IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	428.45 Apr 16,2026 EOD	428.90 Apr 16,2026 EOD
Today's Change( )	-14.05 (-3.18%)	-12.75 (-2.89%)
Open( )	443.60	444.00
Prev Close( )	442.50	441.65
Volume	61,928.00	1,389,075.00
Today's Range( )	445.00 - 426.10	446.00 - 425.90
52-Week Range( )	447.50 - 161.50	448.00 - 161.40
Buy (Size)	N.A	428.90(×1866)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2006
Registered Office	Old Station Road,Sevashram Chouaha, Udaipur, Rajasthan-313001
Telephone	91-294-2561631/2561632
Fax	91-294-2522623
Chairman	Kushgra Nayan Bajaj
Managing Director	Naveen Pandey
Company Secretary	Vivek Mishra
Auditor	Chopra Vimal & Co
Face Value	1
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda,Hyderabad-500032

Board of Directors


Chairman (Non-Executive)	Kushgra Nayan Bajaj
Independent Director	Lilian Jessie Paul
Non-Executive & Non-Independent Director	Sumit Malhotra
Non Executive Director	Vimal Chandra Nagori
Independent Director	Jagdish Acharya Anupam Dutta K. S Narayanan
Managing Director	Naveen Pandey
Company Sec. & Compli. Officer	Vivek Mishra

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	13.71	14.28	14.26	14.75	14.75	14.75
Reserves Total	774.67	851.21	806.60	824.42	766.72	662.43
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	788.38	865.49	820.86	839.17	781.47	677.18
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	4.17	8.75	9.28	0.00	5.00	20.00
Total Debt	4.17	8.75	9.28	0.00	5.00	20.00
Other Liabilities	5.71	4.82	3.80	3.67	1.18	0.00
Total Liabilities	798.26	879.06	833.94	842.84	787.65	697.18
APPLICATION OF FUNDS :
Gross Block	171.93	168.10	160.37	145.36	138.04	134.50
Less : Accumulated Depreciation	122.65	114.49	105.09	98.97	95.30	89.77
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	49.28	53.61	55.28	46.39	42.74	44.73
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	1.36	1.36	1.36	1.36	7.08	9.22
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	573.38	756.95	741.59	770.95	729.23	590.46
Current Assets, Loans & Advances
Inventories	51.67	53.66	49.56	55.37	42.45	61.98
Sundry Debtors	73.03	43.30	30.81	20.03	26.07	28.60
Cash and Bank Balance	106.97	36.97	13.86	12.46	8.74	11.45
Loans and Advances	71.13	59.19	52.96	44.22	55.47	84.53
Total Current Assets	302.79	193.13	147.19	132.08	132.73	186.57
Less : Current Liabilities and Provisions
Current Liabilities	127.26	127.36	113.73	110.86	125.03	137.94
Provisions	6.37	3.17	1.97	1.61	2.94	0.11
Total Current Liabilities & Provisions	133.63	130.52	115.70	112.47	127.97	138.05
Net Current Assets	169.16	62.61	31.49	19.60	4.76	48.52
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Liability	0.00	0.00	0.00	0.00	0.00	0.00
Net Deferred Tax	0.00	0.00	0.00	0.00	0.00	0.00
Other Assets	5.07	4.53	4.21	4.54	3.84	4.26
Total Assets	798.25	879.06	833.94	842.85	787.65	697.18
Contingent Liabilities	9.32	9.36	3.59	3.84	1.49	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	942.76	967.71	949.93	878.37	914.63	844.20
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	942.76	967.71	949.93	878.37	914.63	844.20
Other Income	35.53	44.65	37.09	38.56	34.53	29.89
Stock Adjustments	-1.05	5.35	-2.64	7.44	-11.72	13.24
Total Income	977.24	1017.71	984.38	924.37	937.44	887.33
EXPENDITURE :
Raw Materials	430.79	440.35	434.74	377.22	317.73	286.11
Power & Fuel Cost	1.18	1.25	1.21	1.06	1.17	1.49
Employee Cost	106.47	96.31	86.71	86.52	82.20	83.56
Other Manufacturing Expenses	26.44	25.97	26.18	25.79	28.92	18.28
Selling & Administrative Expenses	234.26	238.77	243.96	205.73	218.51	246.16
Miscellaneous Expenses	10.13	12.19	13.08	10.94	10.86	11.27
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	809.27	814.84	805.88	707.27	659.40	646.87
Operating Profit	167.97	202.87	178.50	217.10	278.04	240.45
Interest	0.54	1.01	0.92	0.98	1.32	4.23
Gross Profit	167.43	201.86	177.58	216.12	276.72	236.22
Depreciation	9.74	9.48	8.09	4.63	5.80	5.33
Profit Before Tax	157.69	192.38	169.49	211.49	270.92	230.89
Tax	27.55	33.61	29.67	36.95	47.35	40.34
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00	0.00	0.00	0.00
Reported Net Profit	130.14	158.77	139.82	174.54	223.57	190.55
Extraordinary Items	1.32	2.79	0.82	1.93	3.36	1.41
Adjusted Net Profit	128.82	155.98	139.00	172.61	220.21	189.14
Adjustment below Net Profit	-7.31	-0.15	0.19	0.38	0.42	0.21
P & L Balance brought forward	586.23	541.72	460.73	403.85	297.89	107.13
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	114.10	59.02	118.03	118.03	0.00
P & L Balance carried down	709.06	586.23	541.72	460.73	403.85	297.89
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	300.00	500.00	800.00	1000.00	200.00
Dividend Per Share(Rs)	0.00	3.00	5.00	8.00	10.00	2.00
Earnings Per Share-Unit Curr	9.50	11.12	9.80	11.83	15.15	12.92
Earnings Per Share(Adj)-Unit Curr	9.50	11.12	9.80	11.83	15.15	12.92
Book Value-Unit Curr	57.52	60.61	57.55	56.88	52.97	45.90
Book Value(Adj)-Unit Curr	57.52	60.61	57.55	56.88	52.97	45.90

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	286.72	241.64	244.49
Other Operating Income	0.15	3.65	7.21
Other Income	4.91	7.48	7.65
Total Income	291.78	252.77	259.34
Total Expenditure	229.34	196.57	209.76
PBIDT	62.44	56.20	49.59
Interest	0.41	0.43	0.37
PBDT	62.03	55.77	49.21
Depreciation	4.35	3.65	2.30
Tax	10.08	9.11	7.88
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	47.60	43.02	39.04
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	47.60	43.02	39.04
EPS (Unit Curr.)	3.53	3.14	2.85
EPS (Adj) (Unit Curr.)	3.53	3.14	2.85
Calculated EPS (Unit Curr.)	3.64	3.14	2.85
Calculated EPS (Adj) (Unit Curr.)	3.64	3.14	2.85
Calculated EPS (Ann.) (Unit Curr.)	14.58	12.55	11.39
Calculated EPS (Adj) (Ann.) (Unit Curr.)	14.58	12.55	11.39
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	13.06	13.71	13.71
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(%)	21.78	23.26	20.28
PBDTM(%)	21.63	23.08	20.13
PATM(%)	16.60	17.80	15.97

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.01	0.01	0.01	0.00	0.02
Long Term Debt-Equity Ratio	0.00	0.01	0.00	0.00	0.00
Current Ratio	1.83	1.34	1.21	1.08	1.10
Fixed Assets	5.55	5.89	6.21	6.20	6.71
Inventory	17.90	18.75	18.11	17.96	17.52
Debtors	16.21	26.12	37.37	38.11	33.46
Interest Cover Ratio	293.02	191.48	185.23	216.81	206.24
PBIDTM (%)	17.82	20.96	18.79	24.72	30.40
PBITM (%)	16.78	19.98	17.94	24.19	29.77
PBDTM (%)	17.76	20.86	18.69	24.60	30.25
CPM (%)	14.84	17.39	15.57	20.40	25.08
APATM (%)	13.80	16.41	14.72	19.87	24.44
ROCE (%)	18.87	22.58	20.33	26.06	36.67
RONW (%)	15.74	18.83	16.85	21.54	30.65

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Mar 2026	392.10	320.15	347.00	41.09	31.45	35.18	4,532.46
Feb 2026	408.65	308.00	395.05	42.69	30.59	40.06	5,160.08
Jan 2026	342.45	242.80	339.10	35.07	24.15	34.38	4,429.27
Share Prices Of 2025
Dec 2025	275.90	246.80	256.05	28.17	24.08	25.96	3,344.48
Nov 2025	310.35	255.95	267.80	32.76	25.18	27.15	3,497.96
Oct 2025	279.00	233.00	276.65	28.53	23.30	28.05	3,613.56
Sep 2025	263.60	220.05	237.20	27.35	22.10	24.05	3,098.27
Aug 2025	238.75	221.10	234.40	25.87	23.43	24.94	3,212.52
Jul 2025	253.45	209.40	223.15	27.86	20.47	23.74	3,058.33
Jun 2025	216.85	168.35	210.00	24.32	17.86	22.34	2,878.11
May 2025	183.65	161.50	175.05	20.23	17.12	18.62	2,399.11
Apr 2025	177.90	153.00	166.40	19.18	15.67	17.70	2,280.56
Mar 2025	170.85	151.95	157.25	18.65	15.68	16.73	2,155.16
Feb 2025	192.50	154.80	155.55	17.53	13.54	13.67	2,131.86
Jan 2025	205.95	175.90	189.00	18.30	15.00	16.61	2,590.30
Share Prices Of 2024
Dec 2024	233.00	195.75	197.45	20.91	17.05	17.35	2,706.11
Nov 2024	236.55	200.50	210.15	21.05	17.29	18.46	2,880.16
Oct 2024	249.50	213.15	229.05	22.12	18.21	20.13	3,139.19
Sep 2024	288.70	243.15	246.10	26.33	21.11	21.62	3,372.87
Aug 2024	285.95	255.30	263.25	25.69	22.15	23.13	3,607.91

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 48485.12
-71.88 -0.15%

S&P 500 7044.29
55.91 0.80%

HANG SENG 26394.27
446.95 1.72%

NIKKEI 225 59591.25
1457.01 2.51%

FTSE 100 10588.49
28.91 0.27%

NIFTY 24196.75
-34.55 -0.14%

× Ask Your Question