IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	N.A	31.30 Dec 05,2025 EOD
Today's Change( )	N.A	-0.65 (-2.03%)
Open( )	N.A	31.95
Prev Close( )	N.A	31.95
Volume	N.A	132,000.00
Today's Range( )	N.A	32.00 - 31.10
52-Week Range( )	N.A	81.50 - 25.75
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2020
Registered Office	# 703 7th Flr Jaksons Crown-,Heights # 3BI Twin D Cen Se 10, Delhi, Delhi-110085
Telephone	011-45038228
Fax	NA
Chairman	NA
Managing Director	Ravi Agarwal
Company Secretary	Pooja Tyagi
Auditor	Ambani & Associates LLP
Face Value	1
Market Lot	1200
Listing	NSE - SMENSE - SME
Registrar	Skyline Financial Services Pvt D-153/A 1st Flr,Okhla Industrial Are,Phase-I,New Delhi-110020

Board of Directors


Whole Time Director	Nikhil Aggarwal
Managing Director	Ravi Agarwal
Non Executive Director	Gunjan Aggarwal
Company Secretary	Pooja Tyagi
Independent Director	Swati Gupta Vineeta Gautam

Balance Sheet

Particulars (Sources Of Funds)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Share Capital	21.77	20.97	0.11	0.10	0.10
Reserves Total	131.23	68.97	13.70	2.11	-0.02
Equity Share Warrants	3.02	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	156.02	89.94	13.81	2.21	0.08
Secured Loans	111.81	67.14	9.74	0.00	0.00
Unsecured Loans	9.08	7.60	11.10	1.22	0.00
Total Debt	120.89	74.74	20.84	1.22	0.00
Other Liabilities	0.10	0.09	0.06	0.04	0.00
Total Liabilities	277.01	164.77	34.71	3.47	0.08
APPLICATION OF FUNDS :
Gross Block	20.51	2.06	1.71	0.06	0.06
Less : Accumulated Depreciation	1.83	0.98	0.48	0.02	0.06
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00
Net Block	18.68	1.08	1.23	0.04	0.00
Lease Adjustment	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.15	0.02	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00
Investments	0.10	0.00	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	209.91	92.10	51.44	11.98	0.00
Sundry Debtors	40.91	18.90	7.15	0.92	0.00
Cash and Bank Balance	21.76	4.45	0.16	0.76	0.10
Loans and Advances	43.12	68.25	9.83	9.96	0.00
Total Current Assets	315.69	183.70	68.58	23.62	0.10
Less : Current Liabilities and Provisions
Current Liabilities	57.20	19.19	32.64	19.46	0.02
Provisions	1.28	1.88	2.67	0.74	0.00
Total Current Liabilities & Provisions	58.48	21.08	35.31	20.21	0.02
Net Current Assets	257.21	162.62	33.27	3.41	0.08
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.33	0.15	0.09	0.01	0.00
Deferred Tax Liability	0.00	0.00	0.00	0.00	0.00
Net Deferred Tax	0.33	0.15	0.09	0.01	0.00
Other Assets	0.69	0.76	0.10	0.00	0.00
Total Assets	277.01	164.77	34.71	3.46	0.08
Contingent Liabilities	0.00	0.00	0.00	0.00	0.00

Profit and Loss

Particulars(INCOME)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Sales Turnover	1025.95	500.45	264.35	121.29	0.00
Excise Duty	0.00	0.00	0.00	0.00	0.00
Net Sales	1025.95	500.45	264.35	121.29	0.00
Other Income	0.03	0.07	0.01	0.00	0.00
Stock Adjustments	117.81	40.66	0.00	11.98	0.00
Total Income	1143.79	541.18	264.36	133.27	0.00
EXPENDITURE :
Raw Materials	1003.14	456.49	248.27	116.56	0.00
Power & Fuel Cost	0.18	0.05	0.06	0.01	0.00
Employee Cost	18.96	13.50	10.29	6.67	0.00
Other Manufacturing Expenses	2.47	0.17	-35.04	2.00	0.00
Selling & Administrative Expenses	63.16	39.81	26.45	4.98	0.02
Miscellaneous Expenses	1.56	1.51	1.76	0.03	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1089.47	511.53	251.80	130.26	0.02
Operating Profit	54.32	29.65	12.57	3.02	-0.02
Interest	12.03	7.40	1.52	0.01	0.00
Gross Profit	42.29	22.25	11.05	3.01	-0.02
Depreciation	0.86	0.54	0.46	0.02	0.00
Profit Before Tax	41.43	21.71	10.59	2.99	-0.02
Tax	10.71	5.68	2.61	0.86	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.18	-0.07	-0.09	-0.01	0.00
Reported Net Profit	30.90	16.09	8.07	2.14	-0.02
Extraordinary Items	0.00	-0.01	0.00	0.00	0.00
Adjusted Net Profit	30.90	16.10	8.07	2.14	-0.02
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	26.18	10.08	2.01	-0.02	0.00
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	57.08	26.18	10.08	2.11	-0.02
Dividend	0.00	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	1.42	7.68	713.05	213.56	-2.42
Earnings Per Share(Adj)-Unit Curr	1.42	0.77	713.05	213.56	-2.42
Book Value-Unit Curr	7.03	42.89	1220.20	221.14	7.58
Book Value(Adj)-Unit Curr	7.03	4.29	1220.20	221.14	7.58

Quarterly Results

Quarters :

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022
Debt-Equity Ratio	0.80	0.92	1.38	0.53
Long Term Debt-Equity Ratio	0.04	0.16	0.41	0.38
Current Ratio	1.89	1.86	1.30	1.15
Fixed Assets	90.91	265.49	298.70	2021.50
Inventory	6.79	6.97	8.34	20.25
Debtors	34.31	38.42	65.51	263.67
Interest Cover Ratio	4.44	3.93	7.97	300.00
PBIDTM (%)	5.29	5.92	4.76	2.49
PBITM (%)	5.21	5.82	4.58	2.47
PBDTM (%)	4.12	4.45	4.18	2.48
CPM (%)	3.10	3.32	3.23	1.78
APATM (%)	3.01	3.22	3.05	1.76
ROCE (%)	24.20	29.18	63.49	169.01
RONW (%)	25.13	31.02	100.75	186.90

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	33.55	27.60	28.75	25.16	19.43	20.53	634.45
Oct 2025	35.20	25.75	31.05	26.41	17.19	22.17	685.20
Sep 2025	36.60	28.65	30.30	26.43	19.35	21.64	668.65
Aug 2025	35.50	31.35	31.40	26.13	22.35	22.42	692.93
Jul 2025	37.80	32.55	35.30	27.43	21.62	25.21	778.99
Jun 2025	42.25	35.00	38.40	31.44	23.35	27.05	835.88
May 2025	47.00	35.40	39.40	34.43	22.87	27.76	857.65
Apr 2025	68.80	42.50	45.55	49.62	25.89	32.09	991.52
Mar 2025	64.10	51.00	53.30	46.35	34.74	37.55	1,160.22
Feb 2025	67.00	49.25	54.70	94.10	60.73	73.96	1,190.70
Jan 2025	81.50	56.40	60.25	118.87	73.08	81.46	1,311.51
Share Prices Of 2024
Dec 2024	68.45	54.05	64.85	97.68	69.36	87.68	1,411.64
Nov 2024	65.80	54.00	55.85	91.75	69.05	75.51	1,215.73
Oct 2024	71.80	49.25	63.90	103.29	58.07	86.40	1,390.96
Sep 2024	66.45	33.60	63.55	88.74	38.95	82.76	1,332.50
Aug 2024	37.00	29.04	35.00	460.00	35.68	45.58	733.87
Jul 2024	31.98	27.00	31.48	424.12	328.62	409.98	6,600.66
Jun 2024	32.56	22.07	30.51	440.49	276.95	397.35	6,397.27
May 2024	27.79	23.31	24.85	376.84	299.09	323.63	5,210.49
Apr 2024	27.79	20.55	27.22	369.50	249.65	354.50	5,707.43

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

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 & NSDL: 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 47981.01
109.07 0.23%

S&P 500 6892.33
14.21 0.21%

HANG SENG 26085.09
149.18 0.58%

NIKKEI 225 50440.45
-587.97 -1.15%

FTSE 100 9667.01
-43.86 -0.45%

NIFTY 26186.45
152.70 0.59%

× Ask Your Question