IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	93.09 May 13,2026 09:09:00	95.00 May 13,2026 09:08:06
Today's Change( )	-1.49 (-1.58%)	0.58 (0.61%)
Open( )	93.09	95.00
Prev Close( )	94.58	94.42
Volume	9.00	1,301.00
Today's Range( )	93.09 - 93.09	95.00 - 95.00
52-Week Range( )	155.55 - 68.80	156.00 - 68.55
Buy (Size)	93.09(×9)	94.90(×5)
Sell (Size)	100.79(×200)	95.00(×1852)

Company Background


Incorporation Year	1985
Registered Office	Sohan Nagar P O Charubeta,Udham Singh Nagar, Khatima, Uttarakhand-262308
Telephone	91-5943-250153-57
Fax	91-5943-250158
Chairman	A K Singhania
Managing Director	A K Singhania
Company Secretary	Poornima Gupta
Auditor	Walker Chandiok & Co LLP
Face Value	5
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Mas Services Limited T-34 2nd Floor,Okhla Industrial Are,Phase II,New Delhi - 110020

Board of Directors


CMD & CEO	A K Singhania
WTD & Executive Director	Ayush Vardhan Singhania
Whole Time Director	Pradeep Kumar Rustagi
Independent Non Exe. Director	PADMAJA RUPAREL ATUL AGGARWAL Alok Dhir Abhay Gupta
Company Sec. & Compli. Officer	Poornima Gupta

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	47.02	46.98	41.70	42.66	46.92	46.79
Reserves Total	817.23	779.26	732.71	586.77	474.91	366.44
Equity Share Warrants	43.75	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	908.00	826.24	774.41	629.43	521.83	413.23
Secured Loans	254.17	254.18	284.90	204.05	130.29	141.92
Unsecured Loans	46.15	112.73	100.97	114.88	72.29	9.28
Total Debt	300.32	366.91	385.87	318.93	202.58	151.20
Other Liabilities	23.95	25.76	27.32	30.43	33.47	35.46
Total Liabilities	1232.27	1218.91	1187.60	978.79	757.88	599.89
APPLICATION OF FUNDS :
Gross Block	667.93	617.81	558.26	556.46	509.04	465.38
Less : Accumulated Depreciation	261.55	221.28	186.95	167.99	132.36	101.68
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	406.38	396.53	371.31	388.47	376.68	363.70
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	38.91	81.73	77.59	18.91	21.95	22.69
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	510.01	442.27	423.93	180.68	97.68	0.23
Current Assets, Loans & Advances
Inventories	129.31	112.80	137.70	202.99	136.64	110.37
Sundry Debtors	132.97	108.23	136.72	193.46	151.16	121.25
Cash and Bank Balance	55.84	106.04	50.36	27.63	26.13	13.87
Loans and Advances	22.20	22.95	33.80	54.51	36.47	39.33
Total Current Assets	340.32	350.02	358.57	478.59	350.40	284.81
Less : Current Liabilities and Provisions
Current Liabilities	53.02	49.73	49.71	87.99	68.83	56.70
Provisions	5.72	6.81	8.53	3.81	5.28	2.80
Total Current Liabilities & Provisions	58.74	56.54	58.24	91.80	74.11	59.50
Net Current Assets	281.58	293.48	300.33	386.78	276.29	225.31
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	6.38	15.91	3.44	4.62	5.03	5.55
Deferred Tax Liability	31.07	32.17	33.82	35.41	36.58	37.23
Net Deferred Tax	-24.69	-16.26	-30.38	-30.79	-31.55	-31.68
Other Assets	20.09	21.14	44.83	34.73	16.82	19.64
Total Assets	1232.28	1218.90	1187.61	978.78	757.86	599.89
Contingent Liabilities	504.01	524.53	452.29	341.41	10.51	10.48

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	1070.46	855.39	1077.48	1110.25	991.76	1038.70
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1070.46	855.39	1077.48	1110.25	991.76	1038.70
Other Income	14.47	26.27	142.43	59.85	7.98	8.89
Stock Adjustments	2.70	10.15	-18.11	27.29	6.61	-9.70
Total Income	1087.63	891.81	1201.80	1197.39	1006.35	1037.89
EXPENDITURE :
Raw Materials	690.13	605.03	666.71	702.72	517.12	613.53
Power & Fuel Cost	93.86	100.48	114.47	88.91	75.86	74.21
Employee Cost	60.49	54.80	51.39	59.20	68.09	54.05
Other Manufacturing Expenses	49.65	47.12	59.54	55.05	46.79	44.53
Selling & Administrative Expenses	51.10	52.63	56.95	51.99	47.85	46.62
Miscellaneous Expenses	8.70	8.91	10.29	6.76	6.89	6.65
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	953.93	868.97	959.34	964.64	762.60	839.59
Operating Profit	133.70	22.84	242.46	232.75	243.75	198.30
Interest	35.68	37.33	30.16	24.86	18.55	24.46
Gross Profit	98.02	-14.49	212.30	207.89	225.20	173.84
Depreciation	43.38	42.80	39.02	36.71	35.22	35.28
Profit Before Tax	54.64	-57.29	173.28	171.18	189.98	138.56
Tax	4.42	-0.08	12.73	33.04	48.82	30.12
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	9.69	-13.87	-0.49	-0.72	-0.91	8.95
Reported Net Profit	40.53	-43.33	161.04	138.86	142.08	99.50
Extraordinary Items	0.65	11.36	-0.21	-0.28	-0.20	-1.24
Adjusted Net Profit	39.88	-54.69	161.25	139.14	142.28	100.74
Adjustment below Net Profit	-0.51	-0.77	0.40	0.53	-0.25	-1.61
P & L Balance brought forward	568.29	616.56	470.96	359.09	250.61	156.90
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	4.17	15.84	27.52	33.36	4.17
P & L Balance carried down	608.32	568.29	616.56	470.96	359.09	250.61
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	0.00	10.00	66.00	68.00	50.00
Dividend Per Share(Rs)	0.00	0.00	0.50	3.30	3.40	2.50
Earnings Per Share-Unit Curr	4.31	-4.61	19.31	16.65	17.04	11.93
Earnings Per Share(Adj)-Unit Curr	4.31	-4.61	19.31	16.65	17.04	11.93
Book Value-Unit Curr	91.90	87.94	92.86	75.36	61.95	48.94
Book Value(Adj)-Unit Curr	91.90	87.94	92.86	75.36	61.95	48.94

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	250.06	260.00	279.01
Other Operating Income	0.00	0.00	0.00
Other Income	3.96	3.30	5.97
Total Income	254.02	263.31	284.97
Total Expenditure	239.68	249.27	253.03
PBIDT	14.34	14.03	31.94
Interest	8.61	9.52	8.06
PBDT	5.73	4.51	23.88
Depreciation	10.88	10.78	10.90
Tax	0.22	-1.36	3.24
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.49	-0.09	0.10
Reported Profit After Tax	-4.89	-4.81	9.64
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	-4.89	-4.81	9.64
EPS (Unit Curr.)	-0.50	-0.50	1.00
EPS (Adj) (Unit Curr.)	-0.50	-0.50	1.00
Calculated EPS (Unit Curr.)	-0.50	-0.49	0.99
Calculated EPS (Adj) (Unit Curr.)	-0.50	-0.49	0.99
Calculated EPS (Ann.) (Unit Curr.)	-2.00	-1.97	3.95
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-2.00	-1.97	3.95
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	48.79	48.79	48.79
Reserve & Surplus	0.00	0.00	0.00
Face Value	5.00	5.00	5.00
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(%)	5.73	5.40	11.45
PBDTM(%)	2.29	1.73	8.56
PATM(%)	-1.96	-1.85	3.46

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.38	0.47	0.50	0.45	0.38
Long Term Debt-Equity Ratio	0.16	0.19	0.24	0.22	0.18
Current Ratio	1.25	1.16	1.43	1.65	1.64
Fixed Assets	1.67	1.45	1.93	2.08	2.04
Inventory	8.84	6.83	6.33	6.54	8.03
Debtors	8.88	6.98	6.53	6.44	7.28
Interest Cover Ratio	2.53	-0.84	2.60	5.85	11.24
PBIDTM (%)	12.49	1.34	10.90	16.40	24.58
PBITM (%)	8.44	-3.66	7.28	13.09	21.03
PBDTM (%)	9.16	-3.02	8.10	14.16	22.71
CPM (%)	7.84	-1.39	18.59	15.84	17.88
APATM (%)	3.79	-6.39	14.97	12.53	14.33
ROCE (%)	7.37	-2.60	7.24	16.74	30.72
RONW (%)	4.67	-6.83	22.99	24.30	30.73

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2026	95.25	72.50	90.17	24.84	15.53	22.06	879.93
Mar 2026	102.70	68.80	70.70	26.58	16.38	17.30	689.93
Feb 2026	109.24	93.46	106.59	28.47	22.27	26.08	1,040.17
Jan 2026	102.60	90.10	95.60	25.23	20.77	23.39	932.92
Share Prices Of 2025
Dec 2025	110.00	98.25	102.05	28.12	23.39	24.97	995.87
Nov 2025	121.75	100.00	108.35	31.83	23.51	26.51	1,057.35
Oct 2025	133.00	107.15	111.50	36.18	25.22	27.28	1,088.09
Sep 2025	122.80	105.30	108.30	30.93	25.05	26.50	1,056.86
Aug 2025	118.00	103.00	108.40	30.68	25.06	26.53	1,057.83
Jul 2025	132.50	112.70	114.05	32.92	27.25	27.91	1,112.97
Jun 2025	145.50	122.50	128.85	37.91	28.86	31.53	1,257.40
May 2025	155.55	112.05	140.65	39.90	26.80	34.42	1,372.55
Apr 2025	137.00	105.00	122.00	32.81	24.11	29.85	1,190.55
Mar 2025	138.00	114.75	120.50	35.56	26.65	28.42	1,133.20
Feb 2025	172.20	129.00	129.85	0.00	0.00	0.00	1,221.13
Jan 2025	174.90	127.90	147.85	0.00	0.00	0.00	1,390.41
Share Prices Of 2024
Dec 2024	173.40	145.00	152.60	0.00	0.00	0.00	1,435.08
Nov 2024	173.90	137.45	151.95	0.00	0.00	0.00	1,428.97
Oct 2024	159.00	133.15	145.05	0.00	0.00	0.00	1,364.08
Sep 2024	177.60	134.25	156.55	0.00	0.00	0.00	1,472.23

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 49785.17
59.69 0.12%

S&P 500 7421.51
-12.33 -0.17%

HANG SENG 26347.92
-58.93 -0.22%

NIKKEI 225 62722.92
305.04 0.49%

FTSE 100 10253.59
-15.84 -0.15%

NIFTY 23312.65
-66.90 -0.29%

× Ask Your Question