IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	413.65 Jan 20,2026 EOD	414.80 Jan 20,2026 EOD
Today's Change( )	-50.60 (-10.90%)	-48.75 (-10.52%)
Open( )	463.00	462.00
Prev Close( )	464.25	463.55
Volume	24,259.00	399,770.00
Today's Range( )	463.00 - 405.00	462.55 - 403.65
52-Week Range( )	820.00 - 357.00	817.15 - 357.00
Buy (Size)	N.A	414.80(×1174)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1985
Registered Office	8th Floor Imperia Mindspace,Sector-62, Gurgaon, Haryana-122102
Telephone	91-0124-4200326
Fax	91-0124-4200326
Chairman	Suniti Kumar Bhat
Managing Director	Suniti Kumar Bhat
Company Secretary	Yogita
Auditor	V Sankar Aiyar & Co
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	MCS Share Transfer Agent Ltd F-65 1st Floor ,Okhla Industrial Are,Phase I ,New Delhi-110020

Board of Directors


Chairman & Managing Director	Suniti Kumar Bhat
Independent Non Exe. Director	M Singh Raman Sidhu Vishruta Kaul Baikuntha Nath Talukdar
E D & Wholetime Director	Siva Kumar Pothepalli
Company Sec. & Compli. Officer	Yogita

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	15.20	15.20	15.20	15.20	15.20	15.20
Reserves Total	454.54	378.57	344.69	313.53	311.21	312.56
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	469.74	393.77	359.89	328.73	326.41	327.76
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.52
Unsecured Loans	4.01	3.50	3.84	0.43	0.70	0.93
Total Debt	4.01	3.50	3.84	0.43	0.70	1.45
Other Liabilities	3.13	1.07	0.96	1.03	0.32	0.39
Total Liabilities	476.88	398.34	364.69	330.19	327.43	329.60
APPLICATION OF FUNDS :
Gross Block	43.16	36.34	25.59	17.89	18.97	18.83
Less : Accumulated Depreciation	19.68	15.26	12.99	10.88	11.30	9.46
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	23.48	21.08	12.60	7.01	7.67	9.37
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	312.38	279.43	166.06	148.79	164.47	180.46
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	113.49	64.34	175.60	134.76	129.28	126.82
Current Assets, Loans & Advances
Inventories	15.19	19.03	23.54	7.98	6.69	7.39
Sundry Debtors	35.16	34.61	18.85	18.74	12.51	17.53
Cash and Bank Balance	23.57	50.48	24.27	54.04	47.48	45.72
Loans and Advances	24.40	5.30	3.49	3.03	6.21	5.09
Total Current Assets	98.31	109.43	70.15	83.79	72.89	75.72
Less : Current Liabilities and Provisions
Current Liabilities	19.80	29.39	17.38	6.93	6.04	9.97
Provisions	7.00	0.21	0.99	0.02	0.06	0.71
Total Current Liabilities & Provisions	26.79	29.60	18.37	6.95	6.10	10.68
Net Current Assets	71.52	79.83	51.78	76.84	66.80	65.04
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.42	14.73	0.00	0.00	0.00	0.00
Deferred Tax Liability	72.77	71.35	43.77	38.70	42.12	52.78
Net Deferred Tax	-72.35	-56.62	-43.77	-38.70	-42.12	-52.78
Other Assets	28.37	10.29	2.42	1.50	1.34	0.68
Total Assets	476.88	398.34	364.69	330.19	327.44	329.59
Contingent Liabilities	18.57	15.00	10.77	5.39	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	258.08	165.60	117.94	77.19	48.82	89.60
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	258.08	165.60	117.94	77.19	48.82	89.60
Other Income	14.80	11.29	11.57	7.67	9.43	9.16
Stock Adjustments	0.28	0.61	0.53	-0.08	-0.07	-0.03
Total Income	273.16	177.50	130.04	84.78	58.18	98.73
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	1.60	1.42	0.94	0.16	0.12	1.17
Employee Cost	22.80	15.92	6.75	4.71	4.43	5.90
Other Manufacturing Expenses	69.46	163.90	51.44	19.40	16.13	25.48
Selling & Administrative Expenses	71.00	57.63	42.78	29.86	18.74	11.26
Miscellaneous Expenses	-41.92	-144.79	-34.58	1.06	1.62	12.18
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	5.22	3.92	11.97
Total Expenditure	122.94	94.07	67.34	49.98	37.11	44.03
Operating Profit	150.22	83.43	62.71	34.81	21.07	54.69
Interest	1.20	0.38	0.43	0.10	0.15	0.21
Gross Profit	149.02	83.05	62.28	34.71	20.92	54.48
Depreciation	51.29	36.70	22.04	22.12	22.14	22.22
Profit Before Tax	97.73	46.35	40.24	12.59	-1.22	32.26
Tax	7.92	0.70	4.43	6.08	3.20	14.95
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	15.83	12.91	4.96	-3.42	-10.66	-5.12
Reported Net Profit	73.98	32.74	30.85	9.92	6.24	22.44
Extraordinary Items	-0.20	-0.03	0.00	0.02	2.89	-0.61
Adjusted Net Profit	74.18	32.77	30.85	9.90	3.35	23.05
Adjustment below Net Profit	-0.30	-0.19	0.31	-0.01	0.01	-10.69
P & L Balance brought forward	312.52	279.97	248.81	246.49	247.84	245.89
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	7.60	7.60	9.79
P & L Balance carried down	386.20	312.52	279.97	248.81	246.49	247.84
Dividend	0.00	0.00	0.00	0.00	0.00	7.60
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	50.00	50.00	50.00
Dividend Per Share(Rs)	0.00	0.00	0.00	5.00	5.00	5.00
Earnings Per Share-Unit Curr	48.67	21.54	20.29	6.53	4.10	14.76
Earnings Per Share(Adj)-Unit Curr	48.67	21.54	20.29	6.53	4.10	14.76
Book Value-Unit Curr	309.04	259.06	236.77	216.27	214.75	215.63
Book Value(Adj)-Unit Curr	309.04	259.06	236.77	216.27	214.75	215.63

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	55.13	50.63	61.72
Other Operating Income	0.00	0.00	0.00
Other Income	2.32	2.93	3.24
Total Income	57.45	53.56	64.96
Total Expenditure	25.71	23.80	30.86
PBIDT	31.74	29.76	34.10
Interest	0.18	0.20	0.50
PBDT	31.56	29.56	33.60
Depreciation	15.79	14.56	14.27
Tax	1.55	0.31	0.30
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	2.41	3.47	4.25
Reported Profit After Tax	11.81	11.22	14.78
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	11.81	11.22	14.78
EPS (Unit Curr.)	3.36	3.19	4.20
EPS (Adj) (Unit Curr.)	3.36	3.19	4.20
Calculated EPS (Unit Curr.)	7.77	7.38	9.72
Calculated EPS (Adj) (Unit Curr.)	7.77	7.38	9.72
Calculated EPS (Ann.) (Unit Curr.)	31.08	29.53	38.89
Calculated EPS (Adj) (Ann.) (Unit Curr.)	31.08	29.53	38.89
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	15.20	15.20	15.20
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(%)	57.57	58.78	55.25
PBDTM(%)	57.25	58.38	54.44
PATM(%)	21.42	22.16	23.95

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.01	0.01	0.01	0.00	0.00
Long Term Debt-Equity Ratio	0.01	0.01	0.01	0.00	0.00
Current Ratio	1.11	1.19	1.42	1.66	1.32
Fixed Assets	6.49	5.35	5.43	4.19	2.58
Inventory	15.08	7.78	7.48	10.52	6.93
Debtors	7.40	6.20	6.28	4.94	3.25
Interest Cover Ratio	82.44	122.97	94.58	126.80	-47.67
PBIDTM (%)	58.21	50.38	53.17	45.10	30.70
PBITM (%)	38.33	28.22	34.48	16.44	-14.65
PBDTM (%)	57.74	50.15	52.81	44.97	30.40
CPM (%)	48.54	41.93	44.84	41.51	52.21
APATM (%)	28.67	19.77	26.16	12.85	6.86
ROCE (%)	22.61	12.25	11.71	3.86	-2.18
RONW (%)	17.13	8.69	8.96	3.03	1.02

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Dec 2025	441.40	363.65	411.35	21.54	16.74	19.50	1,446.40
Nov 2025	595.15	390.00	395.40	29.27	17.87	18.74	1,390.32
Oct 2025	596.15	505.50	573.25	30.93	23.55	27.17	2,015.68
Sep 2025	607.85	491.90	549.05	30.14	20.44	26.03	1,930.59
Aug 2025	618.90	517.55	524.85	13.63	24.43	24.88	1,845.50
Jul 2025	715.00	586.70	596.50	15.29	11.37	12.22	906.68
Jun 2025	766.85	534.60	693.50	16.47	10.34	14.21	1,054.12
May 2025	582.40	474.65	550.20	12.10	9.23	11.27	836.30
Apr 2025	597.25	498.05	526.20	13.06	9.44	10.78	799.82
Mar 2025	659.00	503.55	561.75	14.12	9.76	11.51	853.86
Feb 2025	739.70	497.00	506.50	34.66	22.62	23.49	769.88
Jan 2025	878.35	584.00	687.95	41.85	25.40	31.91	1,045.68
Share Prices Of 2024
Dec 2024	944.15	791.15	820.80	45.54	35.76	38.07	1,247.62
Nov 2024	968.95	824.35	883.30	47.59	37.63	40.97	1,342.62
Oct 2024	921.30	760.00	899.05	44.48	33.85	41.70	1,366.56
Sep 2024	1,020.00	820.00	841.85	49.92	37.05	39.05	1,279.61
Aug 2024	1,099.80	851.15	979.10	64.18	36.65	45.41	1,488.23
Jul 2024	818.00	690.00	764.00	40.42	30.55	35.44	1,161.28
Jun 2024	789.95	504.60	730.55	37.60	22.50	33.89	1,110.44
May 2024	736.20	569.55	571.40	35.78	26.33	26.50	868.53

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 48505.62
-874.72 -1.77%

S&P 500 6816.34
-144.67 -2.08%

HANG SENG 26487.52
-76.39 -0.29%

NIKKEI 225 53052.63
-530.94 -0.99%

FTSE 100 10111.70
-83.65 -0.82%

NIFTY 25232.50
-353.00 -1.38%

× Ask Your Question