IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	1,405.45 Dec 26,2025 EOD	1,404.50 Dec 26,2025 EOD
Today's Change( )	-1.75 (-0.12%)	-3.30 (-0.23%)
Open( )	1,400.00	1,402.00
Prev Close( )	1,407.20	1,407.80
Volume	7,724.00	232,338.00
Today's Range( )	1,432.40 - 1,387.75	1,433.90 - 1,387.60
52-Week Range( )	1,771.30 - 1,147.55	1,770.00 - 1,146.78
Buy (Size)	N.A	1,404.50(×2)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1995
Registered Office	E-2 Block Sector 18,Rohini, New Delhi, New Delhi-110085
Telephone	91-011-3024 4149
Fax	91-011-2788 2134
Chairman	Arvind Lal
Managing Director	NA
Company Secretary	Vinay Gujral
Auditor	Deloitte Haskins & Sells LLP
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Link Intime India Pvt Ltd Noble Heights 1st Fl,Plot NH 2 C-1 Block ,LSC Janakpuri ,New Delhi - 110058

Board of Directors


Executive Chairman	Arvind Lal
Whole-time Director	Vandana Lal
Non Executive Director	Archana Lal Erdmann Rahul Sharma
Independent Director	Somya Satsangi Rohit Bhasin Arun Duggal Gurinder Singh Kalra RAJIT MEHTA
Company Sec. & Compli. Officer	Vinay Gujral

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	83.59	83.48	83.37	83.35	83.35	83.35
Reserves Total	2050.64	1816.18	1606.50	1393.12	1153.74	957.06
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	-20.00	-24.12
Total Shareholders Funds	2134.23	1899.66	1689.87	1476.47	1217.09	1016.29
Secured Loans	0.00	83.33	236.67	345.42	0.00	0.00
Unsecured Loans	52.59	52.82	43.96	38.72	0.00	0.00
Total Debt	52.59	136.15	280.63	384.14	0.00	0.00
Other Liabilities	98.28	91.34	114.81	120.96	103.74	90.36
Total Liabilities	2285.10	2127.15	2085.31	1981.57	1320.83	1106.65
APPLICATION OF FUNDS :
Gross Block	1774.25	850.77	735.64	667.13	520.13	448.96
Less : Accumulated Depreciation	723.06	508.10	374.16	297.00	220.07	152.43
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1051.19	342.67	361.48	370.13	300.06	296.53
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	3.48	5.65	4.94	14.45	8.99	11.29
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	415.64	1142.83	1213.41	1069.04	170.62	252.77
Current Assets, Loans & Advances
Inventories	32.27	27.52	23.34	39.72	38.94	55.00
Sundry Debtors	105.40	77.79	63.32	66.65	63.54	50.25
Cash and Bank Balance	767.54	683.12	534.22	540.61	888.63	549.19
Loans and Advances	70.38	62.10	47.91	49.42	47.98	49.08
Total Current Assets	975.57	850.52	668.79	696.39	1039.09	703.52
Less : Current Liabilities and Provisions
Current Liabilities	288.39	244.48	211.12	208.97	231.46	196.70
Provisions	47.46	43.82	23.73	23.38	20.78	14.59
Total Current Liabilities & Provisions	335.85	288.30	234.86	232.35	252.25	211.30
Net Current Assets	639.73	562.23	433.94	464.04	786.84	492.23
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	87.92	39.81	34.58	30.94	27.86	22.95
Deferred Tax Liability	3.38	1.18	2.03	0.93	0.95	0.77
Net Deferred Tax	84.54	38.63	32.55	30.01	26.91	22.18
Other Assets	90.54	35.14	39.00	33.90	27.40	31.64
Total Assets	2285.11	2127.15	2085.31	1981.57	1320.83	1106.64
Contingent Liabilities	10.59	10.09	13.64	13.06	11.61	10.43

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	2351.62	1966.76	1769.03	1872.71	1490.56	1273.60
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2351.62	1966.76	1769.03	1872.71	1490.56	1273.60
Other Income	111.52	60.11	46.60	53.02	51.27	57.61
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	2463.14	2026.87	1815.63	1925.73	1541.83	1331.21
EXPENDITURE :
Raw Materials	455.24	390.76	389.64	446.32	373.90	286.87
Power & Fuel Cost	25.48	21.54	21.31	19.54	17.18	15.65
Employee Cost	457.54	363.59	315.50	320.22	257.44	232.07
Other Manufacturing Expenses	438.81	376.33	344.15	336.00	243.96	212.40
Selling & Administrative Expenses	261.40	209.38	196.57	195.44	152.52	161.60
Miscellaneous Expenses	47.75	45.93	41.17	44.97	38.18	37.20
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1686.21	1407.52	1308.33	1362.49	1083.18	945.79
Operating Profit	776.93	619.35	507.30	563.24	458.65	385.42
Interest	21.50	26.84	34.38	28.53	14.83	14.66
Gross Profit	755.43	592.51	472.92	534.71	443.82	370.76
Depreciation	134.15	76.54	82.09	75.31	69.78	68.01
Profit Before Tax	621.28	515.97	390.83	459.40	374.04	302.75
Tax	163.34	137.58	101.44	118.01	98.43	80.25
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-39.32	-5.98	-2.97	-2.67	-4.49	-0.67
Reported Net Profit	497.26	384.37	292.36	344.05	280.11	223.18
Extraordinary Items	-1.59	0.24	1.11	0.20	-0.13	0.11
Adjusted Net Profit	498.85	384.13	291.25	343.85	280.24	223.07
Adjustment below Net Profit	-3.90	-0.27	1.94	-1.28	-0.71	-6.72
P & L Balance brought forward	1528.75	1378.66	1183.79	953.84	773.56	704.92
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	199.91	199.48	99.43	115.71	99.11	147.82
P & L Balance carried down	1822.20	1563.28	1378.66	1180.92	953.84	773.56
Dividend	149.97	149.65	49.72	115.71	99.11	98.93
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	240.00	240.00	120.00	120.00	200.00	120.00
Dividend Per Share(Rs)	24.00	24.00	12.00	12.00	20.00	12.00
Earnings Per Share-Unit Curr	59.49	46.04	35.07	41.28	33.61	26.78
Earnings Per Share(Adj)-Unit Curr	29.75	23.02	17.54	20.64	16.81	13.39
Book Value-Unit Curr	255.32	227.56	202.70	177.15	148.43	124.83
Book Value(Adj)-Unit Curr	127.66	113.78	101.35	88.58	74.22	62.42

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	699.60	640.70	577.20
Other Operating Income	0.00	0.00	0.00
Other Income	22.80	26.30	25.20
Total Income	722.40	667.00	602.40
Total Expenditure	484.50	457.30	418.10
PBIDT	237.90	209.70	184.30
Interest	4.60	4.50	4.80
PBDT	233.30	205.20	179.50
Depreciation	38.50	32.80	34.60
Tax	44.90	40.90	38.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	4.20	2.20	-41.50
Reported Profit After Tax	145.70	129.30	148.40
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	145.70	129.30	148.40
EPS (Unit Curr.)	17.46	15.51	17.80
EPS (Adj) (Unit Curr.)	8.73	7.76	8.90
Calculated EPS (Unit Curr.)	17.39	15.43	17.75
Calculated EPS (Adj) (Unit Curr.)	8.70	7.72	8.88
Calculated EPS (Ann.) (Unit Curr.)	69.55	61.72	71.00
Calculated EPS (Adj) (Ann.) (Unit Curr.)	34.78	30.86	35.50
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	130.00	60.00	0.00
Equity	83.80	83.80	83.60
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(%)	34.01	32.73	31.93
PBDTM(%)	33.35	32.03	31.10
PATM(%)	20.83	20.18	25.71

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.05	0.12	0.21	0.14	0.00
Long Term Debt-Equity Ratio	0.00	0.02	0.08	0.06	0.00
Current Ratio	2.39	1.85	1.62	2.55	3.85
Fixed Assets	1.79	2.48	2.52	3.15	3.08
Inventory	78.66	77.34	56.11	47.62	31.73
Debtors	25.67	27.88	27.22	28.77	26.20
Interest Cover Ratio	29.90	20.22	12.37	17.10	26.22
PBIDTM (%)	33.04	31.49	28.68	30.08	30.77
PBITM (%)	27.33	27.60	24.04	26.05	26.09
PBDTM (%)	32.12	30.13	26.73	28.55	29.78
CPM (%)	26.85	23.43	21.17	22.39	23.47
APATM (%)	21.15	19.54	16.53	18.37	18.79
ROCE (%)	29.14	25.77	20.91	29.55	32.04
RONW (%)	24.65	21.42	18.47	25.55	25.08

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	1,651.48	1,511.95	1,526.60	57.13	50.30	51.27	25,578.34
Oct 2025	1,617.53	1,503.98	1,568.53	54.52	49.91	52.68	26,280.80
Sep 2025	1,771.30	1,551.18	1,556.35	60.59	51.93	52.27	26,076.80
Aug 2025	1,752.03	1,537.88	1,656.00	60.86	51.37	55.62	27,746.45
Jul 2025	1,586.13	1,370.95	1,574.75	53.66	45.83	52.89	26,385.10
Jun 2025	1,523.80	1,365.30	1,397.35	52.38	45.70	46.93	23,412.74
May 2025	1,453.50	1,350.38	1,394.93	49.45	44.04	46.85	23,372.11
Apr 2025	1,489.48	1,187.50	1,383.25	51.16	37.83	46.36	23,125.65
Mar 2025	1,315.50	1,147.55	1,239.05	45.83	37.60	41.53	20,714.87
Feb 2025	1,447.18	1,150.00	1,154.85	64.33	49.84	50.26	19,307.18
Jan 2025	1,570.88	1,332.70	1,425.83	69.30	57.77	62.05	23,836.30
Share Prices Of 2024
Dec 2024	1,603.45	1,439.48	1,499.30	70.72	61.46	65.25	25,064.62
Nov 2024	1,574.75	1,458.35	1,502.05	69.88	62.36	65.36	25,108.04
Oct 2024	1,822.50	1,505.88	1,555.63	81.97	63.43	67.69	26,003.59
Sep 2024	1,728.63	1,604.08	1,651.20	76.83	69.18	71.85	27,599.56
Aug 2024	1,728.80	1,455.53	1,711.18	76.00	58.32	74.46	28,602.03
Jul 2024	1,575.00	1,387.35	1,545.00	69.79	60.21	67.15	25,795.43
Jun 2024	1,444.73	1,257.75	1,389.85	65.18	52.05	60.41	23,205.03
May 2024	1,329.95	1,105.00	1,323.50	57.99	47.62	57.53	22,097.25
Apr 2024	1,213.90	1,084.40	1,186.20	54.53	46.33	51.56	19,804.29

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 48728.27
-23.90 -0.05%

S&P 500 6949.98
-3.07 -0.04%

HANG SENG 25818.94
44.79 0.17%

NIKKEI 225 50641.54
233.75 0.46%

FTSE 100 9870.68
-18.54 -0.19%

NIFTY 26042.30
-99.80 -0.38%

× Ask Your Question