IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	1,547.70 Jan 12,2026 EOD	1,549.90 Jan 12,2026 EOD
Today's Change( )	-51.20 (-3.20%)	-50.40 (-3.15%)
Open( )	1,601.65	1,610.10
Prev Close( )	1,598.90	1,600.30
Volume	232,932.00	365,246.00
Today's Range( )	1,601.65 - 1,545.00	1,610.10 - 1,543.60
52-Week Range( )	2,165.00 - 1,542.00	2,166.70 - 1,540.00
Buy (Size)	N.A	1,549.90(×7)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1995
Registered Office	1st, 2nd & 3rd Floor PlotNo237,Okhla Industrial Estate Phase3, New Delhi, Delhi-110020
Telephone	91-11-46009900
Fax	NA
Chairman	Shambhu Singh
Managing Director	Rakesh Kumar Verma
Company Secretary	Saurabh Surendra Somani
Auditor	Brijesh Mathur & Associates/MSKA & Associates
Face Value	2
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


Co-fou/Chair/ED/MD/Pro	Rakesh Kumar Verma
Co-fou/ED/WTD/CTO/Pro	Rashmi Verma
Non Executive Director	Rohan Verma
Vice Chairman / Independent Non Executive Director	Shambhu Singh
Independent Non Exe. Director	Anil Mahajan Tina Trikha Rajagopalan Sundar
Non-Exec & Non-Independent Dir	Rakhi Prasad
Independent Non Exe. Director	Ranjan Kumar Mohapatra
Company Sec. & Compli. Officer	Saurabh Surendra Somani

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	10.88	10.81	10.73	10.65	132.80	132.80
Reserves Total	779.23	645.14	524.47	427.49	226.74	149.11
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	16.46
Total Shareholders Funds	790.11	655.95	535.20	438.14	359.54	298.37
Secured Loans	0.00	0.00	0.00	0.00	0.59	0.00
Unsecured Loans	2.23	7.33	11.91	15.94	19.60	22.86
Total Debt	2.23	7.33	11.91	15.94	20.19	22.86
Other Liabilities	10.79	8.29	4.85	3.72	2.41	3.00
Total Liabilities	803.13	671.57	551.96	457.80	382.14	324.23
APPLICATION OF FUNDS :
Gross Block	94.44	69.13	55.13	50.66	48.05	53.71
Less : Accumulated Depreciation	32.38	30.76	25.70	23.07	15.06	13.73
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	62.06	38.37	29.43	27.59	32.99	39.98
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	9.19	6.68	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	510.62	427.28	378.88	313.07	275.02	204.01
Current Assets, Loans & Advances
Inventories	2.51	1.35	7.17	8.85	3.33	4.77
Sundry Debtors	102.75	94.23	56.79	42.17	28.28	31.14
Cash and Bank Balance	132.40	106.33	98.92	50.76	62.06	28.85
Loans and Advances	40.40	31.27	30.85	32.04	16.71	14.82
Total Current Assets	278.06	233.18	193.73	133.82	110.39	79.58
Less : Current Liabilities and Provisions
Current Liabilities	45.86	58.58	71.08	45.57	45.49	34.86
Provisions	25.73	19.99	18.44	1.88	0.66	0.47
Total Current Liabilities & Provisions	71.59	78.57	89.52	47.45	46.15	35.33
Net Current Assets	206.47	154.61	104.21	86.37	64.24	44.25
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.00	8.60	5.24	5.60	3.19	5.89
Deferred Tax Liability	1.41	0.80	1.25	0.56	0.54	0.54
Net Deferred Tax	-1.41	7.80	3.99	5.04	2.65	5.35
Other Assets	25.39	34.32	28.77	25.73	7.24	30.64
Total Assets	803.13	671.57	551.96	457.80	382.13	324.23
Contingent Liabilities	26.62	20.36	14.80	4.10	3.57	3.09

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	383.87	315.61	253.85	198.16	152.38	148.63
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	383.87	315.61	253.85	198.16	152.38	148.63
Other Income	51.74	40.39	35.38	38.98	39.75	14.92
Stock Adjustments	0.19	-1.62	-0.57	0.45	-0.84	-0.07
Total Income	435.80	354.38	288.66	237.59	191.29	163.48
EXPENDITURE :
Raw Materials	33.25	38.72	36.38	18.95	15.54	14.49
Power & Fuel Cost	2.19	1.80	1.72	1.48	1.29	1.59
Employee Cost	61.75	54.48	53.46	56.28	52.53	63.55
Other Manufacturing Expenses	2.26	2.25	2.26	2.13	1.78	2.82
Selling & Administrative Expenses	110.53	61.49	37.70	27.80	22.78	26.06
Miscellaneous Expenses	8.53	8.58	6.03	5.67	6.38	9.58
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	218.51	167.32	137.55	112.31	100.30	118.09
Operating Profit	217.29	187.06	151.11	125.28	90.99	45.39
Interest	0.73	1.27	1.80	2.13	2.53	2.84
Gross Profit	216.56	185.79	149.31	123.15	88.46	42.55
Depreciation	10.19	8.68	6.16	7.96	9.21	8.93
Profit Before Tax	206.37	177.11	143.15	115.19	79.25	33.62
Tax	47.25	42.77	33.52	32.03	16.45	10.12
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	9.10	-3.09	0.88	-2.37	2.62	-1.84
Reported Net Profit	150.02	137.43	108.75	85.53	60.18	25.34
Extraordinary Items	6.54	4.47	7.47	20.90	15.69	4.07
Adjusted Net Profit	143.48	132.96	101.28	64.63	44.49	21.27
Adjustment below Net Profit	0.00	0.00	0.00	0.01	0.00	-4.50
P & L Balance brought forward	487.53	369.14	276.49	201.60	141.41	131.62
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	19.05	19.04	16.10	10.65	0.00	11.04
P & L Balance carried down	618.50	487.53	369.14	276.49	201.60	141.42
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 %	175.00	175.00	250.00	100.00	0.00	0.00
Dividend Per Share(Rs)	3.50	3.50	5.00	2.00	0.00	0.00
Earnings Per Share-Unit Curr	27.58	25.43	20.27	16.06	157.02	66.16
Earnings Per Share(Adj)-Unit Curr	27.58	25.43	20.27	16.06	157.02	66.16
Book Value-Unit Curr	145.24	121.36	99.76	82.28	601.58	399.32
Book Value(Adj)-Unit Curr	145.24	121.36	99.76	82.28	601.58	399.32

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	85.49	102.65	117.51
Other Operating Income	0.00	0.00	0.00
Other Income	11.75	14.28	23.10
Total Income	97.24	116.93	140.61
Total Expenditure	65.00	46.63	65.92
PBIDT	32.24	70.30	74.69
Interest	0.26	0.23	0.12
PBDT	31.98	70.07	74.57
Depreciation	4.32	4.29	2.58
Tax	8.11	16.09	13.77
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.06	-0.66	9.35
Reported Profit After Tax	18.49	50.35	48.87
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	18.49	50.35	48.87
EPS (Unit Curr.)	3.38	9.25	8.98
EPS (Adj) (Unit Curr.)	3.38	9.25	8.98
Calculated EPS (Unit Curr.)	3.38	9.26	8.98
Calculated EPS (Adj) (Unit Curr.)	3.38	9.26	8.98
Calculated EPS (Ann.) (Unit Curr.)	13.52	37.02	35.93
Calculated EPS (Adj) (Ann.) (Unit Curr.)	13.52	37.02	35.93
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	10.94	10.88	10.88
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	2.00	2.00
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(%)	37.71	68.49	63.56
PBDTM(%)	37.41	68.26	63.46
PATM(%)	21.63	49.05	41.59

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.01	0.02	0.03	0.05	0.07
Long Term Debt-Equity Ratio	0.00	0.01	0.02	0.04	0.05
Current Ratio	3.27	2.45	2.30	2.46	2.22
Fixed Assets	4.69	5.08	4.80	3.87	2.99
Inventory	198.90	74.09	31.69	32.54	37.62
Debtors	3.90	4.18	5.13	5.63	5.13
Interest Cover Ratio	283.70	140.46	80.53	41.84	26.12
PBIDTM (%)	56.61	59.27	59.53	48.99	49.42
PBITM (%)	53.95	56.52	57.10	44.97	43.37
PBDTM (%)	56.41	58.87	58.82	47.92	47.76
CPM (%)	41.74	46.29	45.27	36.63	35.24
APATM (%)	39.08	43.54	42.84	32.62	29.20
ROCE (%)	28.09	29.16	28.71	21.22	18.71
RONW (%)	20.75	23.08	22.35	19.33	22.25

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Dec 2025	1,808.80	1,605.50	1,725.05	71.89	59.91	65.79	9,439.76
Nov 2025	1,836.50	1,643.30	1,678.15	70.49	61.37	64.00	9,183.12
Oct 2025	2,000.00	1,615.00	1,820.65	78.05	60.80	69.44	9,962.90
Sep 2025	1,692.95	1,600.10	1,650.50	66.11	59.76	62.95	9,031.81
Aug 2025	1,815.00	1,628.00	1,644.05	69.45	61.48	62.70	8,996.52
Jul 2025	1,860.00	1,730.00	1,796.75	72.10	63.86	68.15	9,777.93
Jun 2025	1,969.95	1,716.55	1,758.05	76.62	64.31	66.68	9,567.32
May 2025	2,165.00	1,700.05	1,933.75	84.62	59.46	73.34	10,523.48
Apr 2025	1,860.90	1,589.00	1,794.85	71.67	56.00	68.08	9,767.59
Mar 2025	1,708.15	1,542.00	1,687.95	65.67	56.62	64.02	9,185.84
Feb 2025	1,772.70	1,574.05	1,684.30	74.15	60.24	68.94	9,165.97
Jan 2025	1,725.00	1,591.50	1,695.75	73.68	64.36	69.41	9,228.28
Share Prices Of 2024
Dec 2024	1,945.00	1,514.70	1,587.15	81.04	59.76	64.94	8,634.65
Nov 2024	2,089.00	1,545.00	1,753.80	86.23	61.10	71.76	9,541.28
Oct 2024	2,217.00	1,847.00	1,952.60	93.25	74.94	79.89	10,622.82
Sep 2024	2,180.10	1,980.00	2,170.45	89.60	80.07	88.81	11,808.00
Aug 2024	2,400.05	2,069.80	2,089.40	101.67	84.54	85.49	11,367.06
Jul 2024	2,688.85	2,216.95	2,379.60	117.40	84.16	96.77	12,866.97
Jun 2024	2,745.05	1,820.65	2,301.80	121.00	70.59	93.61	12,446.29
May 2024	2,072.00	1,752.00	1,916.55	85.73	65.11	77.94	10,363.17

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 49520.87
233.75 0.47%

S&P 500 6986.78
44.32 0.64%

HANG SENG 26608.48
376.68 1.44%

NIKKEI 225 51918.01
800.75 1.57%

FTSE 100 10123.15
78.46 0.78%

NIFTY 25790.25
106.95 0.42%

× Ask Your Question