IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	471.75 Nov 17,2025 EOD	471.90 Nov 17,2025 EOD
Today's Change( )	6.15 (1.32%)	6.40 (1.37%)
Open( )	463.00	466.00
Prev Close( )	465.60	465.50
Volume	27,448.00	466,680.00
Today's Range( )	476.35 - 461.25	476.10 - 460.85
52-Week Range( )	627.00 - 419.75	627.80 - 419.05
Buy (Size)	N.A	N.A
Sell (Size)	N.A	471.90(×20)

Company Background


Incorporation Year	1975
Registered Office	FMC Fortuna 2nd Floor,234/3A A J C Bose Road, Kolkata, West Bengal-700020
Telephone	91-33-22874749
Fax	91-33-22873083
Chairman	Vivek Saraogi
Managing Director	Vivek Saraogi
Company Secretary	NA
Auditor	Lodha & Co LLP
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 / Executive Director / M D / Promoter	Vivek Saraogi
Whole-time Director	Praveen Gupta
Executive Director	Avantika Saraogi
Lead Independent Non Executive Director	Indu Bhushan
Independent Non Exe. Director	CHANDRA KISHORE MISHRA Veena Hingarh Mamta Binani
CS / CO / Head - CSR	MANOJ AGARWAL

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	20.19	20.17	20.17	20.40	21.00	22.00
Reserves Total	3560.98	3259.43	2855.26	2737.76	2542.85	2348.41
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	3581.17	3279.60	2875.43	2758.16	2563.85	2370.41
Secured Loans	2626.19	2008.25	1878.62	1209.63	1239.21	1396.72
Unsecured Loans	0.79	0.90	0.99	1.08	1.17	85.77
Total Debt	2626.98	2009.15	1879.61	1210.71	1240.38	1482.49
Other Liabilities	11.51	11.07	10.78	11.80	15.39	21.40
Total Liabilities	6219.66	5299.82	4765.82	3980.67	3819.62	3874.30
APPLICATION OF FUNDS :
Gross Block	3768.58	3607.97	3409.43	2336.30	2199.66	2116.45
Less : Accumulated Depreciation	1123.19	968.57	810.84	702.65	601.08	492.40
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	2645.39	2639.40	2598.59	1633.65	1598.58	1624.05
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	105.77	45.50	24.29	204.30	14.48	12.40
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	181.13	181.12	236.25	157.50	177.13	185.43
Current Assets, Loans & Advances
Inventories	3118.81	2871.29	2318.79	2200.61	2378.46	2295.98
Sundry Debtors	142.96	125.57	124.82	136.72	245.46	239.29
Cash and Bank Balance	3.42	2.96	11.90	3.28	2.80	4.66
Loans and Advances	35.74	37.61	61.09	36.01	127.66	371.80
Total Current Assets	3300.93	3037.43	2516.59	2376.63	2754.38	2911.73
Less : Current Liabilities and Provisions
Current Liabilities	408.35	422.84	507.00	417.46	689.65	829.20
Provisions	11.41	17.63	7.50	6.84	5.36	21.24
Total Current Liabilities & Provisions	419.76	440.47	514.50	424.30	695.01	850.44
Net Current Assets	2881.16	2596.96	2002.09	1952.32	2059.37	2061.28
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	65.17	103.60	126.60	147.72	180.97	194.35
Deferred Tax Liability	304.75	293.48	248.55	219.72	228.26	218.49
Net Deferred Tax	-239.58	-189.88	-121.95	-72.00	-47.29	-24.14
Other Assets	645.80	26.73	26.55	104.90	17.34	15.28
Total Assets	6219.67	5299.82	4765.82	3980.67	3819.61	3874.29
Contingent Liabilities	2.76	3.44	2.05	2.44	2.44	2.46

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	5415.38	5593.74	4665.86	4846.03	4811.66	4741.29
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	5415.38	5593.74	4665.86	4846.03	4811.66	4741.29
Other Income	32.16	74.00	62.79	100.65	33.45	38.55
Stock Adjustments	258.73	662.90	10.16	-194.42	55.83	-37.34
Total Income	5706.27	6330.64	4738.81	4752.26	4900.94	4742.50
EXPENDITURE :
Raw Materials	4116.74	4579.83	3419.40	3261.73	3511.86	3464.16
Power & Fuel Cost	3.35	4.83	0.97	2.69	2.36	4.04
Employee Cost	404.91	398.56	363.79	307.86	281.76	254.04
Other Manufacturing Expenses	200.09	212.82	172.37	162.13	157.31	140.42
Selling & Administrative Expenses	144.01	189.46	136.48	136.97	135.60	88.34
Miscellaneous Expenses	100.77	84.97	70.68	80.59	64.88	71.04
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.06	0.11	0.04
Total Expenditure	4969.87	5470.47	4163.69	3951.91	4153.66	4021.99
Operating Profit	736.40	860.18	575.12	800.35	747.29	720.52
Interest	93.46	83.63	48.65	30.87	39.30	64.17
Gross Profit	642.94	776.55	526.47	769.48	707.99	656.35
Depreciation	172.54	166.36	129.50	113.86	111.88	101.42
Profit Before Tax	470.40	610.19	396.97	655.62	596.11	554.93
Tax	77.34	111.21	69.42	114.66	102.60	97.10
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	49.18	65.77	52.02	26.30	23.74	-51.46
Reported Net Profit	343.88	433.21	275.53	514.66	469.77	509.28
Extraordinary Items	-1.50	24.42	0.86	41.51	5.63	10.83
Adjusted Net Profit	345.38	408.79	274.67	473.15	464.14	498.45
Adjustment below Net Profit	0.00	-0.05	-101.30	-265.65	-124.57	-1.05
P & L Balance brought forward	893.07	812.40	995.47	1001.68	1109.54	874.63
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	258.46	352.49	357.30	255.22	453.06	273.32
P & L Balance carried down	978.50	893.07	812.40	995.47	1001.68	1109.54
Dividend	60.57	60.52	50.84	51.01	52.50	55.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	300.00	300.00	250.00	250.00	250.00	250.00
Dividend Per Share(Rs)	3.00	3.00	2.50	2.50	2.50	2.50
Earnings Per Share-Unit Curr	17.03	21.47	13.66	25.22	22.37	23.15
Earnings Per Share(Adj)-Unit Curr	17.03	21.47	13.66	25.22	22.37	23.15
Book Value-Unit Curr	177.37	162.56	142.53	135.18	122.09	107.75
Book Value(Adj)-Unit Curr	177.37	162.56	142.53	135.18	122.09	107.75

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	1670.76	1542.27	1503.68
Other Operating Income	0.00	0.00	0.00
Other Income	8.73	6.30	9.42
Total Income	1679.50	1548.58	1513.10
Total Expenditure	1550.36	1408.03	1138.44
PBIDT	129.14	140.55	374.67
Interest	14.23	33.67	30.45
PBDT	114.90	106.88	344.21
Depreciation	44.32	43.71	43.13
Tax	15.70	12.63	47.75
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	8.94	7.47	33.30
Reported Profit After Tax	45.95	43.09	220.02
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	45.95	43.09	220.02
EPS (Unit Curr.)	2.28	2.13	10.90
EPS (Adj) (Unit Curr.)	2.28	2.13	10.90
Calculated EPS (Unit Curr.)	2.28	2.13	10.90
Calculated EPS (Adj) (Unit Curr.)	2.28	2.13	10.90
Calculated EPS (Ann.) (Unit Curr.)	9.10	8.54	43.59
Calculated EPS (Adj) (Ann.) (Unit Curr.)	9.10	8.54	43.59
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	20.19	20.19	20.19
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(%)	7.73	9.11	24.92
PBDTM(%)	6.88	6.93	22.89
PATM(%)	2.75	2.79	14.63

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.68	0.63	0.55	0.46	0.55
Long Term Debt-Equity Ratio	0.12	0.12	0.10	0.07	0.12
Current Ratio	1.23	1.25	1.32	1.50	1.46
Fixed Assets	1.47	1.59	1.62	2.14	2.23
Inventory	1.81	2.16	2.06	2.12	2.06
Debtors	40.33	44.68	35.68	25.36	19.85
Interest Cover Ratio	6.03	8.30	9.16	22.24	16.17
PBIDTM (%)	13.60	15.38	12.33	16.52	15.53
PBITM (%)	10.41	12.40	9.55	14.17	13.21
PBDTM (%)	11.87	13.88	11.28	15.88	14.71
CPM (%)	9.54	10.72	8.68	12.97	12.09
APATM (%)	6.35	7.74	5.91	10.62	9.76
ROCE (%)	9.79	13.79	10.19	17.60	16.52
RONW (%)	10.02	14.08	9.78	19.34	19.04

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Oct 2025	485.35	451.15	459.30	28.74	26.04	26.86	9,275.29
Sep 2025	584.40	447.00	455.60	35.24	25.88	26.64	9,200.57
Aug 2025	596.95	533.30	535.45	35.65	31.06	31.31	10,813.09
Jul 2025	627.00	579.40	586.80	37.10	33.21	34.30	11,847.63
Jun 2025	625.50	575.90	593.85	36.83	32.55	34.72	11,989.97
May 2025	595.00	485.05	589.95	35.08	26.16	34.49	11,911.23
Apr 2025	606.15	510.65	549.75	35.67	28.47	32.14	11,099.58
Mar 2025	559.00	430.60	547.30	33.85	24.29	31.99	11,050.12
Feb 2025	494.85	419.75	444.15	25.09	19.65	21.94	8,967.49
Jan 2025	549.90	457.05	487.25	28.34	22.33	24.07	9,837.69
Share Prices Of 2024
Dec 2024	613.00	513.45	529.95	30.48	24.57	26.17	10,699.82
Nov 2024	633.50	507.00	585.10	31.52	24.66	28.90	11,813.31
Oct 2024	692.85	593.70	627.35	35.42	28.35	30.96	12,656.74
Sep 2024	664.80	547.30	648.40	33.31	26.84	32.00	13,081.42
Aug 2024	625.85	466.95	598.70	32.29	22.97	29.55	12,078.73
Jul 2024	494.00	422.15	480.95	25.04	20.75	23.74	9,703.13
Jun 2024	455.75	352.05	429.80	23.12	16.83	21.21	8,671.18
May 2024	402.00	366.95	378.50	20.36	17.84	18.68	7,636.21
Apr 2024	409.40	362.95	395.15	20.59	17.77	19.50	7,972.12
Mar 2024	386.00	343.45	361.60	19.33	16.35	17.85	7,295.25

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
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 47163.83
-314.39 -0.66%

S&P 500 6754.35
-4.14 -0.06%

HANG SENG 26384.29
-188.18 -0.71%

NIKKEI 225 50246.57
-129.96 -0.26%

FTSE 100 9695.49
-2.88 -0.03%

NIFTY 26013.45
103.40 0.40%

× Ask Your Question