IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	1,175.85 Mar 02,2026 EOD	1,151.50 Mar 02,2026 EOD
Today's Change( )	-1.50 (-0.13%)	-23.80 (-2.03%)
Open( )	1,007.00	1,092.40
Prev Close( )	1,177.35	1,175.30
Volume	2,896.00	125,826.00
Today's Range( )	1,200.00 - 1,007.00	1,255.00 - 1,092.40
52-Week Range( )	1,928.85 - 1,007.00	1,929.50 - 1,033.25
Buy (Size)	N.A	1,151.50(×25)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1998
Registered Office	Suit No 106 & 107 6-3-456/C,MGR Estate Dwarakapuri Colony, Hyderabad, Telangana-500082
Telephone	91-040-40382255
Fax	91-040-30702299
Chairman	Sudhir Singh
Managing Director	NA
Company Secretary	Abhishek Dahia
Auditor	S R Batliboi & Associates LLP
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Aarthi Consultants Pvt Ltd 1-2-285 Domalguda, , ,Hyderabad - 500 029

Board of Directors


Chairman(Non Exe)&Dir(Non-Ind)	Sudhir Singh
Executive Director	Pankaj Khanna
Non-Exec & Non-Independent Dir	Saurabh Goel
Independent Non Exe. Director	MANISH KUMAR SARRAF Dk Singh Mohua Sen Gupta
Company Sec. & Compli. Officer	Abhishek Dahia

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	27.40	27.30	27.26	28.05	28.02	27.85
Reserves Total	624.41	483.49	409.49	355.21	322.56	265.83
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	651.81	510.79	436.75	383.26	350.58	293.68
Secured Loans	0.00	34.93	30.44	24.04	16.11	13.36
Unsecured Loans	24.49	17.59	19.52	28.61	27.72	34.36
Total Debt	24.49	52.52	49.96	52.65	43.83	47.72
Other Liabilities	13.39	24.11	21.85	17.69	12.35	9.01
Total Liabilities	689.69	587.42	508.56	453.60	406.76	350.41
APPLICATION OF FUNDS :
Gross Block	110.02	90.04	82.88	80.58	58.56	52.95
Less : Accumulated Depreciation	68.57	55.28	42.01	29.63	23.01	10.46
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	41.45	34.76	40.87	50.95	35.55	42.49
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	0.00	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	246.97	348.62	277.39	189.54	149.88	118.31
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	207.61	142.27	99.77	87.09	86.73	74.32
Cash and Bank Balance	116.87	72.50	81.86	102.34	117.44	83.16
Loans and Advances	177.90	61.51	57.37	52.24	45.48	60.47
Total Current Assets	502.38	276.28	239.00	241.68	249.65	217.95
Less : Current Liabilities and Provisions
Current Liabilities	81.59	67.10	53.64	39.72	37.36	35.83
Provisions	39.17	22.22	22.01	10.42	1.32	1.16
Total Current Liabilities & Provisions	120.77	89.32	75.65	50.14	38.68	36.98
Net Current Assets	381.61	186.96	163.35	191.54	210.96	180.97
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	12.25	11.76	8.70	7.41	6.02	0.00
Deferred Tax Liability	2.45	4.32	1.69	2.51	0.73	0.00
Net Deferred Tax	9.80	7.44	7.01	4.90	5.29	0.00
Other Assets	9.85	9.64	19.92	16.66	5.08	8.66
Total Assets	689.69	587.43	508.55	453.59	406.76	350.42
Contingent Liabilities	24.84	39.11	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)	Mar 2020 ( Cr)
Sales Turnover	1006.85	788.73	696.64	455.52	311.07	300.33
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1006.85	788.73	696.64	455.52	311.07	300.33
Other Income	25.35	25.74	13.35	13.94	12.68	19.41
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	1032.20	814.47	709.99	469.46	323.75	319.74
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	6.31	5.17	4.10	3.06	2.91	3.66
Employee Cost	662.86	587.69	472.12	340.45	213.50	192.55
Other Manufacturing Expenses	43.82	35.04	41.12	26.33	15.19	13.16
Selling & Administrative Expenses	92.94	33.83	30.69	27.10	16.44	30.83
Miscellaneous Expenses	34.58	2.30	3.35	2.08	2.18	0.95
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	840.51	664.02	551.37	399.02	250.23	241.15
Operating Profit	191.69	150.44	158.62	70.44	73.52	78.59
Interest	1.91	2.15	2.08	3.08	3.79	4.18
Gross Profit	189.78	148.29	156.54	67.36	69.73	74.41
Depreciation	26.37	21.92	19.42	13.39	10.08	9.52
Profit Before Tax	163.41	126.37	137.12	53.97	59.65	64.89
Tax	48.46	32.05	38.03	14.13	10.50	5.23
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-7.31	-0.47	-2.63	0.58	-5.29	0.00
Reported Net Profit	122.26	94.79	101.72	39.26	54.44	59.65
Extraordinary Items	-20.75	-0.06	0.00	0.06	0.00	0.00
Adjusted Net Profit	143.01	94.85	101.72	39.20	54.44	59.65
Adjustment below Net Profit	14.70	0.11	-7.12	-0.34	-0.40	-8.11
P & L Balance brought forward	218.79	147.08	60.19	28.27	-25.77	-77.31
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	23.19	7.71	7.01	0.00	0.00
P & L Balance carried down	355.75	218.79	147.08	60.19	28.27	-25.77
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	30.00	55.00	25.00	25.00	0.00
Dividend Per Share(Rs)	0.00	3.00	5.50	2.50	2.50	0.00
Earnings Per Share-Unit Curr	44.62	34.72	37.32	14.00	19.43	21.42
Earnings Per Share(Adj)-Unit Curr	44.62	34.72	37.32	14.00	19.43	21.42
Book Value-Unit Curr	237.91	187.10	160.23	136.62	125.12	105.46
Book Value(Adj)-Unit Curr	237.91	187.10	160.23	136.62	125.12	105.46

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	392.80	392.20	262.70
Other Operating Income	0.00	0.00	0.00
Other Income	9.30	14.60	5.10
Total Income	402.10	406.80	267.80
Total Expenditure	325.00	332.30	201.40
PBIDT	77.10	74.50	66.40
Interest	1.30	0.50	0.60
PBDT	75.80	74.00	65.80
Depreciation	4.40	5.30	5.60
Tax	19.20	18.80	17.10
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-1.60	-1.40	-1.70
Reported Profit After Tax	53.80	51.30	44.80
Extra-ordinary Items	-3.51	0.00	0.00
Adjusted Profit After Extra-ordinary item	57.31	51.30	44.80
EPS (Unit Curr.)	19.53	18.62	16.28
EPS (Adj) (Unit Curr.)	19.53	18.62	16.28
Calculated EPS (Unit Curr.)	19.56	18.65	16.35
Calculated EPS (Adj) (Unit Curr.)	19.56	18.65	16.35
Calculated EPS (Ann.) (Unit Curr.)	78.25	74.62	65.40
Calculated EPS (Adj) (Ann.) (Unit Curr.)	78.25	74.62	65.40
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	27.50	27.50	27.40
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(%)	19.63	19.00	25.28
PBDTM(%)	19.30	18.87	25.05
PATM(%)	13.70	13.08	17.05

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.07	0.11	0.13	0.13	0.14
Long Term Debt-Equity Ratio	0.01	0.02	0.04	0.05	0.07
Current Ratio	2.89	2.07	2.44	3.39	3.95
Fixed Assets	10.07	9.12	8.52	6.55	5.58
Inventory	0.00	0.00	0.00	0.00	0.00
Debtors	5.76	6.52	7.46	5.24	3.86
Interest Cover Ratio	101.99	59.78	66.92	18.52	16.74
PBIDTM (%)	21.97	19.07	22.77	15.46	23.63
PBITM (%)	19.35	16.29	19.98	12.52	20.39
PBDTM (%)	21.78	18.80	22.47	14.79	22.42
CPM (%)	16.82	14.80	17.39	11.56	20.74
APATM (%)	14.20	12.02	14.60	8.62	17.50
ROCE (%)	30.51	23.45	28.94	13.26	16.21
RONW (%)	24.60	20.01	24.81	10.70	16.25

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Feb 2026	1,705.10	1,171.70	1,177.35	33.52	22.46	22.68	3,243.24
Jan 2026	1,737.95	1,566.45	1,618.95	34.21	28.97	31.18	4,459.71
Share Prices Of 2025
Dec 2025	1,928.85	1,618.70	1,635.15	37.97	30.85	31.50	4,504.34
Nov 2025	1,875.90	1,654.95	1,852.90	36.58	31.15	35.69	5,104.18
Oct 2025	1,800.00	1,450.55	1,715.60	35.39	26.55	32.94	4,710.52
Sep 2025	1,739.95	1,444.35	1,510.85	33.55	27.28	29.01	4,148.33
Aug 2025	1,689.95	1,485.00	1,628.05	32.92	27.72	31.26	4,470.13
Jul 2025	1,865.00	1,560.00	1,660.40	36.45	29.47	31.88	4,558.95
Jun 2025	1,830.75	1,570.70	1,807.65	36.13	29.52	34.63	4,952.41
May 2025	1,620.00	1,305.75	1,587.55	31.44	23.32	30.41	4,349.40
Apr 2025	1,459.65	1,073.95	1,346.35	28.92	18.98	25.79	3,688.59
Mar 2025	1,504.95	1,299.10	1,459.55	30.12	24.62	27.96	3,998.72
Feb 2025	1,560.00	1,276.05	1,327.75	46.02	35.42	38.35	3,637.63
Jan 2025	1,799.95	1,470.80	1,482.15	53.74	42.16	42.81	4,060.64
Share Prices Of 2024
Dec 2024	1,980.75	1,660.25	1,743.50	58.75	46.76	50.18	4,759.77
Nov 2024	1,690.95	1,312.40	1,662.35	50.28	37.36	47.85	4,538.23
Oct 2024	1,552.60	1,366.60	1,413.00	47.10	38.85	40.67	3,857.50
Sep 2024	1,403.50	1,363.70	1,392.40	40.85	39.07	40.08	3,801.26
Aug 2024	1,440.00	1,344.05	1,377.85	43.54	38.35	39.66	3,761.54
Jul 2024	1,406.95	1,313.00	1,365.35	41.14	36.98	39.30	3,727.42

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 48844.08
-676.12 -1.37%

S&P 500 6870.91
-58.95 -0.85%

HANG SENG 26059.86
-570.69 -2.14%

NIKKEI 225 56282.78
-1774.46 -3.06%

FTSE 100 10782.87
-127.68 -1.17%

NIFTY 24865.70
-312.95 -1.24%

× Ask Your Question