IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	827.75 Apr 13,2026 EOD	828.00 Apr 13,2026 EOD
Today's Change( )	-41.50 (-4.77%)	-41.85 (-4.81%)
Open( )	864.00	859.00
Prev Close( )	869.25	869.85
Volume	6,808.00	339,489.00
Today's Range( )	864.00 - 825.50	859.00 - 824.60
52-Week Range( )	1,072.95 - 657.65	1,074.00 - 656.05
Buy (Size)	N.A	N.A
Sell (Size)	N.A	828.00(×1010)

Company Background


Incorporation Year	1984
Registered Office	Unit 203 to 208 Ishwar Nagar,Tribhuwan Complex Mathura Road, New Delhi, New Delhi-110065
Telephone	91-011-49454900
Fax	91-011-49454970
Chairman	Sanjay Labroo
Managing Director	Sanjay Labroo
Company Secretary	NA
Auditor	VSSA & Associates
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 / Executive Director / M D / Promoter	Sanjay Labroo
ED / DMD / Chief Technology Officer	Masao Fukami
Non Executive Director	N Labroo Kazuo Ninomiya
Independent Non Exe. Director	Sheetal Mehta Ravin Khosla Kamaljit Kalkat Setsuya Yoshino AVANTI BIRLA
ED / Chief - GRC / General Counsel / CS	Gopal Ganatra
Additional Director	Takahiro Tokuda

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	24.31	24.31	24.31	24.31	24.31	24.31
Reserves Total	2722.84	2389.17	2102.70	1787.73	1462.22	1318.92
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	2747.15	2413.48	2127.01	1812.04	1486.53	1343.23
Secured Loans	2214.63	1698.42	1242.53	1179.89	1358.95	1569.51
Unsecured Loans	416.52	203.12	107.39	25.51	163.82	169.44
Total Debt	2631.15	1901.54	1349.92	1205.40	1522.77	1738.95
Other Liabilities	30.05	28.18	26.47	25.56	26.01	61.89
Total Liabilities	5408.35	4343.20	3503.40	3043.00	3035.31	3144.07
APPLICATION OF FUNDS :
Gross Block	4925.35	3354.42	3077.87	2937.42	2692.90	2378.85
Less : Accumulated Depreciation	1130.36	971.77	821.79	674.75	531.88	407.37
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	3794.99	2382.65	2256.08	2262.67	2161.02	1971.48
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	552.00	813.18	226.83	88.96	261.90	488.24
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	230.35	243.97	114.50	51.53	46.57	42.40
Current Assets, Loans & Advances
Inventories	1041.85	925.58	990.57	684.52	630.00	699.03
Sundry Debtors	630.93	510.43	498.86	379.76	381.89	369.12
Cash and Bank Balance	109.21	138.03	115.86	86.84	56.75	13.23
Loans and Advances	366.97	279.08	314.24	222.42	195.24	193.46
Total Current Assets	2148.96	1853.12	1919.53	1373.54	1263.88	1274.84
Less : Current Liabilities and Provisions
Current Liabilities	1233.95	1036.34	969.96	716.76	736.23	716.59
Provisions	4.75	1.32	1.20	0.89	4.68	6.72
Total Current Liabilities & Provisions	1238.70	1037.66	971.16	717.65	740.91	723.31
Net Current Assets	910.26	815.46	948.37	655.89	522.97	551.53
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	4.99	11.01	12.05	73.63	139.79	162.71
Deferred Tax Liability	183.33	146.85	145.60	140.72	125.41	107.78
Net Deferred Tax	-178.34	-135.84	-133.55	-67.09	14.38	54.93
Other Assets	99.09	223.78	91.17	51.04	28.47	35.49
Total Assets	5408.35	4343.20	3503.40	3043.00	3035.31	3144.07
Contingent Liabilities	1116.09	685.86	488.98	377.84	264.98	251.26

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	4311.61	4146.29	3918.37	3109.63	2380.49	2599.26
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	4311.61	4146.29	3918.37	3109.63	2380.49	2599.26
Other Income	92.50	30.97	21.47	24.11	39.92	15.44
Stock Adjustments	37.64	2.04	73.17	37.34	-106.20	39.31
Total Income	4441.75	4179.30	4013.01	3171.08	2314.21	2654.01
EXPENDITURE :
Raw Materials	1623.90	1549.04	1412.61	933.43	722.62	874.98
Power & Fuel Cost	647.71	630.90	607.07	462.92	303.11	396.27
Employee Cost	351.56	316.09	294.17	269.10	244.21	254.25
Other Manufacturing Expenses	449.32	421.61	360.84	303.76	233.12	287.91
Selling & Administrative Expenses	337.07	335.39	329.17	265.09	205.66	219.17
Miscellaneous Expenses	209.96	177.13	179.24	145.05	121.61	161.28
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	3619.52	3430.16	3183.10	2379.35	1830.33	2193.86
Operating Profit	822.23	749.14	829.91	791.73	483.88	460.15
Interest	122.30	130.61	101.07	117.57	138.45	143.93
Gross Profit	699.93	618.53	728.84	674.16	345.43	316.22
Depreciation	172.50	164.73	153.74	155.17	127.45	132.06
Profit Before Tax	527.43	453.80	575.10	518.99	217.98	184.16
Tax	94.73	115.65	201.17	156.89	61.55	51.39
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	43.60	2.62	6.11	14.48	17.59	-27.14
Reported Net Profit	389.10	335.53	367.82	347.62	138.84	159.91
Extraordinary Items	48.47	-1.25	4.77	5.42	5.18	1.30
Adjusted Net Profit	340.63	336.78	363.05	342.20	133.66	158.61
Adjustment below Net Profit	0.00	-1.00	-2.90	-0.56	0.00	-13.05
P & L Balance brought forward	2033.26	1747.35	1431.05	1108.30	969.46	871.22
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	48.62	48.62	48.62	24.31	0.00	48.62
P & L Balance carried down	2373.74	2033.26	1747.35	1431.05	1108.30	969.46
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 %	200.00	200.00	200.00	200.00	100.00	100.00
Dividend Per Share(Rs)	2.00	2.00	2.00	2.00	1.00	1.00
Earnings Per Share-Unit Curr	16.01	13.80	15.13	14.30	5.71	6.58
Earnings Per Share(Adj)-Unit Curr	16.01	13.80	15.13	14.30	5.71	6.58
Book Value-Unit Curr	113.00	99.28	87.50	74.54	61.15	55.25
Book Value(Adj)-Unit Curr	113.00	99.28	87.50	74.54	61.15	55.25

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	1143.79	1074.75	1135.72
Other Operating Income	33.19	7.68	8.11
Other Income	10.69	11.43	12.34
Total Income	1187.67	1093.86	1156.17
Total Expenditure	943.34	905.79	963.23
PBIDT	244.33	188.07	192.94
Interest	42.44	57.81	57.73
PBDT	201.89	130.26	135.21
Depreciation	67.22	63.43	62.82
Tax	31.47	19.37	19.02
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	103.20	47.46	53.37
Extra-ordinary Items	-5.20	0.00	0.00
Adjusted Profit After Extra-ordinary item	108.40	47.46	53.37
EPS (Unit Curr.)	4.05	1.86	2.20
EPS (Adj) (Unit Curr.)	4.05	1.86	2.20
Calculated EPS (Unit Curr.)	4.05	1.86	2.20
Calculated EPS (Adj) (Unit Curr.)	4.05	1.86	2.20
Calculated EPS (Ann.) (Unit Curr.)	16.19	7.45	8.78
Calculated EPS (Adj) (Ann.) (Unit Curr.)	16.19	7.45	8.78
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	25.49	25.49	24.31
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(%)	21.36	17.50	16.99
PBDTM(%)	17.65	12.12	11.91
PATM(%)	9.02	4.42	4.70

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.88	0.72	0.65	0.83	1.15
Long Term Debt-Equity Ratio	0.65	0.45	0.42	0.58	0.75
Current Ratio	1.07	1.09	1.17	1.12	1.00
Fixed Assets	1.04	1.29	1.30	1.10	0.94
Inventory	4.38	4.33	4.68	4.73	3.58
Debtors	7.56	8.22	8.92	8.17	6.34
Interest Cover Ratio	4.78	4.47	6.69	5.41	2.57
PBIDTM (%)	17.55	18.07	21.18	25.46	20.33
PBITM (%)	13.55	14.09	17.26	20.47	14.97
PBDTM (%)	14.71	14.92	18.60	21.68	14.51
CPM (%)	11.90	12.07	13.31	16.17	11.19
APATM (%)	7.90	8.09	9.39	11.18	5.83
ROCE (%)	11.98	14.90	20.66	20.95	11.54
RONW (%)	13.20	14.78	18.68	21.08	9.81

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Mar 2026	954.50	775.05	785.60	78.80	55.33	58.79	20,027.08
Feb 2026	1,020.00	886.20	908.90	80.75	64.67	68.02	23,170.33
Jan 2026	1,027.20	879.00	1,001.55	79.54	61.52	74.96	25,532.23
Share Prices Of 2025
Dec 2025	1,072.45	945.30	1,012.90	81.26	69.51	75.81	25,821.58
Nov 2025	1,072.95	876.45	1,019.35	82.00	62.42	76.29	25,986.00
Oct 2025	958.70	856.85	922.75	73.69	63.21	69.06	23,523.41
Sep 2025	933.45	805.20	855.45	71.28	57.13	64.02	21,807.75
Aug 2025	901.05	808.65	836.65	67.44	56.20	59.71	20,338.12
Jul 2025	876.10	762.45	839.70	62.71	51.43	59.93	20,412.26
Jun 2025	819.95	689.80	759.35	64.92	49.06	54.19	18,459.03
May 2025	780.00	685.95	747.90	57.23	44.66	53.37	18,180.70
Apr 2025	748.25	579.25	735.35	54.34	38.45	52.48	17,875.62
Mar 2025	671.20	576.60	602.20	51.10	40.99	42.98	14,638.88
Feb 2025	726.85	608.40	619.90	53.51	43.10	44.74	15,069.14
Jan 2025	796.60	606.60	675.30	62.60	42.74	48.74	16,415.86
Share Prices Of 2024
Dec 2024	802.60	670.95	762.65	60.26	47.46	55.05	18,539.25
Nov 2024	764.00	640.20	684.00	56.15	45.89	49.37	16,627.35
Oct 2024	806.05	658.45	749.65	60.65	45.89	54.11	18,223.24
Sep 2024	833.00	627.00	790.25	60.89	44.92	57.04	19,210.18
Aug 2024	673.20	607.35	636.35	49.79	43.64	45.93	15,469.03

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 48242.37
304.80 0.64%

S&P 500 6907.55
69.66 1.02%

HANG SENG 25872.33
211.47 0.82%

NIKKEI 225 57815.15
1312.38 2.32%

FTSE 100 10601.00
18.04 0.17%

NIFTY 23842.65
-207.95 -0.86%

× Ask Your Question