IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	872.45 Feb 17,2026 16:01:00	861.85 Feb 17,2026 15:40:18
Today's Change( )	-16.45 (-1.85%)	-16.00 (-1.82%)
Open( )	875.00	883.70
Prev Close( )	888.90	877.85
Volume	46.00	1,310.00
Today's Range( )	875.00 - 872.45	886.00 - 850.00
52-Week Range( )	988.40 - 455.00	984.75 - 444.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	861.85(×22)

Company Background


Incorporation Year	1987
Registered Office	56/7 Nallambakkam Village,Via Vandalur, Chennai, Tamil Nadu-600048
Telephone	91-9551050148/19/20/21
Fax	NA
Chairman	Snehdeep Aggarwal
Managing Director	NA
Company Secretary	Yogesh Kumar Gautam
Auditor	Sushil Poddar & Co
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Mas Services Limited T-34 2nd Floor,Okhla Industrial Are,Phase II,New Delhi - 110020

Board of Directors


Chairman & Non Executive Dir.	Snehdeep Aggarwal
E D & Wholetime Director	MANOJ KHATTAR
Non-Exec & Non-Independent Dir	Robert Burton Moore Jr Nikhil Aggarwal
Independent Non Exe. Director	S M Swati Navkiran Singh Ghei Deepak Bhojwani Vivek Kapur
Company Sec. & Compli. Officer	Yogesh Kumar Gautam

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	12.98	12.21	12.21	12.21	12.20	12.20
Reserves Total	378.38	324.89	307.22	291.39	279.20	277.37
Equity Share Warrants	4.58	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	395.94	337.10	319.43	303.60	291.40	289.57
Secured Loans	458.44	483.87	457.12	432.42	390.68	396.81
Unsecured Loans	2.96	3.97	4.90	5.06	3.53	8.07
Total Debt	461.40	487.84	462.02	437.48	394.21	404.88
Other Liabilities	2.59	2.37	2.17	2.06	2.18	5.69
Total Liabilities	859.93	827.31	783.62	743.14	687.79	700.14
APPLICATION OF FUNDS :
Gross Block	198.95	197.40	193.00	162.97	142.49	137.85
Less : Accumulated Depreciation	67.78	60.51	51.16	41.52	33.80	26.15
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	131.17	136.89	141.84	121.45	108.69	111.70
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	2.40	1.29	0.00	8.12	0.16	3.06
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	65.76	65.76	65.76	65.76	65.76	65.76
Current Assets, Loans & Advances
Inventories	604.54	557.59	505.30	446.80	403.13	407.19
Sundry Debtors	138.37	103.18	84.52	83.88	77.74	77.41
Cash and Bank Balance	67.00	50.00	28.21	50.36	26.71	47.92
Loans and Advances	63.01	60.74	51.78	66.51	72.32	54.67
Total Current Assets	872.93	771.52	669.81	647.55	579.90	587.19
Less : Current Liabilities and Provisions
Current Liabilities	205.87	156.21	105.05	91.48	59.10	56.55
Provisions	7.92	4.15	5.35	1.84	2.62	7.19
Total Current Liabilities & Provisions	213.79	160.36	110.40	93.32	61.72	63.74
Net Current Assets	659.14	611.16	559.42	554.23	518.19	523.45
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	2.13	1.29	1.17	0.13	0.94	0.00
Deferred Tax Liability	10.07	9.74	9.13	8.49	7.56	5.73
Net Deferred Tax	-7.94	-8.45	-7.96	-8.36	-6.62	-5.73
Other Assets	9.41	20.64	24.56	1.95	1.63	1.90
Total Assets	859.94	827.29	783.62	743.14	687.81	700.14
Contingent Liabilities	101.85	116.08	146.63	125.62	100.69	98.41

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	856.57	660.95	664.43	530.85	396.77	573.29
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	856.57	660.95	664.43	530.85	396.77	573.29
Other Income	3.97	2.66	3.46	4.64	4.28	4.47
Stock Adjustments	-9.90	27.35	-11.89	17.72	-3.76	8.51
Total Income	850.64	690.96	656.00	553.21	397.29	586.27
EXPENDITURE :
Raw Materials	475.42	369.28	348.06	321.45	208.15	325.06
Power & Fuel Cost	0.00	0.00	0.00	2.04	1.50	1.83
Employee Cost	55.53	47.56	46.76	38.19	36.51	40.83
Other Manufacturing Expenses	157.85	134.26	132.57	103.51	89.22	121.69
Selling & Administrative Expenses	60.19	49.50	49.49	31.33	20.67	31.10
Miscellaneous Expenses	7.08	7.06	4.95	5.01	3.90	4.98
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	756.06	607.67	581.83	501.54	359.94	525.49
Operating Profit	94.58	83.29	74.19	51.68	37.35	60.78
Interest	54.03	48.93	42.54	26.44	26.61	27.05
Gross Profit	40.55	34.36	31.65	25.24	10.74	33.73
Depreciation	10.57	10.48	9.81	8.35	8.36	8.73
Profit Before Tax	29.98	23.88	21.84	16.89	2.38	25.00
Tax	9.26	5.84	5.95	3.28	0.00	7.92
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.43	0.46	-0.28	1.66	0.80	-4.43
Reported Net Profit	21.15	17.59	16.17	11.95	1.58	21.51
Extraordinary Items	-0.09	0.01	0.02	-0.05	-0.04	0.01
Adjusted Net Profit	21.24	17.58	16.15	12.00	1.62	21.50
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	200.64	183.06	166.88	154.93	153.35	135.61
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	3.77
P & L Balance carried down	221.79	200.64	183.06	166.88	154.93	153.35
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	16.29	14.40	13.25	9.79	1.29	17.63
Earnings Per Share(Adj)-Unit Curr	16.29	14.40	13.25	9.79	1.29	17.63
Book Value-Unit Curr	301.41	276.10	261.67	248.70	238.81	237.31
Book Value(Adj)-Unit Curr	301.41	276.10	261.67	248.70	238.81	237.31

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	312.67	328.54	244.70
Other Operating Income	0.00	0.00	0.00
Other Income	0.66	0.56	0.77
Total Income	313.34	329.10	245.47
Total Expenditure	288.60	291.93	217.98
PBIDT	24.74	37.17	27.50
Interest	12.01	12.85	11.33
PBDT	12.72	24.32	16.17
Depreciation	2.68	2.64	2.65
Tax	2.78	7.27	3.50
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.59	-0.95	-0.13
Reported Profit After Tax	6.68	15.37	10.15
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	6.68	15.37	10.15
EPS (Unit Curr.)	5.07	11.73	7.82
EPS (Adj) (Unit Curr.)	5.07	11.73	7.82
Calculated EPS (Unit Curr.)	4.98	11.46	7.82
Calculated EPS (Adj) (Unit Curr.)	4.98	11.46	7.82
Calculated EPS (Ann.) (Unit Curr.)	19.92	45.84	31.27
Calculated EPS (Adj) (Ann.) (Unit Curr.)	19.92	45.84	31.27
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	13.41	13.41	12.98
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(%)	7.91	11.31	11.24
PBDTM(%)	4.07	7.40	6.61
PATM(%)	2.14	4.68	4.15

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	1.29	1.45	1.44	1.40	1.38
Long Term Debt-Equity Ratio	0.22	0.35	0.44	0.37	0.19
Current Ratio	1.39	1.43	1.56	1.58	1.41
Fixed Assets	4.32	3.39	3.73	3.48	2.83
Inventory	1.47	1.24	1.40	1.25	0.98
Debtors	7.09	7.04	7.89	6.57	5.11
Interest Cover Ratio	1.55	1.49	1.51	1.64	1.09
PBIDTM (%)	11.04	12.60	11.17	9.74	9.41
PBITM (%)	9.81	11.02	9.69	8.16	7.31
PBDTM (%)	4.73	5.20	4.76	4.75	2.71
CPM (%)	3.70	4.25	3.91	3.82	2.51
APATM (%)	2.47	2.66	2.43	2.25	0.40
ROCE (%)	9.96	9.04	8.43	6.06	4.18
RONW (%)	5.77	5.36	5.19	4.02	0.54

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jan 2026	828.00	615.20	790.70	57.74	38.84	49.92	1,060.36
Share Prices Of 2025
Dec 2025	894.55	706.20	719.70	59.92	42.54	45.44	965.15
Nov 2025	937.60	748.05	878.55	63.19	43.87	55.47	1,178.17
Oct 2025	860.85	719.80	848.90	55.12	44.42	53.60	1,138.41
Sep 2025	939.00	814.45	845.00	63.91	48.77	53.35	1,133.18
Aug 2025	954.75	808.25	854.60	61.55	48.00	52.24	1,109.65
Jul 2025	988.40	684.25	951.55	63.22	39.10	58.17	1,235.53
Jun 2025	796.35	662.30	698.60	51.69	39.29	42.71	907.09
May 2025	739.00	683.40	736.25	46.05	41.78	45.01	955.98
Apr 2025	670.25	455.00	670.00	40.99	27.63	40.96	869.96
Mar 2025	596.95	489.00	517.10	34.72	25.73	31.61	671.42
Feb 2025	744.95	487.35	513.00	52.87	32.15	35.63	626.34
Jan 2025	850.00	678.35	678.35	60.12	47.11	47.11	828.23
Share Prices Of 2024
Dec 2024	845.00	739.10	776.45	60.19	48.52	53.92	948.00
Nov 2024	829.95	655.55	790.20	57.67	41.79	54.88	964.79
Oct 2024	780.00	603.75	724.00	57.76	40.98	50.28	883.96
Sep 2024	681.05	486.90	621.45	49.17	33.41	43.16	758.75
Aug 2024	510.00	422.00	486.90	37.10	28.50	33.82	594.48
Jul 2024	512.65	440.00	452.90	37.62	28.98	31.45	552.96
Jun 2024	509.95	383.80	486.80	37.70	25.40	33.81	594.35

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 49521.93
48.93 0.10%

S&P 500 6857.17
3.41 0.05%

HANG SENG 26705.95
138.82 0.52%

NIKKEI 225 56467.09
-339.32 -0.60%

FTSE 100 10471.28
24.93 0.24%

NIFTY 25725.40
42.65 0.17%

× Ask Your Question