IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	35.75 Apr 17,2026 EOD	35.76 Apr 17,2026 EOD
Today's Change( )	-0.06 (-0.17%)	-0.02 (-0.06%)
Open( )	36.06	36.09
Prev Close( )	35.81	35.78
Volume	2,304,476.00	19,153,314.00
Today's Range( )	36.15 - 35.29	36.09 - 35.31
52-Week Range( )	45.21 - 28.02	45.09 - 29.74
Buy (Size)	N.A	35.76(×13322)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1972
Registered Office	Koyla Bhavan,P O Koyla Nagar, Dhanbad, Jharkhand-826005
Telephone	91-326-2230190
Fax	91-326-2230050
Chairman	Samiran Dutta
Managing Director	Samiran Dutta
Company Secretary	BANI KUMAR PARUI
Auditor	N C Banerjee & Co
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda,Hyderabad-500032

Board of Directors


Chairman, MD & CEO	Samiran Dutta
Director (Personnel)	Murlikrishna Ramaiah
Executive Director (Technical)	SANJAY KUMAR SINGH
Functional Director - Finance / CFO	Rakesh Kumar Sahay
Executive Director (Technical)	Manoj Kumar Agarwal
Independent Non Official Director	Arun Kumar Oraon Sanjay Kumar
Part Time Dir.(Govt.Nominee)	Sanoj Kumar Jha Mukesh Choudhary
Director (Technical)	Niladri Roy
Company Sec. & Compli. Officer	BANI KUMAR PARUI

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	4657.00	4657.00	4657.00	4657.00	4657.00	4657.00
Reserves Total	1805.73	664.72	-853.10	-1383.23	-1568.19	-359.34
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	6462.73	5321.72	3803.90	3273.77	3088.81	4297.66
Secured Loans	0.00	0.00	0.00	0.00	0.00	583.07
Unsecured Loans	233.17	230.23	212.64	0.00	2052.08	0.00
Total Debt	233.17	230.23	212.64	0.00	2052.08	583.07
Other Liabilities	3488.58	3224.31	2535.63	2449.96	1969.02	1870.61
Total Liabilities	10184.48	8776.26	6552.17	5723.73	7109.91	6751.34
APPLICATION OF FUNDS :
Gross Block	7186.02	5615.21	4803.36	4023.90	3579.83	2551.68
Less : Accumulated Depreciation	2684.30	2000.69	1724.51	1525.04	1277.09	1131.35
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	4501.72	3614.52	3078.85	2498.86	2302.74	1420.33
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	1616.78	1367.81	1299.83	1465.93	1389.92	2347.42
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.41	266.52	79.72	0.00	0.00	4.00
Current Assets, Loans & Advances
Inventories	2316.74	1738.85	1386.86	978.45	1187.88	700.77
Sundry Debtors	1847.76	1333.25	1251.15	1037.01	3004.80	2414.72
Cash and Bank Balance	1129.85	944.63	1154.20	624.57	175.66	1457.61
Loans and Advances	3602.44	3358.82	3045.07	2736.98	2510.28	2234.61
Total Current Assets	8896.79	7375.55	6837.28	5377.01	6878.62	6807.71
Less : Current Liabilities and Provisions
Current Liabilities	6046.63	4766.82	4329.95	4409.46	4440.97	4645.62
Provisions	1408.97	1541.92	2788.54	1032.78	877.63	979.44
Total Current Liabilities & Provisions	7455.60	6308.74	7118.49	5442.24	5318.60	5625.06
Net Current Assets	1441.19	1066.81	-281.21	-65.23	1560.02	1182.65
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	715.41	838.45	1267.38	867.08	971.44	573.35
Deferred Tax Liability	152.58	121.37	219.11	0.00	0.00	0.00
Net Deferred Tax	562.83	717.08	1048.27	867.08	971.44	573.35
Other Assets	2061.55	1743.52	1326.71	957.09	885.79	1223.59
Total Assets	10184.48	8776.26	6552.17	5723.73	7109.91	6751.34
Contingent Liabilities	0.00	0.00	0.00	0.00	20980.89	20599.21

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	13802.55	14245.86	12624.06	10127.86	6567.29	12682.92
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	13802.55	14245.86	12624.06	10127.86	6567.29	12682.92
Other Income	599.08	406.67	394.51	451.97	182.28	766.75
Stock Adjustments	562.58	332.13	13.72	-229.13	463.45	-79.48
Total Income	14964.21	14984.66	13032.29	10350.70	7213.02	13370.19
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	634.63	475.09	397.15
Power & Fuel Cost	656.57	750.23	813.93	244.10	225.42	233.72
Employee Cost	6542.37	6950.67	7147.93	5788.32	5565.72	5761.35
Other Manufacturing Expenses	4158.99	3650.85	3251.25	172.96	1646.74	1412.99
Selling & Administrative Expenses	1122.19	1033.43	834.62	578.57	671.37	3854.85
Miscellaneous Expenses	128.03	105.59	93.25	2347.58	-124.74	299.65
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	12608.15	12490.77	12140.98	9766.16	8459.60	11959.71
Operating Profit	2356.06	2493.89	891.31	584.54	-1246.58	1410.48
Interest	72.49	61.83	55.69	77.75	121.69	221.83
Gross Profit	2283.57	2432.06	835.62	506.79	-1368.27	1188.65
Depreciation	580.68	340.39	305.43	315.48	208.79	197.53
Profit Before Tax	1702.89	2091.67	530.19	191.31	-1577.06	991.12
Tax	290.03	180.33	1.31	0.00	21.37	0.35
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	172.67	346.88	-135.90	79.69	-395.95	72.09
Reported Net Profit	1240.19	1564.46	664.78	111.62	-1202.48	918.68
Extraordinary Items	3.38	10.43	8.17	0.11	-1.92	0.20
Adjusted Net Profit	1236.81	1554.03	656.61	111.51	-1200.56	918.48
Adjustment below Net Profit	-78.22	0.00	0.00	73.34	0.00	0.00
P & L Balance brought forward	557.48	-1006.98	-1671.76	-1568.19	-580.90	-2557.10
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	44.43	0.00	0.00	0.00	0.00	-1057.52
P & L Balance carried down	1675.02	557.48	-1006.98	-1383.23	-1783.38	-580.90
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	266.31	335.94	142.75	23.97	-258.21	197.27
Earnings Per Share(Adj)-Unit Curr	266.31	335.94	142.75	23.97	-258.21	197.27
Book Value-Unit Curr	1387.75	1142.74	816.81	702.98	663.26	922.84
Book Value(Adj)-Unit Curr	1387.75	1142.74	816.81	702.98	663.26	922.84

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	2584.77	2386.41	2873.88
Other Operating Income	198.03	185.19	213.54
Other Income	70.44	470.29	182.20
Total Income	2853.24	3041.89	3269.62
Total Expenditure	2749.08	2955.24	2896.34
PBIDT	104.16	86.65	373.28
Interest	46.36	33.84	26.21
PBDT	57.80	52.81	347.07
Depreciation	126.90	100.87	99.67
Tax	-43.38	-19.34	62.72
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-2.84	24.27	7.81
Reported Profit After Tax	-22.88	-52.99	176.87
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	-22.88	-52.99	176.87
EPS (Unit Curr.)	-0.05	-0.11	0.38
EPS (Adj) (Unit Curr.)	-0.05	-0.11	0.38
Calculated EPS (Unit Curr.)	-0.05	-0.11	0.38
Calculated EPS (Adj) (Unit Curr.)	-0.05	-0.11	0.38
Calculated EPS (Ann.) (Unit Curr.)	-0.20	-0.46	1.52
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-0.20	-0.46	1.52
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	4657.00	4657.00	4657.00
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(%)	4.03	3.63	12.99
PBDTM(%)	2.24	2.21	12.08
PATM(%)	-0.89	-2.22	6.15

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.04	0.05	0.03	0.32	0.36
Long Term Debt-Equity Ratio	0.03	0.03	0.02	0.00	0.08
Current Ratio	1.25	1.17	1.12	1.10	1.17
Fixed Assets	2.16	2.73	2.86	2.66	2.14
Inventory	6.81	9.12	10.67	9.35	6.95
Debtors	8.68	11.02	11.03	5.01	2.42
Interest Cover Ratio	24.49	34.83	10.52	3.46	-11.96
PBIDTM (%)	17.07	17.51	7.06	5.77	-18.98
PBITM (%)	12.86	15.12	4.64	2.66	-22.16
PBDTM (%)	16.54	17.07	6.62	5.00	-20.83
CPM (%)	13.19	13.37	7.69	4.22	-15.13
APATM (%)	8.99	10.98	5.27	1.10	-18.31
ROCE (%)	18.73	26.37	7.99	3.79	0.00
RONW (%)	21.05	30.88	14.04	2.88	0.00

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Mar 2026	37.20	28.02	29.94	14.45	9.21	11.27	13,943.06
Feb 2026	41.72	32.20	32.78	16.69	11.84	12.34	15,265.65
Jan 2026	45.21	35.06	39.86	18.93	12.29	15.01	18,562.80

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 48584.63
99.90 0.21%

S&P 500 7060.44
16.49 0.23%

HANG SENG 26160.34
-233.93 -0.89%

NIKKEI 225 58837.37
-680.97 -1.14%

FTSE 100 10660.47
70.48 0.67%

NIFTY 24353.55
156.80 0.65%

× Ask Your Question