IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	1,152.75 Dec 01,2025 EOD
Today's Change( )	0.00 (0.00%)
Open( )	1,152.75
Prev Close( )	1,152.75
Volume	2.00
Today's Range( )	1,152.75 - 1,152.75
52-Week Range( )	1,152.75 - 11.22
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1983
Registered Office	18/32 East Patel Nagar,, New Delhi, New Delhi-110008
Telephone	91-11-43206666
Fax	91-11-25713631
Chairman	Prem Anand
Managing Director	Amit Anand
Company Secretary	Vikas Aggarwal
Auditor	Gams & Associates LLP
Face Value	10
Market Lot	1
Listing	BSEBSE
Registrar	Skyline Financial Services Pvt D-153/A 1st Flr ,Okhla Industrial Are,Phase-I ,New Delhi-110020

Board of Directors


Whole-time Director	Vimal Anand
Managing Director	Amit Anand
Chairperson	Prem Anand
Company Sec. & Compli. Officer	Vikas Aggarwal
Additional Director	Rubi Mishra Sanjeev Kumar Singh Rohit Gupta

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	5.51	5.51	5.51	5.51	8.54	8.34
Reserves Total	138.01	116.97	94.94	86.60	75.77	70.73
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	143.52	122.48	100.45	92.11	84.31	79.07
Secured Loans	60.08	50.71	64.76	86.42	69.70	57.42
Unsecured Loans	6.34	9.69	10.44	17.30	12.19	4.60
Total Debt	66.42	60.40	75.20	103.72	81.89	62.02
Other Liabilities	1.58	1.06	0.74	0.10	0.04	3.56
Total Liabilities	211.52	183.94	176.39	195.93	166.24	144.65
APPLICATION OF FUNDS :
Gross Block	38.63	34.31	33.10	31.87	29.60	26.95
Less : Accumulated Depreciation	23.54	20.91	20.63	17.79	15.36	13.17
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	15.09	13.40	12.47	14.08	14.24	13.78
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.06	0.38	0.03	0.00	1.45	2.70
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	10.08	0.35	0.42	0.42	0.40	0.38
Current Assets, Loans & Advances
Inventories	78.65	91.54	94.85	109.94	107.18	91.51
Sundry Debtors	114.78	84.85	78.42	85.13	58.76	45.84
Cash and Bank Balance	0.09	0.54	1.19	2.41	0.89	1.60
Loans and Advances	34.49	29.56	22.01	20.46	29.58	21.06
Total Current Assets	228.01	206.48	196.47	217.94	196.40	160.01
Less : Current Liabilities and Provisions
Current Liabilities	44.54	51.76	59.71	51.84	58.64	49.12
Provisions	2.29	3.33	0.79	3.71	2.41	0.83
Total Current Liabilities & Provisions	46.83	55.09	60.50	55.55	61.05	49.95
Net Current Assets	181.18	151.39	135.97	162.39	135.34	110.05
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	1.36	0.94	0.22	0.80	0.81	1.92
Deferred Tax Liability	0.00	0.00	0.66	0.00	0.00	0.00
Net Deferred Tax	1.36	0.94	-0.44	0.80	0.81	1.92
Other Assets	3.74	17.47	27.94	18.24	14.00	15.82
Total Assets	211.52	183.94	176.39	195.94	166.24	144.64
Contingent Liabilities	10.56	9.69	9.49	9.53	3.13	1.29

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	350.35	316.08	331.97	295.22	273.35	209.88
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	350.35	316.08	331.97	295.22	273.35	209.88
Other Income	1.74	1.78	1.69	1.40	1.18	0.56
Stock Adjustments	-19.75	-2.27	-11.85	8.32	9.73	1.23
Total Income	332.34	315.59	321.81	304.94	284.26	211.67
EXPENDITURE :
Raw Materials	198.80	185.43	215.11	196.81	175.72	108.31
Power & Fuel Cost	2.83	3.49	2.93	2.54	2.67	2.27
Employee Cost	27.07	21.80	18.86	18.73	19.83	22.88
Other Manufacturing Expenses	15.94	14.70	13.31	14.34	14.86	16.36
Selling & Administrative Expenses	50.45	53.99	47.31	52.29	54.57	48.67
Miscellaneous Expenses	-0.28	-0.07	0.34	0.21	0.17	1.25
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	294.81	279.34	297.87	284.94	267.82	199.74
Operating Profit	37.52	36.24	23.94	20.01	16.44	11.93
Interest	5.02	6.02	7.56	7.31	5.71	4.86
Gross Profit	32.50	30.22	16.38	12.70	10.73	7.07
Depreciation	3.94	2.36	2.75	2.87	2.39	2.97
Profit Before Tax	28.56	27.86	13.63	9.83	8.34	4.10
Tax	7.97	6.80	4.51	3.60	3.07	1.87
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.43	-1.26	1.14	-0.14	-0.07	-0.10
Reported Net Profit	21.02	22.32	7.98	6.36	5.35	2.33
Extraordinary Items	0.00	0.00	0.01	0.00	0.07	0.04
Adjusted Net Profit	21.02	22.32	7.97	6.36	5.28	2.29
Adjustment below Net Profit	-0.43	0.00	-0.01	0.64	0.00	0.00
P & L Balance brought forward	113.44	91.12	83.15	76.14	70.73	68.57
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	0.17
P & L Balance carried down	134.04	113.44	91.12	83.15	76.08	70.73
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	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	38.15	40.50	14.49	11.55	9.71	4.23
Earnings Per Share(Adj)-Unit Curr	38.15	40.50	14.49	11.55	9.71	4.23
Book Value-Unit Curr	260.46	222.29	182.30	167.16	147.52	138.37
Book Value(Adj)-Unit Curr	260.46	222.29	182.30	167.16	147.52	138.37

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	96.25	86.86	90.16
Other Operating Income	0.00	0.00	0.00
Other Income	0.38	0.85	0.72
Total Income	96.63	87.71	90.88
Total Expenditure	85.19	79.99	79.23
PBIDT	11.44	7.72	11.66
Interest	0.80	0.98	1.11
PBDT	10.64	6.74	10.55
Depreciation	1.18	1.04	1.24
Tax	3.23	1.69	2.89
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.91	0.00	-0.48
Reported Profit After Tax	7.14	4.01	6.91
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	7.14	4.01	6.91
EPS (Unit Curr.)	12.96	7.28	12.56
EPS (Adj) (Unit Curr.)	12.96	7.28	12.56
Calculated EPS (Unit Curr.)	12.96	7.28	12.53
Calculated EPS (Adj) (Unit Curr.)	12.96	7.28	12.53
Calculated EPS (Ann.) (Unit Curr.)	51.85	29.11	50.14
Calculated EPS (Adj) (Ann.) (Unit Curr.)	51.85	29.11	50.14
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	5.51	5.51	5.51
Reserve & Surplus	149.16	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(%)	11.89	8.89	12.93
PBDTM(%)	11.05	7.76	11.70
PATM(%)	7.42	4.62	7.66

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.48	0.61	0.93	1.05	0.88
Long Term Debt-Equity Ratio	0.06	0.07	0.10	0.11	0.06
Current Ratio	2.05	1.72	1.50	1.47	1.46
Fixed Assets	9.61	9.38	10.22	9.61	9.67
Inventory	4.12	3.39	3.24	2.72	2.75
Debtors	3.51	3.87	4.06	4.10	5.23
Interest Cover Ratio	6.69	5.63	2.80	2.34	2.46
PBIDTM (%)	10.71	11.47	7.21	6.78	6.01
PBITM (%)	9.58	10.72	6.38	5.81	5.14
PBDTM (%)	9.28	9.56	4.93	4.30	3.93
CPM (%)	7.12	7.81	3.23	3.13	2.83
APATM (%)	6.00	7.06	2.40	2.15	1.96
ROCE (%)	16.98	18.80	11.38	9.46	9.05
RONW (%)	15.80	20.02	8.29	7.34	6.79

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	1,097.90	995.90	1,097.90	28.78	26.11	28.78	604.95
Oct 2025	948.50	707.90	948.50	24.86	18.56	24.86	522.63
Sep 2025	674.20	479.25	674.20	17.67	12.56	17.67	371.49
Aug 2025	456.45	375.60	456.45	11.97	9.85	11.97	251.51
Jul 2025	357.75	309.10	357.75	9.38	8.10	9.38	197.12
Apr 2025	294.40	280.40	294.40	7.72	7.35	7.72	162.22
Share Prices Of 2024
Oct 2024	267.05	267.05	267.05	6.59	6.59	6.59	147.15
Jul 2024	254.35	242.25	254.35	6.28	5.98	6.28	140.15
Jun 2024	230.75	230.75	230.75	5.70	5.70	5.70	127.15
May 2024	219.80	209.35	219.80	5.43	5.17	5.43	121.11
Apr 2024	199.40	199.40	199.40	4.92	4.92	4.92	109.87
Mar 2024	189.95	186.25	189.95	4.69	4.60	4.69	104.66
Feb 2024	182.60	140.40	182.60	12.62	9.71	12.62	100.61
Jan 2024	133.73	95.06	133.73	9.25	6.57	9.25	73.69
Share Prices Of 2023
Dec 2023	90.54	82.13	90.54	6.26	5.68	6.26	49.89
Nov 2023	78.22	78.22	78.22	5.41	5.41	5.41	43.10
Aug 2023	74.50	70.96	74.50	5.15	4.91	5.15	41.05
May 2023	67.59	67.59	67.59	4.67	4.67	4.67	37.24
Mar 2023	64.38	61.32	64.38	4.45	4.24	4.45	35.47
Feb 2023	58.40	28.35	58.40	5.06	2.46	5.06	32.18

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 47874.44
-29.46 -0.06%

S&P 500 6878.17
7.45 0.11%

HANG SENG 26085.09
149.18 0.58%

NIKKEI 225 50440.45
-587.97 -1.15%

FTSE 100 9722.32
30.25 0.31%

NIFTY 26186.45
152.70 0.59%

× Ask Your Question