IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	641.20 Sep 15,2025 EOD	638.55 Sep 15,2025 EOD
Today's Change( )	-0.85 (-0.13%)	-3.55 (-0.55%)
Open( )	630.60	635.10
Prev Close( )	642.05	642.10
Volume	40,491.00	546,503.00
Today's Range( )	649.20 - 630.60	649.80 - 630.00
52-Week Range( )	709.95 - 508.60	707.80 - 508.10
Buy (Size)	N.A	N.A
Sell (Size)	N.A	638.55(×223)

Company Background


Incorporation Year	2011
Registered Office	Site No 89/2 Lava Kusha Aracde,Munnerkolal Village ORR Marath, Bangalore, Karnataka-560037
Telephone	+91 80 4514 6904
Fax	NA
Chairman	GAURAV SINGH KUSHWAHA
Managing Director	GAURAV SINGH KUSHWAHA
Company Secretary	Jasmeet Kaur Saluja.
Auditor	MSKA & Associates
Face Value	1
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	GAURAV SINGH KUSHWAHA
Non Executive Director	PRASHANTH PRAKASH Sameer Dileep Nath
Independent Director	Rajesh Dahiya Rohit Bhasin Ms Neha
Company Sec. & Compli. Officer	Jasmeet Kaur Saluja.

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	28.59	9.93	1829.04	570.63	6.72	6.35
Reserves Total	346.28	-81.06	-1837.23	-571.55	19.69	9.02
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	374.87	-71.13	-8.19	-0.92	26.41	15.37
Secured Loans	429.73	227.72	21.65	6.78	8.06	10.61
Unsecured Loans	931.39	594.17	277.42	100.33	5.19	7.17
Total Debt	1361.12	821.89	299.07	107.11	13.25	17.78
Other Liabilities	35.90	165.64	70.81	40.43	28.83	13.07
Total Liabilities	1771.89	916.40	361.69	146.62	68.49	46.22
APPLICATION OF FUNDS :
Gross Block	771.36	539.48	249.83	88.06	24.63	22.06
Less : Accumulated Depreciation	186.31	94.85	34.76	13.04	17.53	14.18
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	585.05	444.63	215.07	75.02	7.10	7.88
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	16.66	0.80	0.29	0.23	2.31	1.10
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.00	0.00	0.00	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	991.22	395.32	166.12	65.40	32.32	17.44
Sundry Debtors	2.38	1.06	5.00	2.29	18.46	10.56
Cash and Bank Balance	106.50	258.96	101.16	50.63	9.30	6.27
Loans and Advances	237.27	65.65	28.31	14.07	9.33	6.40
Total Current Assets	1337.36	720.99	300.59	132.39	69.41	40.66
Less : Current Liabilities and Provisions
Current Liabilities	679.55	338.76	172.07	81.81	37.61	24.96
Provisions	2.05	0.32	27.15	4.94	0.18	0.34
Total Current Liabilities & Provisions	681.61	339.08	199.21	86.74	37.79	25.30
Net Current Assets	655.76	381.91	101.38	45.65	31.62	15.36
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.00	0.00	0.00	7.10	7.10	7.10
Deferred Tax Liability	0.00	0.00	0.00	0.00	0.00	0.00
Net Deferred Tax	0.00	0.00	0.00	7.10	7.10	7.10
Other Assets	514.42	89.06	44.96	18.62	20.37	14.78
Total Assets	1771.90	916.40	361.69	146.62	68.50	46.22
Contingent Liabilities	0.00	0.00	0.00	0.00	0.00	0.00

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	1265.84	770.73	461.36	244.56	254.95	195.57
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1265.84	770.73	461.36	244.56	254.95	195.57
Other Income	37.65	17.17	15.31	7.65	1.42	1.27
Stock Adjustments	480.33	192.48	68.06	16.83	13.04	-1.40
Total Income	1783.82	980.38	544.73	269.04	269.41	195.44
EXPENDITURE :
Raw Materials	1234.67	717.60	380.53	187.20	218.24	163.85
Power & Fuel Cost	11.01	5.91	1.85	0.97	0.91	1.03
Employee Cost	138.43	91.20	41.76	22.79	26.45	34.45
Other Manufacturing Expenses	96.44	51.42	25.12	14.53	2.06	0.12
Selling & Administrative Expenses	189.73	129.61	80.57	46.88	26.03	27.40
Miscellaneous Expenses	22.12	23.23	1235.37	5.56	12.75	18.51
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1692.40	1018.96	1765.20	277.93	286.43	245.36
Operating Profit	91.43	-38.59	-1220.47	-8.90	-17.01	-49.92
Interest	138.40	66.96	18.77	9.44	3.28	3.40
Gross Profit	-46.97	-105.55	-1239.24	-18.34	-20.29	-53.32
Depreciation	95.27	61.69	22.07	13.14	3.84	4.11
Profit Before Tax	-142.24	-167.24	-1261.31	-31.48	-24.13	-57.43
Tax	0.00	0.00	0.00	0.00	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	0.00	7.10	0.00	0.00	-7.10
Reported Net Profit	-142.24	-167.24	-1268.41	-31.48	-24.13	-50.33
Extraordinary Items	1.94	-0.39	0.15	-0.09	0.03	0.00
Adjusted Net Profit	-144.18	-166.85	-1268.56	-31.39	-24.16	-50.33
Adjustment below Net Profit	-15.46	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	-2074.85	-1907.61	-639.20	-607.71	-377.06	-326.73
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	0.00
P & L Balance carried down	-2232.55	-2074.85	-1907.61	-639.20	-401.19	-377.06
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	-78.32	-92.09	-6969.28	-342.21	-193.92	-545.84
Earnings Per Share(Adj)-Unit Curr	-78.32	-92.09	-6969.28	-342.21	-193.92	-545.84
Book Value-Unit Curr	191.68	-43.63	-10093.68	-6211.51	159.21	98.86
Book Value(Adj)-Unit Curr	191.68	-43.63	-10093.68	-6211.51	159.21	98.86

Quarterly Results

Quarters :

Particulars	Jun 2025 ( Cr)	Mar 2025 ( Cr)	Jun 2024 ( Cr)
Gross Sales	492.58	461.30	348.24
Other Operating Income	0.00	0.00	0.00
Other Income	11.89	22.82	10.95
Total Income	504.47	484.13	359.19
Total Expenditure	435.99	433.43	346.25
PBIDT	68.47	50.70	12.94
Interest	52.77	54.47	45.69
PBDT	15.70	-3.77	-32.75
Depreciation	48.49	44.87	26.47
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	-32.79	-48.64	-59.22
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	-32.79	-48.64	-59.22
EPS (Unit Curr.)	-9.31	-17.50	-2.12
EPS (Adj) (Unit Curr.)	-9.31	-17.50	-2.12
Calculated EPS (Unit Curr.)	-9.31	-13.81	-2.12
Calculated EPS (Adj) (Unit Curr.)	-9.31	-13.81	-2.12
Calculated EPS (Ann.) (Unit Curr.)	-37.23	-55.23	-8.49
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-37.23	-55.23	-8.49
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	3.52	3.52	27.90
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(%)	13.90	10.99	3.72
PBDTM(%)	3.19	-0.82	-9.40
PATM(%)	-6.66	-10.54	-17.01

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	7.19	0.00	0.00	4.72	0.74
Long Term Debt-Equity Ratio	3.26	0.00	0.00	2.47	0.11
Current Ratio	0.93	0.93	0.99	1.19	1.39
Fixed Assets	1.93	1.95	2.73	4.34	10.92
Inventory	1.83	2.75	3.99	5.01	10.25
Debtors	735.95	254.37	126.57	23.57	17.57
Interest Cover Ratio	-0.03	-1.50	-66.20	-2.33	-6.36
PBIDTM (%)	7.22	-5.01	-264.54	-3.64	-6.67
PBITM (%)	-0.30	-13.01	-269.32	-9.01	-8.18
PBDTM (%)	-3.71	-13.69	-268.61	-7.50	-7.96
CPM (%)	-3.71	-13.69	-270.14	-7.50	-7.96
APATM (%)	-11.24	-21.70	-274.93	-12.87	-9.46
ROCE (%)	0.00	0.00	0.00	0.00	0.00
RONW (%)	0.00	0.00	0.00	0.00	0.00

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Aug 2025	625.00	508.60	535.15	0.00	0.00	0.00	8,097.91

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 45857.35
271.66 -0.59%

S&P 500 6605.38
-3.09 -0.05%

HANG SENG 26446.57
58.40 0.22%

NIKKEI 225 44778.02
405.52 0.91%

FTSE 100 9277.03
-6.26 -0.07%

NIFTY 25069.20
-44.80 -0.18%

× Ask Your Question