IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	315.80 May 19,2026 10:24:00	314.85 May 19,2026 10:19:58
Today's Change( )	5.25 (1.69%)	4.80 (1.55%)
Open( )	313.55	312.00
Prev Close( )	310.55	310.05
Volume	9,508.00	70,019.00
Today's Range( )	322.60 - 307.50	320.00 - 309.25
52-Week Range( )	392.10 - 230.35	391.65 - 230.00
Buy (Size)	314.55(×16)	314.85(×26)
Sell (Size)	315.90(×168)	315.25(×508)

Company Background


Incorporation Year	1992
Registered Office	3B 3rd Flr Omkar Esquare,Chunabhatti Signal Sion (East), Mumbai, Maharashtra-400022
Telephone	NA
Fax	NA
Chairman	Nayan Mani Borah
Managing Director	Kapil Garg
Company Secretary	SHWETA AGRAWAL
Auditor	Walker Chandiok & Co/SGCO & Co LLP
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Link Intime India Pvt Ltd B-102&103 Shangrila,Complex First Floor,Akota,Vadodara - 390 020

Board of Directors


Chairman & Independent Directo	Nayan Mani Borah
Executive Director & MD	Kapil Garg
Non Inde. Non Exec. Director/Professional Director	Rabi Narayan Bastia Mukesh Ravish Chander Jain Aman Garg
Independent Non Exe. Director	Anusha Mehta Brij Mohan Bansal Anil Kumar Jha
Company Sec. & Compli. Officer	SHWETA AGRAWAL

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	44.70	40.65	37.69	37.69	37.69	37.69
Reserves Total	312.62	223.58	155.87	184.29	123.07	101.17
Equity Share Warrants	39.36	12.27	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	396.68	276.50	193.56	221.98	160.76	138.86
Secured Loans	23.71	21.24	19.13	7.33	2.48	0.00
Unsecured Loans	0.51	3.78	7.64	9.67	8.68	0.00
Total Debt	24.22	25.02	26.77	17.00	11.16	0.00
Other Liabilities	5.71	1.00	0.36	1.50	0.21	7.36
Total Liabilities	426.61	302.52	220.69	240.48	172.13	146.22
APPLICATION OF FUNDS :
Gross Block	261.62	241.15	208.18	214.21	157.51	102.95
Less : Accumulated Depreciation	146.79	132.38	117.94	111.04	48.14	34.57
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	114.83	108.77	90.24	103.17	109.37	68.38
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	2.86	1.39	0.00	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	31.36	16.38	26.12	12.54	6.54	6.54
Current Assets, Loans & Advances
Inventories	0.18	0.29	0.00	0.00	0.00	0.02
Sundry Debtors	220.60	128.69	65.59	51.77	58.94	22.62
Cash and Bank Balance	74.70	38.18	26.29	49.22	6.59	23.55
Loans and Advances	125.60	42.87	26.96	42.79	52.24	17.64
Total Current Assets	421.08	210.03	118.84	143.77	117.76	63.83
Less : Current Liabilities and Provisions
Current Liabilities	149.69	72.04	31.36	30.48	74.97	21.86
Provisions	1.41	0.01	0.02	0.17	0.03	0.03
Total Current Liabilities & Provisions	151.10	72.05	31.38	30.66	75.00	21.89
Net Current Assets	269.98	137.98	87.45	113.11	42.75	41.95
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	3.46	2.17	0.00	0.00	0.00	0.00
Deferred Tax Liability	6.10	4.58	0.00	0.17	0.00	0.00
Net Deferred Tax	-2.64	-2.41	0.00	-0.17	0.00	0.00
Other Assets	10.23	40.40	16.88	11.83	13.47	29.36
Total Assets	426.62	302.51	220.68	240.48	172.13	146.23
Contingent Liabilities	0.08	0.08	0.08	0.08	0.08	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	464.08	305.06	109.87	254.14	140.75	64.50
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	464.08	305.06	109.87	254.14	140.75	64.50
Other Income	5.42	4.56	3.85	13.95	11.65	11.44
Stock Adjustments	-0.11	0.29	0.00	0.00	0.00	0.00
Total Income	469.39	309.91	113.72	268.09	152.40	75.94
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	1.29	1.45	1.33	5.46	1.79	0.19
Employee Cost	34.12	26.14	28.13	21.53	13.81	9.36
Other Manufacturing Expenses	343.69	219.47	73.76	139.84	81.21	24.87
Selling & Administrative Expenses	14.75	12.96	15.04	15.82	9.91	9.52
Miscellaneous Expenses	2.19	1.87	4.67	2.82	9.70	10.77
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	396.04	261.89	122.93	185.47	116.42	54.71
Operating Profit	73.36	48.02	-9.20	82.62	35.98	21.24
Interest	3.16	1.78	2.48	0.81	0.76	3.24
Gross Profit	70.20	46.24	-11.68	81.81	35.22	18.00
Depreciation	15.17	14.43	17.76	17.16	13.58	13.29
Profit Before Tax	55.03	31.81	-29.44	64.65	21.64	4.71
Tax	13.70	0.68	0.00	1.69	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.29	2.42	-0.17	0.17	0.00	0.00
Reported Net Profit	41.04	28.70	-29.28	62.78	21.64	4.70
Extraordinary Items	0.00	0.00	-2.09	0.01	-8.87	-8.07
Adjusted Net Profit	41.04	28.70	-27.19	62.77	30.51	12.77
Adjustment below Net Profit	-0.92	-0.11	0.56	-0.33	-0.02	0.00
P & L Balance brought forward	-4.31	-32.96	-4.24	-67.56	-89.19	-94.72
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	-0.05	0.00	-0.87	0.00	-0.83
P & L Balance carried down	35.81	-4.31	-32.96	-4.24	-67.56	-89.19
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 %	10.00	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	1.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	9.18	7.06	-7.77	16.66	5.74	1.25
Earnings Per Share(Adj)-Unit Curr	9.18	7.06	-7.77	16.66	5.74	1.25
Book Value-Unit Curr	79.93	65.00	51.35	58.89	42.65	36.84
Book Value(Adj)-Unit Curr	79.93	65.00	51.35	58.89	42.65	36.84

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	108.23	61.04	115.37
Other Operating Income	0.00	0.00	0.00
Other Income	3.18	1.71	1.84
Total Income	111.41	62.75	117.21
Total Expenditure	86.37	55.00	103.49
PBIDT	25.04	7.75	13.72
Interest	2.20	1.07	1.33
PBDT	22.84	6.68	12.38
Depreciation	3.93	4.00	4.06
Tax	4.34	0.62	1.43
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.36	0.22	0.79
Reported Profit After Tax	14.21	1.84	6.11
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	14.21	1.84	6.11
EPS (Unit Curr.)	3.18	0.41	1.37
EPS (Adj) (Unit Curr.)	3.18	0.41	1.37
Calculated EPS (Unit Curr.)	3.18	0.41	1.37
Calculated EPS (Adj) (Unit Curr.)	3.18	0.41	1.37
Calculated EPS (Ann.) (Unit Curr.)	12.70	1.64	5.46
Calculated EPS (Adj) (Ann.) (Unit Curr.)	12.70	1.64	5.46
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	44.75	44.75	44.74
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(%)	23.14	12.70	11.89
PBDTM(%)	21.10	10.94	10.73
PATM(%)	13.13	3.01	5.30

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.07	0.11	0.11	0.07	0.04
Long Term Debt-Equity Ratio	0.01	0.01	0.02	0.02	0.01
Current Ratio	2.31	2.14	2.65	2.04	1.72
Fixed Assets	1.85	1.36	0.52	1.37	1.08
Inventory	1974.81	2103.86	0.00	0.00	14075.00
Debtors	2.66	3.14	1.87	4.59	3.45
Interest Cover Ratio	18.41	18.87	-10.88	80.80	41.14
PBIDTM (%)	15.81	15.74	-8.37	32.51	31.87
PBITM (%)	12.54	11.01	-24.54	25.76	22.22
PBDTM (%)	15.13	15.16	-10.63	32.19	31.33
CPM (%)	12.11	14.14	-10.49	31.46	31.33
APATM (%)	8.84	9.41	-26.65	24.70	21.68
ROCE (%)	15.87	12.73	0.00	27.02	13.16
RONW (%)	12.12	12.10	0.00	27.62	13.37

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2026	321.70	246.80	319.15	35.52	25.79	34.95	1,434.52
Mar 2026	303.05	234.50	238.70	34.89	25.23	26.14	1,072.65
Feb 2026	318.40	244.80	292.30	35.99	26.27	32.01	1,313.51
Jan 2026	289.95	230.35	256.75	31.75	24.74	28.01	1,149.58
Share Prices Of 2025
Dec 2025	300.00	258.90	282.80	33.39	26.76	30.85	1,266.22
Nov 2025	359.25	290.50	294.55	40.99	31.26	32.14	1,318.83
Oct 2025	360.45	324.85	333.95	39.81	35.38	36.43	1,495.24
Sep 2025	392.10	325.70	326.75	43.91	35.42	35.65	1,463.00
Aug 2025	377.70	320.80	368.45	43.15	32.34	40.20	1,649.71
Jul 2025	355.00	282.00	351.90	39.07	30.38	38.39	1,575.61
Jun 2025	323.00	290.30	296.70	37.07	31.42	32.37	1,328.46
May 2025	349.95	265.05	305.85	39.56	27.20	33.37	1,369.43
Apr 2025	329.00	251.00	278.15	37.61	25.40	30.35	1,245.40
Mar 2025	308.65	214.85	269.30	36.55	23.21	29.38	1,205.78
Feb 2025	325.60	215.05	250.75	51.74	26.22	39.12	1,122.72
Jan 2025	418.00	290.55	311.10	68.27	43.68	48.53	1,392.93
Share Prices Of 2024
Dec 2024	409.25	322.75	374.50	68.54	45.94	58.43	1,676.80
Nov 2024	382.00	313.70	339.85	62.69	47.89	53.02	1,521.66
Oct 2024	409.60	311.00	341.30	67.27	46.83	53.25	1,528.15
Sep 2024	436.30	343.00	360.50	63.83	51.78	56.24	1,614.12

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 49708.56
161.38 0.33%

S&P 500 7424.10
-5.40 -0.07%

HANG SENG 25675.19
-287.55 -1.11%

NIKKEI 225 60874.73
-534.56 -0.87%

FTSE 100 10297.25
101.88 1.00%

NIFTY 23725.70
75.75 0.32%

× Ask Your Question