IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	171.85 Dec 24,2025 EOD	172.16 Dec 24,2025 EOD
Today's Change( )	2.80 (1.66%)	2.53 (1.49%)
Open( )	174.75	170.00
Prev Close( )	169.05	169.63
Volume	17,952.00	309,497.00
Today's Range( )	174.75 - 169.65	173.40 - 169.45
52-Week Range( )	198.90 - 142.65	194.60 - 142.11
Buy (Size)	N.A	172.16(×6114)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1989
Registered Office	Kanchenjunga Building 6th Flr,18 Barakhamba Road, New Delhi, New Delhi-110001
Telephone	91-011-23759300
Fax	91-011-23350765
Chairman	S B Mathur
Managing Director	Madhav B Shriram
Company Secretary	Y D Gupta
Auditor	B S R & Co LLP
Face Value	2
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


Managing Director & Chief Executive Officer	Madhav B Shriram
Chairman (Non-Executive)	S B Mathur
Company Sec. & Compli. Officer	Y D Gupta
Independent Director	Sanjay Chandrakant Kirloskar
Non Executive Director	Manoj Kumar
Director (Finance) & Chief Financial Officer	Vineet Manaktala
Independent Director	Suman Jyoti Khaitan HARJEET SINGH CHOPRA
Nominee (LIC)	Kamal Kumar
Independent Director	V Kavitha Dutt MEENAKSHI BEHARA Anurag Surana Sidharth Prasad

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	17.40	17.40	17.40	17.40	17.40	17.40
Reserves Total	862.46	780.06	681.81	636.98	582.47	524.00
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	879.86	797.46	699.21	654.38	599.87	541.40
Secured Loans	502.41	503.33	482.78	532.80	478.11	584.80
Unsecured Loans	19.61	25.70	24.49	27.18	29.57	28.61
Total Debt	522.02	529.03	507.27	559.98	507.68	613.41
Other Liabilities	83.00	68.95	64.79	13.60	14.33	17.59
Total Liabilities	1484.88	1395.44	1271.27	1227.96	1121.88	1172.40
APPLICATION OF FUNDS :
Gross Block	827.21	779.60	753.65	679.19	587.66	531.89
Less : Accumulated Depreciation	206.44	176.51	145.63	115.05	92.02	75.38
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	620.77	603.09	608.02	564.14	495.64	456.51
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	3.30	6.84	2.21	32.56	24.14	34.24
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	72.65	70.31	60.96	34.56	53.83	17.74
Current Assets, Loans & Advances
Inventories	787.95	739.54	634.83	632.70	660.32	662.74
Sundry Debtors	239.88	275.87	242.24	254.95	196.76	184.57
Cash and Bank Balance	71.38	30.63	12.23	14.83	32.01	47.50
Loans and Advances	392.00	363.79	290.11	196.30	168.20	157.94
Total Current Assets	1491.21	1409.83	1179.42	1098.78	1057.29	1052.75
Less : Current Liabilities and Provisions
Current Liabilities	362.70	386.89	332.67	321.95	400.16	306.89
Provisions	350.67	319.94	270.06	163.86	111.87	98.24
Total Current Liabilities & Provisions	713.37	706.83	602.73	485.81	512.03	405.13
Net Current Assets	777.84	703.01	576.69	612.97	545.27	647.62
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	9.38	7.84	27.14	33.84	40.09	52.69
Deferred Tax Liability	87.48	83.84	80.34	73.60	68.19	63.84
Net Deferred Tax	-78.10	-76.00	-53.20	-39.76	-28.10	-11.15
Other Assets	88.44	88.20	76.60	23.48	31.10	27.44
Total Assets	1484.89	1395.45	1271.27	1227.95	1121.88	1172.40
Contingent Liabilities	84.43	90.27	103.55	160.84	99.21	97.75

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	2051.59	2082.90	2350.92	2123.12	1943.00	1794.95
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2051.59	2082.90	2350.92	2123.12	1943.00	1794.95
Other Income	30.61	21.61	16.89	22.76	16.41	23.06
Stock Adjustments	26.09	131.53	-33.66	0.67	-85.79	34.37
Total Income	2108.29	2236.04	2334.15	2146.55	1873.62	1852.38
EXPENDITURE :
Raw Materials	1243.84	1360.16	1547.38	1373.40	1216.00	1180.99
Power & Fuel Cost	122.67	126.05	118.18	113.79	80.00	99.48
Employee Cost	202.36	194.11	186.38	165.22	147.46	142.36
Other Manufacturing Expenses	184.55	177.35	184.03	195.77	153.12	151.27
Selling & Administrative Expenses	77.41	82.16	57.56	57.17	49.52	40.98
Miscellaneous Expenses	47.79	49.94	81.01	76.22	58.64	68.93
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1878.61	1989.76	2174.54	1981.58	1704.73	1684.02
Operating Profit	229.67	246.28	159.61	164.97	168.89	168.37
Interest	35.38	35.56	33.42	40.21	39.74	44.54
Gross Profit	194.29	210.72	126.19	124.76	129.15	123.83
Depreciation	39.86	38.88	35.89	32.75	29.16	27.61
Profit Before Tax	154.43	171.84	90.30	92.01	99.99	96.22
Tax	51.76	53.42	22.44	21.37	29.30	23.23
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	2.37	3.48	7.61	4.90	4.80	-22.97
Reported Net Profit	100.30	114.94	60.26	65.74	65.89	95.96
Extraordinary Items	0.67	1.00	0.40	1.40	0.06	-1.22
Adjusted Net Profit	99.63	113.94	59.86	64.34	65.83	97.18
Adjustment below Net Profit	-0.50	0.71	-2.38	1.82	1.29	-7.74
P & L Balance brought forward	597.22	498.97	454.14	399.63	341.16	272.08
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	17.40	17.40	13.05	13.05	8.70	19.14
P & L Balance carried down	679.62	597.22	498.97	454.14	399.63	341.16
Dividend	17.40	17.40	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	100.00	100.00	50.00	75.00	75.00	50.00
Dividend Per Share(Rs)	2.00	2.00	1.00	1.50	7.50	5.00
Earnings Per Share-Unit Curr	11.53	13.21	6.93	7.56	37.87	55.15
Earnings Per Share(Adj)-Unit Curr	11.53	13.21	6.93	7.56	7.57	11.03
Book Value-Unit Curr	101.14	91.67	80.38	75.22	344.78	311.17
Book Value(Adj)-Unit Curr	101.14	91.67	80.38	75.22	68.96	62.23

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	522.24	493.84	463.33
Other Operating Income	4.61	4.75	8.27
Other Income	4.95	3.18	6.40
Total Income	531.80	501.77	478.00
Total Expenditure	511.17	454.02	423.27
PBIDT	20.63	47.75	54.73
Interest	7.71	10.32	8.34
PBDT	12.92	37.43	46.39
Depreciation	10.20	10.16	10.09
Tax	-0.34	9.48	12.60
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	3.06	17.79	23.70
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	3.06	17.79	23.70
EPS (Unit Curr.)	0.35	2.05	2.72
EPS (Adj) (Unit Curr.)	0.35	2.05	2.72
Calculated EPS (Unit Curr.)	0.35	2.04	2.72
Calculated EPS (Adj) (Unit Curr.)	0.35	2.04	2.72
Calculated EPS (Ann.) (Unit Curr.)	1.41	8.18	10.90
Calculated EPS (Adj) (Ann.) (Unit Curr.)	1.41	8.18	10.90
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	100.00
Equity	17.40	17.40	17.40
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(%)	3.95	9.67	11.81
PBDTM(%)	2.47	7.58	10.01
PATM(%)	0.59	3.60	5.12

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.63	0.69	0.79	0.85	0.98
Long Term Debt-Equity Ratio	0.05	0.09	0.17	0.22	0.29
Current Ratio	1.14	1.10	1.12	1.15	1.20
Fixed Assets	2.55	2.72	3.28	3.35	3.47
Inventory	2.69	3.03	3.71	3.28	2.94
Debtors	7.96	8.04	9.46	9.40	10.19
Interest Cover Ratio	5.36	5.83	3.70	3.29	3.52
PBIDTM (%)	11.19	11.82	6.79	7.77	8.69
PBITM (%)	9.25	9.96	5.26	6.23	7.19
PBDTM (%)	9.47	10.12	5.37	5.88	6.65
CPM (%)	6.83	7.38	4.09	4.64	4.89
APATM (%)	4.89	5.52	2.56	3.10	3.39
ROCE (%)	13.18	15.55	9.90	11.25	12.18
RONW (%)	11.96	15.36	8.90	10.48	11.55

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	174.45	153.00	173.30	15.33	13.04	15.13	1,507.57
Oct 2025	181.90	164.15	173.20	16.79	13.98	15.12	1,506.70
Sep 2025	178.75	155.95	162.80	16.27	13.60	14.21	1,416.23
Aug 2025	178.00	155.80	157.55	16.00	13.45	13.76	1,370.56
Jul 2025	182.60	162.10	168.05	16.66	13.28	14.67	1,461.90
Jun 2025	180.60	151.40	166.90	16.07	12.57	14.57	1,451.90
May 2025	193.90	156.80	166.00	18.46	11.63	14.49	1,444.07
Apr 2025	187.75	145.65	178.45	16.64	11.28	15.58	1,552.38
Mar 2025	169.70	142.70	159.55	15.74	12.43	13.93	1,387.96
Feb 2025	181.90	142.65	154.80	14.62	9.83	11.82	1,346.64
Jan 2025	195.10	154.95	170.85	15.80	11.26	13.04	1,486.26
Share Prices Of 2024
Dec 2024	214.00	176.00	183.70	16.63	12.87	14.03	1,598.05
Nov 2024	209.90	175.65	183.35	18.57	13.10	14.00	1,595.00
Oct 2024	204.90	168.80	179.50	15.87	12.66	13.70	1,561.51
Sep 2024	214.70	187.05	199.55	16.88	13.99	15.24	1,735.93
Aug 2024	222.45	192.00	202.15	17.38	14.44	15.43	1,758.55
Jul 2024	232.00	200.75	219.05	18.22	14.43	16.72	1,905.56
Jun 2024	241.75	184.35	213.75	18.97	13.40	16.32	1,859.46
May 2024	235.45	190.20	212.30	18.75	14.20	16.21	1,846.84
Apr 2024	211.50	183.00	206.55	16.53	13.55	15.77	1,796.82

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 48752.17
288.75 0.60%

S&P 500 6952.35
21.56 0.31%

HANG SENG 25774.15
-27.63 -0.11%

NIKKEI 225 50381.79
37.69 0.07%

FTSE 100 9870.68
-18.54 -0.19%

NIFTY 26142.10
-35.05 -0.13%

× Ask Your Question