IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	299.20 Jan 14,2026 EOD	299.25 Jan 14,2026 EOD
Today's Change( )	4.70 (1.60%)	4.70 (1.60%)
Open( )	292.95	292.50
Prev Close( )	294.50	294.55
Volume	978,303.00	48,489,262.00
Today's Range( )	299.80 - 291.00	299.90 - 291.00
52-Week Range( )	368.40 - 189.60	368.45 - 194.80
Buy (Size)	N.A	N.A
Sell (Size)	N.A	299.25(×1412)

Company Background


Incorporation Year	2010
Registered Office	Ground Floor 12A 94,Meghdoot Nehru Place, New Delhi, Delhi-110019
Telephone	91-124-4268565
Fax	NA
Chairman	Kaushik Dutta
Managing Director	Deepinder Goyal
Company Secretary	Sandhya Sethia
Auditor	Deloitte Haskins & Sells
Face Value	1
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


Chairman & Independent Directo	Kaushik Dutta
ED / MD / Non Promoter	Deepinder Goyal
Non Executive Director / Nominee	Sanjeev Bikhchandani
Independent Non Exe. Director	Sutapa Banerjee Namita Gupta Aparna Popat Ved
Company Sec. & Compli. Officer	Sandhya Sethia

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	907.00	868.00	836.00	764.30	454.90	252.43
Reserves Total	33193.00	21893.00	19951.00	15980.00	7754.50	601.41
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	15.00	14.00	19.00	22.90	0.00	0.00
Total Shareholders Funds	34115.00	22775.00	20806.00	16767.20	8209.40	853.84
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	173.00	149.00	157.00	30.50	46.20	66.61
Total Debt	173.00	149.00	157.00	30.50	46.20	66.61
Other Liabilities	62.00	49.00	57.00	52.20	33.00	1414.54
Total Liabilities	34350.00	22973.00	21020.00	16849.90	8288.60	2334.99
APPLICATION OF FUNDS :
Gross Block	1683.00	1586.00	1597.00	1673.40	1675.60	1693.24
Less : Accumulated Depreciation	212.00	188.00	195.00	325.90	225.10	113.73
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1471.00	1398.00	1402.00	1347.50	1450.50	1579.51
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	0.00	0.00	0.10	0.77
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	25873.00	19372.00	12694.00	5136.40	2505.90	524.23
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	112.00	69.00	62.00	166.90	123.70	132.72
Cash and Bank Balance	1799.00	459.00	399.00	1464.70	765.20	279.38
Loans and Advances	2958.00	2092.00	4451.00	4104.40	892.90	446.05
Total Current Assets	4869.00	2620.00	4912.00	5736.00	1781.80	858.14
Less : Current Liabilities and Provisions
Current Liabilities	1436.00	1332.00	885.00	634.30	454.80	645.41
Provisions	18.00	20.00	22.00	16.50	4.90	4.95
Total Current Liabilities & Provisions	1454.00	1352.00	907.00	650.80	459.70	650.36
Net Current Assets	3415.00	1268.00	4005.00	5085.20	1322.10	207.78
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Liability	47.00	0.00	0.00	0.00	0.00	0.00
Net Deferred Tax	-47.00	0.00	0.00	0.00	0.00	0.00
Other Assets	3638.00	935.00	2919.00	5280.80	3010.00	22.70
Total Assets	34350.00	22973.00	21020.00	16849.90	8288.60	2334.99
Contingent Liabilities	13.00	10.00	4.00	96.30	94.90	2.66

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	8617.00	6622.00	4707.00	3611.00	1713.90	2336.35
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	8617.00	6622.00	4707.00	3611.00	1713.90	2336.35
Other Income	1282.00	1133.00	800.00	723.30	131.90	175.11
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	9899.00	7755.00	5507.00	4334.30	1845.80	2511.46
EXPENDITURE :
Raw Materials	0.00	5.00	1.00	0.00	0.00	0.00
Power & Fuel Cost	5.00	4.00	1.00	0.80	0.80	5.29
Employee Cost	1266.00	965.00	1117.00	1479.00	578.40	621.01
Other Manufacturing Expenses	100.00	119.00	205.00	174.50	73.20	2104.69
Selling & Administrative Expenses	5973.00	4745.00	3733.00	3449.20	1310.20	1704.71
Miscellaneous Expenses	252.00	454.00	177.00	189.70	632.40	442.22
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	7596.00	6292.00	5234.00	5293.20	2595.00	4877.92
Operating Profit	2303.00	1463.00	273.00	-958.90	-749.20	-2366.45
Interest	16.00	18.00	16.00	5.50	7.90	11.13
Gross Profit	2287.00	1445.00	257.00	-964.40	-757.10	-2377.58
Depreciation	97.00	73.00	140.00	133.40	128.90	73.60
Profit Before Tax	2190.00	1372.00	117.00	-1097.80	-886.00	-2451.18
Tax	230.00	1.00	0.00	0.20	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00	0.00	0.00	0.00
Reported Net Profit	1960.00	1371.00	117.00	-1098.00	-886.00	-2451.18
Extraordinary Items	95.76	41.97	80.00	237.00	-486.00	-231.53
Adjusted Net Profit	1864.24	1329.03	37.00	-1335.00	-400.00	-2219.65
Adjustment below Net Profit	4.00	9.00	-168.00	7.30	-82.50	-2.01
P & L Balance brought forward	-3604.00	-6109.00	-6418.00	-5433.50	-4464.90	-2011.76
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	-228.00	-1125.00	-360.00	-106.80	0.00	0.00
P & L Balance carried down	-1412.00	-3604.00	-6109.00	-6417.40	-5433.40	-4464.94
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	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	2.16	1.58	0.14	-1.44	0.00	-81705.90
Earnings Per Share(Adj)-Unit Curr	2.16	1.58	0.14	-1.44	0.00	-81705.90
Book Value-Unit Curr	37.60	26.22	24.86	21.91	0.00	20048.03
Book Value(Adj)-Unit Curr	37.60	26.22	24.86	21.91	0.00	20048.03

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	2650.00	2413.00	2192.00
Other Operating Income	0.00	0.00	0.00
Other Income	436.00	405.00	401.00
Total Income	3086.00	2818.00	2593.00
Total Expenditure	2260.00	2089.00	1911.00
PBIDT	826.00	729.00	682.00
Interest	6.00	6.00	4.00
PBDT	820.00	723.00	678.00
Depreciation	49.00	42.00	29.00
Tax	80.00	79.00	74.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	691.00	602.00	575.00
Extra-ordinary Items	0.00	0.00	-7.09
Adjusted Profit After Extra-ordinary item	691.00	602.00	582.09
EPS (Unit Curr.)	0.76	0.66	0.63
EPS (Adj) (Unit Curr.)	0.76	0.66	0.63
Calculated EPS (Unit Curr.)	0.76	0.66	0.63
Calculated EPS (Adj) (Unit Curr.)	0.76	0.66	0.63
Calculated EPS (Ann.) (Unit Curr.)	3.04	2.65	2.54
Calculated EPS (Adj) (Ann.) (Unit Curr.)	3.04	2.65	2.54
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	910.00	908.00	907.00
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	1.00	1.00
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(%)	31.17	30.21	31.11
PBDTM(%)	30.94	29.96	30.93
PATM(%)	26.08	24.95	26.23

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.01	0.01	0.00	0.00	0.01
Long Term Debt-Equity Ratio	0.00	0.01	0.00	0.00	0.01
Current Ratio	2.52	3.23	6.65	6.62	2.33
Fixed Assets	5.27	4.16	2.88	2.16	1.02
Inventory	0.00	0.00	0.00	0.00	0.00
Debtors	95.22	101.10	41.13	24.85	13.37
Interest Cover Ratio	137.88	77.22	3.31	-241.69	-49.63
PBIDTM (%)	26.73	22.09	4.10	-33.12	-15.36
PBITM (%)	25.60	20.99	1.13	-36.81	-22.88
PBDTM (%)	26.54	21.82	3.76	-33.27	-15.82
CPM (%)	23.87	21.81	3.76	-33.28	-15.82
APATM (%)	22.75	20.70	0.79	-36.97	-23.34
ROCE (%)	7.08	5.18	0.24	0.00	0.00
RONW (%)	6.33	5.15	0.17	0.00	0.00

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Dec 2025	305.25	275.30	277.95	159.98	141.64	143.88	268,231.50
Nov 2025	323.50	294.30	300.15	168.01	147.70	155.37	289,655.27
Oct 2025	368.40	316.80	317.75	201.65	163.50	164.49	306,639.89
Sep 2025	343.95	312.85	325.50	179.19	157.74	168.50	314,118.91
Aug 2025	331.35	290.35	314.20	174.10	144.60	162.65	303,214.02
Jul 2025	314.40	256.25	307.85	163.79	131.42	159.36	297,086.04
Jun 2025	266.45	236.15	264.05	140.19	119.64	136.69	254,817.51
May 2025	247.25	220.10	238.75	128.77	107.05	123.59	230,402.12
Apr 2025	243.45	189.60	232.50	129.21	88.72	120.36	224,370.65
Mar 2025	231.75	199.15	201.50	122.59	100.71	104.31	194,454.57
Feb 2025	242.00	206.65	221.75	181.34	144.39	161.02	213,996.53
Jan 2025	286.00	203.80	220.35	208.51	139.33	160.00	212,645.48
Share Prices Of 2024
Dec 2024	304.50	269.05	278.00	228.03	191.31	201.86	268,279.75
Nov 2024	289.70	239.60	279.50	196.13	157.63	192.91	256,380.20
Oct 2024	289.75	240.45	241.80	199.52	158.98	160.77	213,662.75
Sep 2024	298.20	240.50	273.30	202.67	158.29	181.67	241,443.47
Aug 2024	280.00	228.05	250.80	198.60	147.61	166.71	221,566.13
Jul 2024	232.00	194.65	229.50	156.04	123.32	152.43	202,579.31
Jun 2024	204.65	146.85	200.35	137.43	83.22	133.07	176,848.65
May 2024	207.30	171.25	178.90	147.35	108.88	118.82	157,914.77

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 49156.99
-56.01 -0.11%

S&P 500 6945.95
-38.79 -0.56%

HANG SENG 26923.63
-76.19 -0.28%

NIKKEI 225 53810.56
-530.67 -0.98%

FTSE 100 10167.22
29.87 0.29%

NIFTY 25665.60
-66.70 -0.26%

× Ask Your Question