IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	383.55 Dec 26,2025 EOD	382.30 Dec 26,2025 EOD
Today's Change( )	-3.35 (-0.87%)	-4.80 (-1.24%)
Open( )	385.75	387.10
Prev Close( )	386.90	387.10
Volume	3,929.00	148,221.00
Today's Range( )	393.65 - 379.20	395.20 - 377.30
52-Week Range( )	644.60 - 244.55	644.95 - 244.15
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1992
Registered Office	S-1A Ground Floor Bhagwan Dass,Nagar East Punjabi Bagh, New Delhi, New Delhi-110026
Telephone	NA
Fax	NA
Chairman	Braj Kishore Prasad
Managing Director	Vimal Kumar
Company Secretary	Astha Wahi
Auditor	Walker Chandiok & Co LLP
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Skyline Financial Services Pvt D-153/A 1st Flr,Okhla Industrial Are,Phase-I,New Delhi-110020

Board of Directors


Chairman(Non Exe)&Dir(Non-Ind)	Braj Kishore Prasad
ED / MD / Promoter	Vimal Kumar
Independent Non Exe. Director	Chetna
E D & Wholetime Director	Isha Luthra Surendra Sai Nallamalli
Non Executive Director	Pramod Narayan Karlekar
Company Sec. & Compli. Officer	Astha Wahi

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	23.64	23.64	23.65	23.64	22.03	22.03
Reserves Total	382.65	342.32	335.85	288.66	107.63	61.76
Equity Share Warrants	37.50	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	443.79	365.96	359.50	312.30	129.66	83.79
Secured Loans	247.91	342.73	279.00	131.21	26.63	31.10
Unsecured Loans	4.13	5.33	6.86	5.33	5.64	3.59
Total Debt	252.04	348.06	285.86	136.54	32.27	34.69
Other Liabilities	5.06	3.73	1.19	3.82	2.13	1.84
Total Liabilities	700.89	717.75	646.55	452.66	164.06	120.32
APPLICATION OF FUNDS :
Gross Block	60.30	52.07	46.33	32.37	26.44	20.07
Less : Accumulated Depreciation	26.63	19.63	13.17	10.91	7.19	4.61
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	33.67	32.44	33.16	21.46	19.25	15.46
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.77	0.80	0.03	0.00	0.07	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	121.50	116.42	101.61	101.61	0.01	4.75
Current Assets, Loans & Advances
Inventories	285.51	372.33	318.31	202.43	153.66	74.73
Sundry Debtors	321.54	326.88	301.43	233.76	131.13	174.75
Cash and Bank Balance	70.72	25.76	82.85	39.79	32.75	21.83
Loans and Advances	119.94	218.50	62.93	107.91	32.24	41.05
Total Current Assets	797.71	943.47	765.52	583.89	349.78	312.36
Less : Current Liabilities and Provisions
Current Liabilities	261.65	437.75	280.77	249.13	201.99	214.13
Provisions	12.35	1.13	0.70	7.13	4.79	1.05
Total Current Liabilities & Provisions	274.00	438.88	281.46	256.26	206.78	215.18
Net Current Assets	523.71	504.59	484.06	327.63	143.00	97.18
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	8.58	7.55	5.99	2.59	1.11	0.33
Deferred Tax Liability	4.46	3.81	4.30	0.91	0.00	0.00
Net Deferred Tax	4.12	3.74	1.69	1.68	1.11	0.33
Other Assets	17.12	59.76	26.00	0.28	0.64	2.60
Total Assets	700.89	717.75	646.55	452.67	164.07	120.32
Contingent Liabilities	105.53	56.25	0.50	0.50	0.50	0.50

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	1143.65	1798.36	1499.96	1134.27	905.45	689.91
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1143.65	1798.36	1499.96	1134.27	905.45	689.91
Other Income	6.03	6.30	10.09	5.35	7.30	5.01
Stock Adjustments	-86.82	54.02	115.88	48.77	78.93	0.50
Total Income	1062.86	1858.68	1625.93	1188.39	991.68	695.42
EXPENDITURE :
Raw Materials	764.38	1641.37	1408.12	1014.32	911.47	653.52
Power & Fuel Cost	0.45	0.37	0.43	0.28	0.29	0.15
Employee Cost	60.31	58.78	33.82	18.65	10.11	8.82
Other Manufacturing Expenses	21.51	1.07	0.74	0.71	0.30	0.08
Selling & Administrative Expenses	91.28	73.04	40.74	17.57	7.69	7.41
Miscellaneous Expenses	16.04	15.26	45.94	6.41	3.33	6.24
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	953.97	1789.89	1529.80	1057.94	933.20	676.22
Operating Profit	108.89	68.79	96.13	130.46	58.48	19.20
Interest	40.96	43.00	23.96	10.55	4.74	5.93
Gross Profit	67.93	25.79	72.17	119.91	53.74	13.27
Depreciation	7.06	6.70	5.16	3.84	2.95	1.69
Profit Before Tax	60.87	19.09	67.01	116.07	50.79	11.58
Tax	17.77	7.72	21.57	30.50	15.70	3.36
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-1.37	-2.08	-1.64	-1.51	-1.98	-0.05
Reported Net Profit	44.47	13.45	47.08	87.07	37.07	8.26
Extraordinary Items	0.00	0.02	0.01	0.39	0.00	-0.46
Adjusted Net Profit	44.47	13.43	47.07	86.68	37.07	8.72
Adjustment below Net Profit	0.05	0.17	0.03	0.08	9.03	0.00
P & L Balance brought forward	192.57	186.04	143.66	60.91	15.04	4.19
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	7.10	7.09	4.73	4.41	0.22	0.16
P & L Balance carried down	229.99	192.57	186.04	143.66	60.91	12.29
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 %	30.00	30.00	30.00	20.00	20.00	1.00
Dividend Per Share(Rs)	3.00	3.00	3.00	2.00	2.00	0.10
Earnings Per Share-Unit Curr	18.81	5.69	19.91	36.82	16.82	3.75
Earnings Per Share(Adj)-Unit Curr	18.81	5.69	19.91	36.82	16.82	3.75
Book Value-Unit Curr	167.48	151.65	148.86	130.93	56.85	36.02
Book Value(Adj)-Unit Curr	167.48	151.65	148.86	130.93	56.85	36.02

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	365.16	313.49	155.74
Other Operating Income	0.00	0.00	0.00
Other Income	-0.54	5.00	1.16
Total Income	364.62	318.49	156.90
Total Expenditure	303.63	283.23	159.45
PBIDT	60.99	35.26	-2.55
Interest	7.67	7.56	8.33
PBDT	53.32	27.70	-10.88
Depreciation	1.49	1.55	1.80
Tax	15.17	6.95	-2.32
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-1.67	-0.34	-0.91
Reported Profit After Tax	38.33	19.54	-9.45
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	38.33	19.54	-9.45
EPS (Unit Curr.)	16.21	8.26	-4.00
EPS (Adj) (Unit Curr.)	16.21	8.26	-4.00
Calculated EPS (Unit Curr.)	16.21	8.27	-4.00
Calculated EPS (Adj) (Unit Curr.)	16.21	8.27	-4.00
Calculated EPS (Ann.) (Unit Curr.)	64.86	33.06	-15.99
Calculated EPS (Adj) (Ann.) (Unit Curr.)	64.86	33.06	-15.99
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	30.00
Equity	23.64	23.64	23.64
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(%)	16.70	11.25	-1.64
PBDTM(%)	14.60	8.84	-6.99
PATM(%)	10.50	6.23	-6.07

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.76	0.89	0.64	0.39	0.33
Long Term Debt-Equity Ratio	0.01	0.03	0.03	0.03	0.06
Current Ratio	1.34	1.28	1.44	1.51	1.39
Fixed Assets	24.19	43.12	43.83	43.90	48.07
Inventory	3.48	5.21	5.76	6.37	7.93
Debtors	3.53	5.72	5.61	6.22	5.92
Interest Cover Ratio	2.49	1.44	3.80	12.00	11.72
PBIDTM (%)	9.52	3.83	6.41	11.50	6.46
PBITM (%)	8.90	3.45	6.06	11.16	6.13
PBDTM (%)	5.94	1.43	4.81	10.57	5.94
CPM (%)	4.51	1.12	3.48	8.01	4.42
APATM (%)	3.89	0.75	3.14	7.68	4.09
ROCE (%)	14.54	9.20	16.71	41.54	40.30
RONW (%)	11.23	3.79	14.23	40.05	36.23

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	433.55	294.75	401.30	25.68	15.53	21.34	948.86
Oct 2025	385.10	326.80	327.10	20.91	17.09	17.39	773.42
Sep 2025	418.75	354.30	362.25	22.94	18.30	19.26	856.53
Aug 2025	536.35	354.30	356.65	30.07	18.71	18.96	843.29
Jul 2025	502.90	356.70	484.85	28.37	17.85	25.78	1,146.42
Jun 2025	355.65	305.65	355.65	18.91	15.76	18.91	840.93
May 2025	354.20	324.40	334.55	18.83	17.25	17.79	791.03
Apr 2025	403.00	262.95	361.40	23.42	13.98	19.22	854.52
Mar 2025	310.20	244.55	257.80	16.49	12.50	13.71	609.56
Feb 2025	531.15	254.45	258.90	94.26	44.03	45.58	612.16
Jan 2025	642.00	475.20	518.65	117.31	79.95	91.31	1,226.33
Share Prices Of 2024
Dec 2024	670.00	592.05	631.80	126.66	101.89	111.23	1,493.87
Nov 2024	636.00	526.40	613.95	113.05	91.00	108.09	1,451.67
Oct 2024	642.70	524.00	538.50	117.98	91.04	94.81	1,273.27
Sep 2024	704.25	553.00	556.80	129.61	96.70	98.03	1,316.54
Aug 2024	691.40	544.00	674.60	127.43	94.47	118.77	1,595.07
Jul 2024	692.00	584.15	607.05	125.45	97.65	106.88	1,435.35
Jun 2024	732.00	491.00	677.45	133.47	84.40	119.27	1,601.81
May 2024	633.75	536.00	549.65	114.09	92.02	96.77	1,299.63
Apr 2024	756.50	467.30	621.25	152.05	69.94	109.38	1,468.93

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 Powered By CMOTS Infotech ( ISO 9001:2015 Certified )

DJIA 48728.27
-23.90 -0.05%

S&P 500 6949.98
-3.07 -0.04%

HANG SENG 25818.94
44.79 0.17%

NIKKEI 225 50641.54
233.75 0.46%

FTSE 100 9870.68
-18.54 -0.19%

NIFTY 26042.30
-99.80 -0.38%

× Ask Your Question