IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	370.65 May 18,2026 EOD	370.05 May 18,2026 EOD
Today's Change( )	-17.90 (-4.61%)	-19.55 (-5.02%)
Open( )	396.35	387.65
Prev Close( )	388.55	389.60
Volume	66,849.00	887,627.00
Today's Range( )	396.40 - 346.20	392.45 - 342.20
52-Week Range( )	426.85 - 230.00	427.00 - 229.95
Buy (Size)	N.A	370.05(×179)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2013
Registered Office	PS Srijan Tech Park DN-52 12th,Flr St # 11 DN Block Sector V, Kolkata, West Bengal-700091
Telephone	+91 33 6125 6125
Fax	NA
Chairman	Rohit Kedia
Managing Director	SHREYANS SURANA
Company Secretary	NA
Auditor	Singhi & Co
Face Value	5
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


Whole Time Director	PRADEEP KUMAR AGARWAL
Executive Director & MD	SHREYANS SURANA
Chairman & Wholetime Director	Rohit Kedia
E D & Wholetime Director	Bhagwan Prasad
Non-Exec & Non-Independent Dir	Ushma Sheth Sule
Independent Non Exe. Director	D R Agarwal Richa M. Goyal Prashant Singhania Saurabh Mittal Rishabh Narendra Jain
HEAD - LEGAL / CS / CHIEF COMPLIANCE OFFICER	Abinash Singh

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	37.31	34.93	34.93	33.29	4.36	4.36
Reserves Total	366.53	180.24	158.66	110.48	85.18	103.20
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	403.84	215.17	193.59	143.77	89.54	107.56
Secured Loans	122.79	147.46	106.99	69.66	71.13	65.72
Unsecured Loans	873.34	510.03	383.31	339.76	276.89	278.79
Total Debt	996.13	657.49	490.30	409.42	348.02	344.51
Other Liabilities	4.86	2.63	2.14	2.01	1.43	1.31
Total Liabilities	1404.83	875.29	686.03	555.20	438.99	453.38
APPLICATION OF FUNDS :
Gross Block	1329.68	858.91	653.97	522.78	430.78	396.49
Less : Accumulated Depreciation	309.98	238.95	185.71	136.33	92.56	44.72
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1019.70	619.96	468.26	386.45	338.22	351.77
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	14.42	6.92	1.53	2.65	1.71	2.76
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.01	0.01	0.00	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	521.37	432.72	316.90	280.36	201.63	233.78
Sundry Debtors	0.00	0.00	0.00	0.00	0.00	0.00
Cash and Bank Balance	22.12	14.85	5.14	24.48	5.45	4.62
Loans and Advances	123.02	55.43	43.24	33.87	27.56	29.42
Total Current Assets	666.51	502.99	365.27	338.71	234.64	267.83
Less : Current Liabilities and Provisions
Current Liabilities	349.02	285.72	180.95	198.92	161.22	189.13
Provisions	0.34	4.84	0.13	0.08	1.58	2.53
Total Current Liabilities & Provisions	349.36	290.57	181.08	199.00	162.80	191.67
Net Current Assets	317.15	212.43	184.19	139.71	71.84	76.16
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	215.26	124.68	97.25	73.38	62.37	59.93
Deferred Tax Liability	194.05	108.81	84.54	63.63	54.66	56.57
Net Deferred Tax	21.21	15.87	12.71	9.75	7.71	3.36
Other Assets	32.35	20.10	19.33	16.64	19.51	19.34
Total Assets	1404.83	875.29	686.02	555.20	438.98	453.39
Contingent Liabilities	18.88	3.00	1.07	1.12	0.06	3.20

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	1343.55	972.65	787.90	551.12	426.76	629.34
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1343.55	972.65	787.90	551.12	426.76	629.34
Other Income	8.99	9.95	6.49	10.02	15.42	3.12
Stock Adjustments	139.05	114.55	36.53	78.73	-29.63	-1.33
Total Income	1491.59	1097.15	830.92	639.87	412.55	631.13
EXPENDITURE :
Raw Materials	1030.24	762.54	570.42	454.55	272.13	441.85
Power & Fuel Cost	38.85	28.34	24.33	17.50	14.20	19.76
Employee Cost	109.35	80.02	65.13	44.55	29.52	45.65
Other Manufacturing Expenses	13.80	7.57	7.08	15.09	8.97	20.76
Selling & Administrative Expenses	96.45	64.03	52.63	27.69	23.20	32.29
Miscellaneous Expenses	14.99	2.49	3.36	2.11	2.52	3.62
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1303.68	944.98	722.95	561.49	350.54	563.93
Operating Profit	187.91	152.16	107.97	78.38	62.01	67.20
Interest	69.03	49.43	41.38	35.38	34.20	34.99
Gross Profit	118.88	102.73	66.59	43.00	27.81	32.21
Depreciation	99.89	73.45	61.19	53.05	48.24	45.12
Profit Before Tax	18.99	29.28	5.40	-10.05	-20.43	-12.91
Tax	9.14	10.31	3.24	0.01	2.27	0.27
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-4.90	-3.02	-2.94	-2.05	-4.42	-3.32
Reported Net Profit	14.74	21.99	5.10	-8.01	-18.27	-9.85
Extraordinary Items	-7.08	-0.83	-0.57	-0.87	-0.72	-1.19
Adjusted Net Profit	21.82	22.82	5.67	-7.14	-17.55	-8.66
Adjustment below Net Profit	-1.31	-0.40	-0.07	0.03	0.25	0.00
P & L Balance brought forward	14.88	-6.71	-11.74	-3.76	14.27	24.15
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	28.31	14.88	-6.71	-11.74	-3.76	14.30
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	1.98	3.15	1.46	-2.41	-41.95	-22.62
Earnings Per Share(Adj)-Unit Curr	1.98	3.15	1.46	-2.41	-41.95	-22.62
Book Value-Unit Curr	54.12	30.80	55.42	43.18	205.59	246.96
Book Value(Adj)-Unit Curr	54.12	30.80	55.42	43.18	205.59	246.96

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	466.46	531.66	377.83
Other Operating Income	0.00	0.00	0.00
Other Income	2.25	59.03	2.90
Total Income	468.71	590.69	380.73
Total Expenditure	378.43	462.52	320.36
PBIDT	90.28	128.17	60.37
Interest	18.56	17.03	23.51
PBDT	71.72	111.14	36.87
Depreciation	46.15	42.22	34.01
Tax	8.79	4.99	3.21
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-2.18	12.43	-2.42
Reported Profit After Tax	18.97	51.49	2.07
Extra-ordinary Items	-0.88	41.29	0.09
Adjusted Profit After Extra-ordinary item	19.85	10.20	1.98
EPS (Unit Curr.)	2.54	6.90	0.28
EPS (Adj) (Unit Curr.)	2.54	6.90	0.28
Calculated EPS (Unit Curr.)	2.54	6.90	0.28
Calculated EPS (Adj) (Unit Curr.)	2.54	6.90	0.28
Calculated EPS (Ann.) (Unit Curr.)	10.17	27.60	1.11
Calculated EPS (Adj) (Ann.) (Unit Curr.)	10.17	27.60	1.11
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	37.31	37.31	37.31
Reserve & Surplus	0.00	0.00	0.00
Face Value	5.00	5.00	5.00
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(%)	19.35	24.11	15.98
PBDTM(%)	15.38	20.90	9.76
PATM(%)	4.07	9.68	0.55

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	2.67	2.81	2.67	3.25	3.51
Long Term Debt-Equity Ratio	2.04	2.03	1.95	2.41	2.72
Current Ratio	1.13	1.11	1.14	1.05	1.00
Fixed Assets	1.23	1.29	1.34	1.16	1.03
Inventory	2.82	2.60	2.64	2.29	1.96
Debtors	0.00	0.00	0.00	0.00	0.00
Interest Cover Ratio	1.47	1.59	1.16	0.72	0.40
PBIDTM (%)	15.00	15.64	13.88	14.22	14.53
PBITM (%)	7.56	8.09	6.12	4.60	3.23
PBDTM (%)	9.86	10.56	8.63	7.80	6.52
CPM (%)	9.06	9.81	8.49	8.17	7.02
APATM (%)	1.62	2.26	0.72	-1.45	-4.28
ROCE (%)	8.91	10.04	7.72	0.00	0.00
RONW (%)	7.05	10.59	3.30	0.00	0.00

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2026	400.00	281.80	388.35	140.53	92.59	132.80	2,897.76
Mar 2026	299.25	230.00	271.90	104.39	73.85	92.98	2,028.85
Feb 2026	362.00	293.00	305.85	128.61	92.17	104.59	2,282.17
Jan 2026	344.95	232.50	325.55	120.09	77.98	111.33	2,429.17
Share Prices Of 2025
Dec 2025	293.95	257.35	273.90	101.70	79.73	93.66	2,043.77
Nov 2025	342.45	280.70	290.40	129.22	91.29	99.31	2,166.89
Oct 2025	391.90	309.00	317.35	148.68	105.26	108.52	2,367.98
Sep 2025	386.10	323.10	369.85	137.83	105.62	126.48	2,759.72
Aug 2025	329.90	267.65	325.10	115.08	91.05	111.17	2,425.81
Jul 2025	329.80	260.50	277.60	126.19	87.00	94.93	2,071.38
Jun 2025	314.95	250.00	312.40	108.58	82.65	106.83	2,331.05
May 2025	325.35	258.00	260.00	113.00	87.55	88.91	1,940.05
Apr 2025	351.95	241.40	317.55	128.59	76.54	108.59	2,369.47
Mar 2025	253.80	203.55	240.45	90.44	65.57	82.23	1,794.17
Feb 2025	282.00	181.30	209.90	93.64	58.48	68.63	1,566.22
Jan 2025	352.65	262.50	267.90	118.55	85.25	87.60	1,999.00
Share Prices Of 2024
Dec 2024	372.00	308.00	309.70	125.41	100.16	101.27	2,310.90
Nov 2024	373.50	306.15	346.00	130.44	99.52	113.14	2,581.76
Oct 2024	427.65	316.85	341.40	145.06	102.25	111.63	2,547.44
Sep 2024	430.95	340.50	382.25	151.95	108.61	124.99	2,852.25

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 49543.85
-540.61 -1.08%

S&P 500 7428.26
-93.98 -1.25%

HANG SENG 25675.19
-287.55 -1.11%

NIKKEI 225 60874.73
-534.56 -0.87%

FTSE 100 10172.40
-200.53 -1.93%

NIFTY 23649.95
6.45 0.03%

× Ask Your Question