IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	145.25 May 20,2026 09:16:00	144.80 May 20,2026 09:07:41
Today's Change( )	0.50 (0.35%)	0.00 (0.00%)
Open( )	144.75	144.80
Prev Close( )	144.75	144.80
Volume	256.00	1,647.00
Today's Range( )	145.25 - 144.75	144.80 - 144.80
52-Week Range( )	167.00 - 110.20	167.25 - 110.00
Buy (Size)	143.75(×69)	144.00(×25)
Sell (Size)	144.75(×70)	144.79(×280)

Company Background


Incorporation Year	1933
Registered Office	Sugar Mills Compound,Dhampur, Bijnor, Uttar Pradesh-246761
Telephone	01344-220006
Fax	01344-220662
Chairman	A K Goel
Managing Director	Gaurav Goel
Company Secretary	Aparna Goel
Auditor	Mittal Gupta & Co/T R Chadda & Co
Face Value	10
Market Lot	1
Listing	BSE,Luxembourg,MSEI ,NSEBSE,Luxembourg,MSEI ,NSE
Registrar	Alankit Assignments Ltd 2E/21 Alankit House,Anarkali Market,Jhandewalan Extn,New Delhi - 110055

Board of Directors


Chairman & Exec. Director	A K Goel
Vice Chairman & M.D.	Gaurav Goel
Independent Non Exe. Director	YASHWARDHAN PODDAR ANUJ KHANNA SATPAL KUMAR ARORA Pallavi Khandelwal
Whole-time Director	Subhash Pandey
Company Secretary	Aparna Goel

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	65.38	65.38	66.38	66.38	66.45	66.45
Reserves Total	1081.90	1029.83	972.47	822.10	1496.44	1308.63
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	1147.28	1095.21	1038.85	888.48	1562.89	1375.08
Secured Loans	808.86	926.93	678.79	776.87	1077.99	1605.79
Unsecured Loans	127.08	53.90	65.09	108.70	79.78	145.83
Total Debt	935.94	980.83	743.88	885.57	1157.77	1751.62
Other Liabilities	13.76	16.18	16.03	16.92	42.01	49.02
Total Liabilities	2096.98	2092.22	1798.76	1790.97	2762.67	3175.72
APPLICATION OF FUNDS :
Gross Block	1898.14	1869.49	1718.31	1636.05	2681.85	2634.98
Less : Accumulated Depreciation	765.19	718.91	672.42	636.23	1069.39	999.63
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1132.95	1150.58	1045.89	999.82	1612.46	1635.35
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	8.79	17.21	103.34	28.74	21.24	6.78
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	26.95	46.78	2.04	5.38	13.29	27.29
Current Assets, Loans & Advances
Inventories	898.64	917.06	666.74	817.50	1292.55	1603.70
Sundry Debtors	148.37	159.85	194.75	199.64	307.47	309.16
Cash and Bank Balance	123.12	19.20	51.39	55.06	66.87	9.20
Loans and Advances	41.62	33.74	44.25	40.82	129.50	219.22
Total Current Assets	1211.75	1129.85	957.13	1113.02	1796.39	2141.28
Less : Current Liabilities and Provisions
Current Liabilities	190.19	165.72	252.26	337.68	662.97	659.52
Provisions	4.86	10.92	6.51	5.96	13.69	7.63
Total Current Liabilities & Provisions	195.05	176.64	258.77	343.64	676.66	667.15
Net Current Assets	1016.70	953.21	698.36	769.38	1119.73	1474.13
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	44.17	41.03	53.67	85.24	169.90	195.89
Deferred Tax Liability	135.61	122.97	111.16	115.29	201.10	189.70
Net Deferred Tax	-91.44	-81.94	-57.49	-30.05	-31.20	6.19
Other Assets	3.03	6.38	6.62	17.70	27.15	25.98
Total Assets	2096.98	2092.22	1798.76	1790.97	2762.67	3175.72
Contingent Liabilities	26.59	27.03	50.70	45.78	94.49	112.91

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	2655.00	2644.14	2825.95	2198.16	2232.97	3393.62
Excise Duty	699.86	477.92	414.26	258.93	74.90	40.75
Net Sales	1955.14	2166.22	2411.69	1939.23	2158.07	3352.87
Other Income	18.96	27.07	14.80	10.55	87.48	30.29
Stock Adjustments	7.71	164.54	-134.08	239.65	-95.65	-28.60
Total Income	1981.81	2357.83	2292.41	2189.43	2149.90	3354.56
EXPENDITURE :
Raw Materials	1529.88	1775.36	1712.85	1624.76	1511.88	2558.08
Power & Fuel Cost	2.90	2.13	2.27	2.57	2.22	8.83
Employee Cost	80.35	85.79	84.06	78.16	79.22	136.36
Other Manufacturing Expenses	114.42	128.52	113.26	93.13	83.60	148.91
Selling & Administrative Expenses	40.83	45.66	39.09	51.11	72.78	66.89
Miscellaneous Expenses	26.39	28.59	29.86	34.75	35.91	57.04
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1794.77	2066.05	1981.39	1884.48	1785.61	2976.11
Operating Profit	187.04	291.78	311.02	304.95	364.29	378.45
Interest	50.28	42.52	43.84	50.16	39.02	100.07
Gross Profit	136.76	249.26	267.18	254.79	325.27	278.38
Depreciation	61.92	58.79	52.08	50.29	51.14	75.39
Profit Before Tax	74.84	190.47	215.10	204.50	274.13	202.99
Tax	12.93	33.15	37.11	34.50	36.75	31.61
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	9.76	24.41	27.69	23.05	18.52	-39.99
Reported Net Profit	52.15	132.91	150.30	146.95	218.86	211.37
Extraordinary Items	2.25	10.79	-2.79	0.85	-0.32	-14.58
Adjusted Net Profit	49.90	122.12	153.09	146.10	219.18	225.95
Adjustment below Net Profit	0.00	-37.41	0.00	-270.96	0.00	0.00
P & L Balance brought forward	1029.50	973.00	819.57	982.60	803.57	664.23
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	39.00	-3.13	39.02	39.83	72.03
P & L Balance carried down	1081.65	1029.50	973.00	819.57	982.60	803.57
Dividend	0.00	0.00	0.00	39.83	39.83	48.02
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	60.00	60.00	60.00	60.00
Dividend Per Share(Rs)	0.00	0.00	6.00	6.00	6.00	6.00
Earnings Per Share-Unit Curr	7.98	20.33	22.64	22.14	32.94	31.81
Earnings Per Share(Adj)-Unit Curr	7.98	20.33	22.64	19.61	29.17	28.17
Book Value-Unit Curr	175.48	167.51	156.50	133.85	235.20	206.93
Book Value(Adj)-Unit Curr	175.48	167.51	156.50	118.54	208.30	183.27

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	667.42	711.15	740.57
Other Operating Income	0.00	0.00	0.00
Other Income	6.13	1.86	8.06
Total Income	457.29	505.10	529.37
Total Expenditure	395.29	494.69	498.69
PBIDT	62.00	10.41	30.68
Interest	8.43	10.39	15.77
PBDT	53.57	0.02	14.91
Depreciation	16.43	13.50	13.80
Tax	4.30	-0.19	0.19
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	6.37	-4.52	0.20
Reported Profit After Tax	26.47	-8.77	0.72
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	26.47	-8.77	0.72
EPS (Unit Curr.)	4.10	-1.36	0.11
EPS (Adj) (Unit Curr.)	4.10	-1.36	0.11
Calculated EPS (Unit Curr.)	4.12	-1.36	0.11
Calculated EPS (Adj) (Unit Curr.)	4.12	-1.36	0.11
Calculated EPS (Ann.) (Unit Curr.)	16.47	-5.46	0.45
Calculated EPS (Adj) (Ann.) (Unit Curr.)	16.47	-5.46	0.45
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	64.30	64.30	64.30
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(%)	13.74	2.07	5.89
PBDTM(%)	11.87	0.00	2.86
PATM(%)	5.87	-1.74	0.14

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.85	0.81	0.85	0.83	0.99
Long Term Debt-Equity Ratio	0.15	0.19	0.24	0.23	0.26
Current Ratio	1.10	1.10	1.11	1.13	1.11
Fixed Assets	1.41	1.47	1.68	1.02	0.84
Inventory	2.92	3.34	3.81	2.08	1.54
Debtors	17.23	14.91	14.33	8.67	7.24
Interest Cover Ratio	2.49	5.48	5.91	5.08	6.10
PBIDTM (%)	7.04	11.03	11.01	13.87	12.95
PBITM (%)	4.71	8.81	9.16	11.59	10.66
PBDTM (%)	5.15	9.43	9.45	11.59	11.21
CPM (%)	4.30	7.25	7.16	8.97	12.11
APATM (%)	1.96	5.03	5.32	6.69	9.82
ROCE (%)	5.97	11.98	14.43	11.18	8.02
RONW (%)	4.65	12.46	15.60	11.99	14.92

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2026	162.55	134.20	156.30	21.79	17.01	20.14	1,005.11
Mar 2026	146.45	114.45	141.90	19.48	14.58	18.29	912.51
Feb 2026	132.00	111.15	126.15	17.80	14.02	16.26	811.23
Jan 2026	124.40	110.20	116.90	16.08	14.15	15.06	751.74
Share Prices Of 2025
Dec 2025	136.05	114.25	123.35	18.08	14.53	15.90	793.22
Nov 2025	140.85	125.45	126.15	19.06	16.11	16.26	811.23
Oct 2025	146.05	131.90	136.70	19.18	16.67	17.62	879.07
Sep 2025	147.10	123.75	133.05	20.35	15.66	17.15	855.60
Aug 2025	141.95	123.00	123.55	18.42	15.78	15.92	794.51
Jul 2025	159.45	138.95	139.45	20.87	17.52	17.97	896.75
Jun 2025	161.95	143.75	153.70	21.14	18.39	19.81	988.39
May 2025	149.95	115.60	146.55	20.23	14.80	19.20	958.26
Apr 2025	137.15	108.85	127.20	18.36	13.23	16.67	831.73
Mar 2025	130.90	114.50	119.55	17.54	14.56	15.67	781.71
Feb 2025	155.60	117.95	119.75	8.68	6.22	6.41	783.02
Jan 2025	170.60	122.70	152.55	9.44	5.89	8.17	997.49
Share Prices Of 2024
Dec 2024	194.90	158.55	161.50	10.75	8.46	8.65	1,056.01
Nov 2024	204.90	164.70	188.10	11.32	8.74	10.07	1,229.94
Oct 2024	234.00	182.65	195.65	12.84	9.62	10.48	1,279.31
Sep 2024	232.95	209.00	228.05	12.80	11.02	12.21	1,491.16

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 49407.34
-299.79 -0.60%

S&P 500 7377.26
-46.79 -0.63%

HANG SENG 25797.86
122.67 0.48%

NIKKEI 225 60409.17
-406.78 -0.67%

FTSE 100 10329.19
5.44 0.05%

NIFTY 23457.25
-160.75 -0.68%

× Ask Your Question