0.00
Current Assets, Loans & Advances
Inventories	94.74	57.61	207.56	98.38	27.39	57.14
Sundry Debtors	72.06	55.44	66.24	43.26	39.66	26.61
Cash and Bank Balance	137.60	150.10	172.43	118.85	59.85	55.48
Loans and Advances	49.18	15.10	15.28	1284.29	16.49	6.25
Total Current Assets	353.57	278.25	461.51	1544.78	143.39	145.47
Less : Current Liabilities and Provisions
Current Liabilities	31.73	96.79	90.60	57.33	57.71	79.35
Provisions	0.00	0.00	0.00	0.00	0.00	0.00
Total Current Liabilities & Provisions	31.73	96.79	90.60	57.33	57.71	79.35
Net Current Assets	321.84	181.45	370.91	1487.45	85.68	66.12
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.15	0.12	0.06	0.00	0.00	0.00
Deferred Tax Liability	0.00	0.00	0.00	0.00	0.02	0.02
Net Deferred Tax	0.15	0.12	0.06	0.00	-0.02	-0.02
Other Assets	0.00	0.00	0.00	0.00	0.00	0.00
Total Assets	327.26	185.73	374.76	1491.40	86.61	66.96
Contingent Liabilities	221.98	253.52	169.22	107.11	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	1274.26	1501.24	1410.24	1059.39	691.26	551.91
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1274.26	1501.24	1410.24	1059.39	691.26	551.91
Other Income	9.79	13.02	7.92	5.18	5.32	4.22
Stock Adjustments	37.13	-149.95	109.19	70.99	-29.75	0.00
Total Income	1321.18	1364.31	1527.35	1135.56	666.83	556.13
EXPENDITURE :
Raw Materials	1291.68	1317.72	1487.59	1103.67	646.45	542.70
Power & Fuel Cost	0.04	0.02	0.03	0.02	0.03	0.04
Employee Cost	0.92	0.72	0.62	0.90	0.65	0.87
Other Manufacturing Expenses	0.01	0.01	0.02	0.01	0.04	0.01
Selling & Administrative Expenses	2.21	3.37	2.16	3.15	3.06	1.48
Miscellaneous Expenses	0.65	0.55	0.39	0.29	0.29	0.26
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1295.51	1322.39	1490.81	1108.04	650.53	545.36
Operating Profit	25.67	41.91	36.55	27.52	16.31	10.77
Interest	15.65	13.23	10.99	6.45	2.72	4.48
Gross Profit	10.02	28.68	25.56	21.07	13.59	6.29
Depreciation	0.47	0.43	0.51	0.24	0.17	0.16
Profit Before Tax	9.55	28.25	25.05	20.83	13.42	6.13
Tax	2.59	7.40	6.45	5.29	3.46	1.61
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.03	-0.05	-0.07	-0.01	0.00	0.00
Reported Net Profit	6.99	20.90	18.66	15.55	9.97	4.52
Extraordinary Items	0.03	-0.02	0.00	-0.01	0.00	0.02
Adjusted Net Profit	6.96	20.92	18.66	15.56	9.97	4.50
Adjustment below Net Profit	0.20	-33.91	0.06	0.01	-0.08	0.00
P & L Balance brought forward	43.36	56.38	37.62	22.10	12.13	7.61
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	50.55	43.36	56.33	37.66	22.02	12.13
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	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	1.23	3.67	16.39	13.67	9.60	4.35
Earnings Per Share(Adj)-Unit Curr	1.23	3.67	3.28	2.73	1.92	0.87
Book Value-Unit Curr	18.88	17.62	69.50	53.06	38.11	28.59
Book Value(Adj)-Unit Curr	18.88	17.62	13.90	10.61	7.62	5.72

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	228.29	577.36	314.23
Other Operating Income	0.00	0.00	0.00
Other Income	2.57	2.54	1.34
Total Income	230.86	579.90	315.57
Total Expenditure	227.32	567.21	309.78
PBIDT	3.54	12.69	5.79
Interest	3.27	4.89	3.26
PBDT	0.27	7.80	2.53
Depreciation	0.18	0.15	0.18
Tax	0.02	1.93	0.78
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	-0.03
Reported Profit After Tax	0.07	5.72	1.60
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	0.07	5.72	1.60
EPS (Unit Curr.)	0.01	1.01	0.28
EPS (Adj) (Unit Curr.)	0.01	1.01	0.28
Calculated EPS (Unit Curr.)	0.01	1.01	0.28
Calculated EPS (Adj) (Unit Curr.)	0.01	1.01	0.28
Calculated EPS (Ann.) (Unit Curr.)	0.05	4.02	1.12
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.05	4.02	1.12
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	56.91	56.91	56.91
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(%)	1.55	2.20	1.84
PBDTM(%)	0.12	1.35	0.81
PATM(%)	0.03	0.99	0.51

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	1.47	2.12	12.38	14.78	1.22
Long Term Debt-Equity Ratio	0.39	0.45	0.57	0.59	0.43
Current Ratio	1.80	1.52	1.12	1.10	1.51
Fixed Assets	403.89	644.31	684.58	614.14	517.80
Inventory	16.73	11.32	9.22	16.85	16.36
Debtors	19.99	24.68	25.76	25.55	20.86
Interest Cover Ratio	1.61	3.14	3.28	4.23	5.94
PBIDTM (%)	2.01	2.79	2.59	2.60	2.36
PBITM (%)	1.98	2.76	2.56	2.58	2.33
PBDTM (%)	0.79	1.91	1.81	1.99	1.97
CPM (%)	0.59	1.42	1.36	1.49	1.47
APATM (%)	0.55	1.39	1.32	1.47	1.44
ROCE (%)	9.83	14.80	3.86	3.46	21.03
RONW (%)	6.73	23.30	26.75	31.11	28.79

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	17.57	14.06	14.18	16.05	11.40	11.60	80.70
Oct 2025	15.97	14.65	15.18	13.31	11.56	12.41	86.40
Sep 2025	16.49	14.63	15.88	13.64	11.06	12.99	90.38
Aug 2025	17.83	14.60	16.10	15.95	11.52	13.17	91.63
Jul 2025	18.33	14.11	15.48	15.40	9.24	12.66	88.10
Jun 2025	19.49	16.98	17.74	16.57	13.88	14.51	100.97
May 2025	19.55	14.21	17.36	16.78	10.65	14.20	98.80
Apr 2025	17.70	14.07	16.22	15.04	10.79	13.26	92.31
Mar 2025	19.38	14.04	14.34	16.36	11.24	11.73	81.61
Feb 2025	23.25	15.72	16.12	6.66	4.17	4.39	91.75
Jan 2025	26.89	20.00	22.23	7.41	4.86	6.05	126.52
Share Prices Of 2024
Dec 2024	30.29	24.73	25.93	8.56	6.66	7.05	147.58
Nov 2024	32.55	27.00	28.55	9.16	7.30	7.77	162.49
Oct 2024	37.09	29.37	31.85	11.01	7.80	8.66	181.27
Sep 2024	33.61	30.10	30.97	9.14	8.11	8.43	176.26
Aug 2024	38.49	30.10	34.29	10.63	7.99	9.33	195.16
Jul 2024	36.99	32.50	33.82	10.43	8.63	9.20	192.48
Jun 2024	38.95	31.00	35.34	11.45	8.10	9.61	201.13
May 2024	40.95	35.60	36.07	11.62	9.35	9.81	205.29
Apr 2024	53.00	39.60	39.90	15.62	10.69	10.86	227.09

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 47916.06
420.60 0.89%

S&P 500 6872.48
22.11 0.32%

HANG SENG 25935.91
175.17 0.68%

NIKKEI 225 50935.81
1071.13 2.15%

FTSE 100 9708.56
6.76 0.07%

NIFTY 26033.75
47.75 0.18%

× Ask Your Question