IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	1,760.65 Oct 24,2025 EOD	1,760.00 Oct 24,2025 EOD
Today's Change( )	5.70 (0.32%)	5.30 (0.30%)
Open( )	1,760.45	1,769.00
Prev Close( )	1,754.95	1,754.70
Volume	33,958.00	1,609,152.00
Today's Range( )	1,775.25 - 1,747.00	1,775.00 - 1,747.10
52-Week Range( )	2,003.59 - 1,190.84	2,005.36 - 1,194.01
Buy (Size)	N.A	1,760.00(×1646)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1992
Registered Office	Plot No 13 Udyog Vihar,Phase-IV Sector 18 Palam Road, Gurugram, Haryana-122015
Telephone	91-11-41029297
Fax	91-11-26414900
Chairman	O P Bhatt
Managing Director	NA
Company Secretary	NA
Auditor	S R Batliboi & Associates LLP
Face Value	2
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Alankit Assignments Ltd Alankit Heights ,1E/13 Jhandewalan Ex, ,New Delhi-110055

Board of Directors


Chairman & Independent Directo	O P Bhatt
Executive Director & CEO	Sudhir Singh
Independent Non Exe. Director	Mary Beth Boucher Anil Chanana Dk Singh
President & Executive Director	Gautam Samanta

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	66.90	61.80	61.10	60.90	60.60	62.50
Reserves Total	5667.90	3250.40	2554.20	2145.20	1744.50	1912.60
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	5734.80	3312.20	2615.30	2206.10	1805.10	1975.10
Secured Loans	446.90	0.00	0.00	0.00	1.00	8.30
Unsecured Loans	126.60	414.80	395.00	352.90	15.20	-1.90
Total Debt	573.50	414.80	395.00	352.90	16.20	6.40
Other Liabilities	281.60	132.90	113.00	79.30	77.20	73.10
Total Liabilities	6589.90	3859.90	3123.30	2638.30	1898.50	2054.60
APPLICATION OF FUNDS :
Gross Block	1026.90	848.10	740.80	754.70	755.50	811.30
Less : Accumulated Depreciation	494.40	399.90	304.90	360.60	372.80	399.30
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	532.50	448.20	435.90	394.10	382.70	412.00
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	2.30	20.30	1.70	8.60	0.20	0.30
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	4264.40	2168.00	1833.60	1833.60	854.80	837.20
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	1141.20	969.20	783.60	424.60	323.20	401.20
Cash and Bank Balance	138.10	45.30	139.50	62.40	402.30	443.40
Loans and Advances	408.30	140.80	113.20	146.90	76.10	103.60
Total Current Assets	1687.60	1155.30	1036.30	633.90	801.60	948.20
Less : Current Liabilities and Provisions
Current Liabilities	771.30	613.60	645.90	598.50	347.90	278.80
Provisions	14.90	11.30	8.90	4.10	3.30	12.70
Total Current Liabilities & Provisions	786.20	624.90	654.80	602.60	351.20	291.50
Net Current Assets	901.40	530.40	381.50	31.30	450.40	656.70
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	547.50	514.60	341.70	247.70	137.10	122.10
Deferred Tax Liability	45.70	34.50	36.00	14.70	14.40	12.60
Net Deferred Tax	501.80	480.10	305.70	233.00	122.70	109.50
Other Assets	387.50	212.90	164.90	137.70	87.70	38.90
Total Assets	6589.90	3859.90	3123.30	2638.30	1898.50	2054.60
Contingent Liabilities	65.50	79.60	75.30	108.70	33.20	12.60

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	5557.00	4848.90	4230.50	3313.20	2412.40	2231.00
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	5557.00	4848.90	4230.50	3313.20	2412.40	2231.00
Other Income	485.60	759.80	587.90	400.50	105.60	284.60
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	6042.60	5608.70	4818.40	3713.70	2518.00	2515.60
EXPENDITURE :
Raw Materials	0.00	0.10	36.50	97.90	116.90	53.50
Power & Fuel Cost	12.00	12.40	9.50	8.10	9.80	13.50
Employee Cost	3885.10	3279.00	2886.60	2156.50	1594.10	1417.50
Other Manufacturing Expenses	415.50	402.00	222.00	148.80	84.80	72.00
Selling & Administrative Expenses	841.30	622.00	602.20	463.30	307.10	363.30
Miscellaneous Expenses	22.10	23.80	71.60	12.00	19.90	10.50
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	5176.00	4339.30	3828.40	2886.60	2132.60	1930.30
Operating Profit	866.60	1269.40	990.00	827.10	385.40	585.30
Interest	53.70	72.30	58.80	51.80	5.80	7.80
Gross Profit	812.90	1197.10	931.20	775.30	379.60	577.50
Depreciation	150.90	128.30	108.70	83.80	96.20	90.20
Profit Before Tax	662.00	1068.80	822.50	691.50	283.40	487.30
Tax	176.80	95.50	83.90	51.30	53.70	71.80
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-42.30	-18.50	6.10	-4.30	-10.20	-7.00
Reported Net Profit	527.50	991.80	732.50	644.50	239.90	422.50
Extraordinary Items	14.81	0.73	-47.73	0.00	-1.13	78.62
Adjusted Net Profit	512.69	991.07	780.23	644.50	241.03	343.88
Adjustment below Net Profit	0.10	8.80	-3.00	-1.70	-286.30	-26.70
P & L Balance brought forward	2850.50	2253.10	1874.00	1513.30	1628.40	1357.50
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	466.30	403.20	350.40	282.10	68.70	124.90
P & L Balance carried down	2911.80	2850.50	2253.10	1874.00	1513.30	1628.40
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 %	190.00	760.00	640.00	520.00	130.00	310.00
Dividend Per Share(Rs)	19.00	76.00	64.00	52.00	13.00	31.00
Earnings Per Share-Unit Curr	78.85	160.49	119.89	105.83	39.59	67.60
Earnings Per Share(Adj)-Unit Curr	15.77	32.10	23.98	21.17	7.92	13.52
Book Value-Unit Curr	857.22	535.95	428.04	362.25	297.87	316.02
Book Value(Adj)-Unit Curr	171.44	107.19	85.61	72.45	59.57	63.20

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	1981.00	1772.10	1589.00
Other Operating Income	0.00	0.00	0.00
Other Income	265.50	147.90	88.00
Total Income	2246.50	1920.00	1677.00
Total Expenditure	1797.00	1674.40	1476.10
PBIDT	449.50	245.60	200.90
Interest	13.90	16.70	18.50
PBDT	435.60	228.90	182.40
Depreciation	49.40	46.70	41.10
Tax	68.00	42.30	48.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-14.10	-10.80	-17.60
Reported Profit After Tax	332.30	150.70	110.90
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	332.30	150.70	110.90
EPS (Unit Curr.)	9.92	4.50	16.57
EPS (Adj) (Unit Curr.)	9.92	4.50	3.31
Calculated EPS (Unit Curr.)	9.93	4.51	16.58
Calculated EPS (Adj) (Unit Curr.)	9.93	4.51	3.32
Calculated EPS (Ann.) (Unit Curr.)	39.74	18.02	66.31
Calculated EPS (Adj) (Ann.) (Unit Curr.)	39.74	18.02	13.26
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	200.00	0.00
Equity	66.90	66.90	66.90
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	2.00	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(%)	22.69	13.86	12.64
PBDTM(%)	21.99	12.92	11.48
PATM(%)	16.77	8.50	6.98

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.11	0.14	0.16	0.09	0.01
Long Term Debt-Equity Ratio	0.05	0.13	0.15	0.09	0.00
Current Ratio	1.97	2.22	1.71	1.83	2.97
Fixed Assets	5.93	6.10	5.66	4.39	3.08
Inventory	0.00	0.00	0.00	0.00	0.00
Debtors	5.27	5.53	7.00	8.86	6.66
Interest Cover Ratio	13.33	15.78	14.99	14.35	49.86
PBIDTM (%)	15.59	26.18	23.40	24.96	15.98
PBITM (%)	12.88	23.53	20.83	22.43	11.99
PBDTM (%)	14.63	24.69	22.01	23.40	15.74
CPM (%)	12.21	23.10	19.88	21.98	13.93
APATM (%)	9.49	20.45	17.31	19.45	9.94
ROCE (%)	13.70	32.68	30.59	32.77	14.63
RONW (%)	11.66	33.46	30.39	32.14	12.69

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Sep 2025	1,827.30	1,525.00	1,590.80	119.45	97.99	103.82	53,227.54
Aug 2025	1,796.90	1,585.05	1,724.00	119.54	101.48	112.49	57,674.10
Jul 2025	1,994.00	1,653.00	1,747.00	133.03	105.54	113.99	58,441.40
Jun 2025	1,954.00	1,685.73	1,925.20	114.89	108.36	125.58	64,383.69
May 2025	1,749.51	1,464.08	1,710.22	116.74	94.63	111.56	57,194.20
Apr 2025	1,619.77	1,190.84	1,459.50	109.96	72.92	95.19	48,804.85
Mar 2025	1,650.00	1,429.01	1,619.75	109.63	92.43	105.65	54,163.51
Feb 2025	1,724.68	1,421.19	1,472.77	59.01	46.27	49.69	49,244.35
Jan 2025	1,955.59	1,628.54	1,652.96	67.06	54.38	55.77	55,269.28
Share Prices Of 2024
Dec 2024	2,003.59	1,718.96	1,932.13	68.84	57.14	65.17	64,590.51
Nov 2024	1,749.00	1,494.64	1,739.01	59.36	49.83	58.66	58,134.57
Oct 2024	1,578.00	1,342.92	1,522.02	54.14	44.67	51.23	50,777.30
Sep 2024	1,429.80	1,244.90	1,403.45	49.60	41.18	47.22	46,800.69
Aug 2024	1,276.78	1,120.01	1,268.16	43.25	35.80	42.67	42,289.19
Jul 2024	1,285.00	1,085.81	1,260.94	43.94	35.96	42.43	42,048.43
Jun 2024	1,108.58	943.77	1,089.66	37.95	30.25	36.66	36,336.77
May 2024	1,062.40	858.21	994.63	33.44	26.70	33.47	33,166.21
Apr 2024	1,177.60	1,016.56	1,020.02	37.18	31.61	31.81	31,529.32
Mar 2024	1,324.31	1,093.19	1,099.78	42.03	33.61	34.30	33,994.75
Feb 2024	1,368.00	1,220.79	1,312.28	54.87	47.80	51.97	40,549.38

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 46757.34
145.93 0.31%

S&P 500 6759.46
39.06 0.58%

HANG SENG 26160.16
192.17 0.74%

NIKKEI 225 49325.08
683.47 1.41%

FTSE 100 9645.62
67.05 0.70%

NIFTY 25795.15
-96.25 -0.37%

× Ask Your Question