IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	410.00 Sep 04,2025 12:36:00	411.30 Sep 04,2025 12:34:57
Today's Change( )	8.05 (2.00%)	11.10 (2.77%)
Open( )	414.45	413.90
Prev Close( )	401.95	400.20
Volume	12,767.00	89,799.00
Today's Range( )	418.75 - 400.35	418.70 - 400.20
52-Week Range( )	704.25 - 244.55	704.00 - 244.15
Buy (Size)	410.90(×13)	411.30(×18)
Sell (Size)	412.60(×60)	412.40(×4)

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 Mahi
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 & Independent Director	Braj Kishore Prasad
Managing Director	Vimal Kumar
Whole-time Director	Isha Luthra
Non Executive Director	SHUVENDU KUMAR SATPATHY
Company Sec. & Compli. Officer	Astha Mahi
Independent Director	Chetna
Whole-time Director	BALAVENKATARAMA PRASAD SURYADEVARA

Balance Sheet

Particulars (Sources Of Funds)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Share Capital	23.65	23.65	23.64	22.03	22.03	22.03
Reserves Total	342.32	335.85	288.66	107.63	61.76	155.62
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	365.97	359.50	312.30	129.66	83.79	177.65
Secured Loans	342.73	279.00	131.21	26.63	31.10	31.41
Unsecured Loans	5.33	6.86	5.33	5.64	3.59	7.82
Total Debt	348.06	285.86	136.54	32.27	34.69	39.23
Other Liabilities	3.73	1.19	3.82	2.13	1.84	1.59
Total Liabilities	717.76	646.55	452.66	164.06	120.32	218.47
APPLICATION OF FUNDS :
Gross Block	52.07	46.33	32.37	26.44	20.07	113.01
Less : Accumulated Depreciation	19.63	13.17	10.91	7.19	4.61	3.41
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	32.44	33.16	21.46	19.25	15.46	109.60
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.80	0.03	0.00	0.07	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	116.42	101.61	101.61	0.01	4.75	3.55
Current Assets, Loans & Advances
Inventories	372.33	318.31	202.43	153.66	74.73	74.23
Sundry Debtors	326.88	301.43	233.76	131.13	174.75	203.80
Cash and Bank Balance	25.76	82.85	39.79	32.75	21.83	20.58
Loans and Advances	218.49	62.93	107.91	32.24	41.05	40.26
Total Current Assets	943.47	765.52	583.89	349.78	312.36	338.86
Less : Current Liabilities and Provisions
Current Liabilities	437.75	280.77	249.13	201.99	214.13	263.52
Provisions	1.14	0.70	7.13	4.79	1.05	0.22
Total Current Liabilities & Provisions	438.88	281.46	256.26	206.78	215.18	263.74
Net Current Assets	504.59	484.06	327.63	143.00	97.18	75.13
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	7.55	5.99	2.59	1.11	0.33	0.65
Deferred Tax Liability	3.81	4.30	0.91	0.00	0.00	0.00
Net Deferred Tax	3.74	1.69	1.68	1.11	0.33	0.65
Other Assets	59.76	26.00	0.28	0.64	2.60	29.55
Total Assets	717.76	646.55	452.67	164.07	120.32	218.48
Contingent Liabilities	56.25	0.50	0.50	0.50	0.50	56.30

Profit and Loss

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	1798.36	1499.96	1134.27	905.45	689.91	663.01
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1798.36	1499.96	1134.27	905.45	689.91	663.01
Other Income	6.30	10.09	5.35	7.30	5.01	2.38
Stock Adjustments	54.02	115.88	48.77	78.93	0.50	14.04
Total Income	1858.68	1625.93	1188.39	991.68	695.42	679.43
EXPENDITURE :
Raw Materials	1641.37	1408.12	1014.32	911.47	653.52	648.34
Power & Fuel Cost	0.37	0.43	0.28	0.29	0.15	0.06
Employee Cost	58.78	33.82	18.65	10.11	8.82	6.26
Other Manufacturing Expenses	1.07	0.74	0.71	0.30	0.08	0.09
Selling & Administrative Expenses	73.04	40.74	17.57	7.69	7.41	7.75
Miscellaneous Expenses	15.26	45.94	6.41	3.33	6.24	3.43
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1789.89	1529.80	1057.94	933.20	676.22	665.94
Operating Profit	68.80	96.13	130.46	58.48	19.20	13.49
Interest	43.00	23.96	10.55	4.74	5.93	5.35
Gross Profit	25.80	72.17	119.91	53.74	13.27	8.14
Depreciation	6.70	5.16	3.84	2.95	1.69	0.84
Profit Before Tax	19.10	67.01	116.07	50.79	11.58	7.30
Tax	7.72	21.57	30.50	15.70	3.36	2.72
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-2.08	-1.64	-1.51	-1.98	-0.05	-0.10
Reported Net Profit	13.46	47.08	87.07	37.07	8.26	4.69
Extraordinary Items	0.02	0.01	0.39	0.00	-0.46	1.05
Adjusted Net Profit	13.44	47.07	86.68	37.07	8.72	3.64
Adjustment below Net Profit	0.16	0.03	0.08	9.03	0.00	-0.02
P & L Balance brought forward	186.04	143.66	60.91	15.04	4.19	-0.38
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	7.09	4.73	4.41	0.22	0.16	0.11
P & L Balance carried down	192.57	186.04	143.66	60.91	12.29	4.19
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 %	30.00	30.00	20.00	20.00	1.00	0.00
Dividend Per Share(Rs)	3.00	3.00	2.00	2.00	0.10	0.00
Earnings Per Share-Unit Curr	5.69	19.91	36.82	16.82	3.75	2.13
Earnings Per Share(Adj)-Unit Curr	5.69	19.91	36.82	16.82	3.75	2.13
Book Value-Unit Curr	151.62	148.86	130.93	56.85	36.02	78.67
Book Value(Adj)-Unit Curr	151.62	148.86	130.93	56.85	36.02	78.67

Quarterly Results

Quarters :

Particulars	Jun 2025 ( Cr)	Mar 2025 ( Cr)	Dec 2024 ( Cr)
Gross Sales	313.49	155.74	193.27
Other Operating Income	0.00	0.00	0.00
Other Income	5.00	1.16	0.87
Total Income	318.49	156.90	194.14
Total Expenditure	283.23	159.45	189.56
PBIDT	35.26	-2.55	4.58
Interest	7.56	8.33	10.70
PBDT	27.70	-10.88	-6.12
Depreciation	1.55	1.80	2.04
Tax	6.95	-2.32	-1.71
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.34	-0.91	-0.37
Reported Profit After Tax	19.54	-9.45	-6.08
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	19.54	-9.45	-6.08
EPS (Unit Curr.)	8.26	-4.00	-2.57
EPS (Adj) (Unit Curr.)	8.26	-4.00	-2.57
Calculated EPS (Unit Curr.)	8.27	-4.00	-2.57
Calculated EPS (Adj) (Unit Curr.)	8.27	-4.00	-2.57
Calculated EPS (Ann.) (Unit Curr.)	33.06	-15.99	-10.29
Calculated EPS (Adj) (Ann.) (Unit Curr.)	33.06	-15.99	-10.29
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	30.00	0.00
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(%)	11.25	-1.64	2.37
PBDTM(%)	8.84	-6.99	-3.17
PATM(%)	6.23	-6.07	-3.15

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.89	0.64	0.39	0.33	0.29
Long Term Debt-Equity Ratio	0.03	0.03	0.03	0.06	0.06
Current Ratio	1.28	1.44	1.51	1.39	1.21
Fixed Assets	43.12	43.83	43.90	48.07	11.10
Inventory	5.21	5.76	6.37	7.93	9.26
Debtors	5.72	5.61	6.22	5.92	3.65
Interest Cover Ratio	1.44	3.80	12.00	11.72	2.95
PBIDTM (%)	3.83	6.41	11.50	6.46	2.78
PBITM (%)	3.45	6.06	11.16	6.13	2.54
PBDTM (%)	1.43	4.81	10.57	5.94	1.92
CPM (%)	1.12	3.48	8.01	4.42	1.44
APATM (%)	0.75	3.14	7.68	4.09	1.20
ROCE (%)	9.20	16.71	41.54	40.30	10.61
RONW (%)	3.79	14.23	40.05	36.23	6.54

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Aug 2025	536.35	354.30	356.65	99.50	61.92	62.74	843.29
Jul 2025	502.90	356.70	484.85	93.88	59.08	85.30	1,146.42
Jun 2025	355.65	305.65	355.65	62.57	52.15	62.57	840.93
May 2025	354.20	324.40	334.55	62.31	57.07	58.86	791.03
Apr 2025	403.00	262.95	361.40	77.48	46.26	63.58	854.52
Mar 2025	310.20	244.55	257.80	54.57	41.35	45.35	609.56
Feb 2025	531.15	254.45	258.90	94.19	44.00	45.55	612.16
Jan 2025	642.00	475.20	518.65	117.22	79.89	91.25	1,226.33
Share Prices Of 2024
Dec 2024	670.00	592.05	631.80	126.56	101.81	111.15	1,493.87
Nov 2024	636.00	526.40	613.95	112.96	90.93	108.01	1,451.67
Oct 2024	642.70	524.00	538.50	117.89	90.97	94.74	1,273.27
Sep 2024	704.25	553.00	556.80	129.52	96.62	97.96	1,316.54
Aug 2024	691.40	544.00	674.60	127.34	94.39	118.68	1,595.07
Jul 2024	692.00	584.15	607.05	125.36	97.58	106.80	1,435.35
Jun 2024	732.00	491.00	677.45	133.37	84.34	119.18	1,601.81
May 2024	633.75	536.00	549.65	114.00	91.96	96.70	1,299.63
Apr 2024	756.50	467.30	621.25	151.94	69.89	109.30	1,468.93
Mar 2024	595.00	453.75	458.10	106.99	79.07	80.59	1,083.17
Feb 2024	789.00	571.35	583.00	40.85	28.13	29.29	1,378.49
Jan 2024	869.90	771.00	776.05	44.05	38.48	38.98	1,834.95

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

"We also do Pro trading in Commodity/Equity/Equity Derivatives/CDS Segment"

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 45277.53
-39.28 -0.09%

S&P 500 6467.55
31.01 0.48%

HANG SENG 25343.44
-153.12 -0.60%

NIKKEI 225 42536.01
597.12 1.42%

FTSE 100 9177.99
61.30 0.67%

NIFTY 24774.75
59.70 0.24%

× Ask Your Question