IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	45.60 Apr 30,2026 EOD	45.72 Apr 30,2026 EOD
Today's Change( )	-0.07 (-0.15%)	0.05 (0.11%)
Open( )	45.35	45.67
Prev Close( )	45.67	45.67
Volume	34,985.00	751,723.00
Today's Range( )	46.59 - 44.51	46.70 - 44.52
52-Week Range( )	66.10 - 36.53	66.10 - 36.26
Buy (Size)	N.A	N.A
Sell (Size)	N.A	45.72(×273)

Company Background


Incorporation Year	1990
Registered Office	Survey No 274,Demni Road, Dadra & Nagar Haveli, Dadra & Nagar Haveli-396191
Telephone	91-260-2668343/2668510
Fax	91-260-2668344
Chairman	Madhu Sudhan Bhageria
Managing Director	Madhu Sudhan Bhageria
Company Secretary	Raman Kumar Jha
Auditor	Arun K Gupta & Associates/R N Marwah & Co LLP
Face Value	1
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	MCS Share Transfer Agent Ltd F-65 1st Floor ,Okhla Industrial Are,Phase I ,New Delhi-110020

Board of Directors


Chairman / Executive Director / Managing Director	Madhu Sudhan Bhageria
Vice Chairman / Executive Director / Joint MD	Purrshottam Bhaggeria
Executive Director / JMD / WTD	Madhav Bhageria
Independent Non Exe. Director	R M Malla Meenakshi Mallik Manish Vij
Company Sec. & Compli. Officer	Raman Kumar Jha

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	44.39	44.39	44.30	45.05	44.16	43.94
Reserves Total	1284.82	1159.11	1054.07	1039.31	715.86	548.89
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	1.84	0.60	0.65	1.10	2.44	2.05
Total Shareholders Funds	1331.05	1204.10	1099.02	1085.46	762.46	594.88
Secured Loans	124.10	231.72	301.99	356.49	549.51	658.27
Unsecured Loans	23.06	1.13	1.52	1.87	38.72	61.78
Total Debt	147.16	232.85	303.51	358.36	588.23	720.05
Other Liabilities	45.51	41.18	39.72	35.02	36.48	34.46
Total Liabilities	1523.72	1478.13	1442.25	1478.84	1387.17	1349.39
APPLICATION OF FUNDS :
Gross Block	1807.20	1718.08	1684.85	1521.65	1346.42	1311.70
Less : Accumulated Depreciation	483.06	413.64	341.65	274.02	211.46	154.30
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1324.14	1304.44	1343.20	1247.63	1134.96	1157.40
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	12.22	43.12	5.71	41.67	130.14	25.10
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	185.53	66.31	11.07	0.00	0.05	0.03
Current Assets, Loans & Advances
Inventories	462.08	417.67	409.25	375.69	254.42	171.74
Sundry Debtors	127.86	119.08	131.08	145.05	121.64	118.65
Cash and Bank Balance	57.59	40.94	95.76	28.83	36.09	21.77
Loans and Advances	81.98	94.61	105.79	169.54	119.56	92.29
Total Current Assets	729.50	672.30	741.87	719.12	531.71	404.44
Less : Current Liabilities and Provisions
Current Liabilities	589.36	459.64	524.29	394.47	343.92	230.77
Provisions	7.51	7.67	4.45	4.51	3.51	3.44
Total Current Liabilities & Provisions	596.88	467.31	528.74	398.98	347.43	234.22
Net Current Assets	132.63	204.99	213.14	320.14	184.28	170.23
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	15.77	11.10	14.91	7.11	71.81	93.70
Deferred Tax Liability	170.88	163.32	157.10	152.59	143.56	131.53
Net Deferred Tax	-155.11	-152.22	-142.19	-145.48	-71.75	-37.83
Other Assets	24.31	11.48	11.33	14.87	9.51	34.46
Total Assets	1523.72	1478.12	1442.26	1478.83	1387.18	1349.39
Contingent Liabilities	495.88	425.66	328.25	256.34	155.77	299.20

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	4252.15	4285.90	4303.87	3828.09	2227.15	2782.07
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	4252.15	4285.90	4303.87	3828.09	2227.15	2782.07
Other Income	20.91	14.20	16.23	26.87	9.45	12.42
Stock Adjustments	1.70	47.37	-18.19	37.14	24.11	41.60
Total Income	4274.76	4347.47	4301.91	3892.10	2260.71	2836.09
EXPENDITURE :
Raw Materials	3339.71	3433.75	3361.24	2739.52	1502.75	2154.44
Power & Fuel Cost	274.64	293.53	327.28	253.20	168.23	194.69
Employee Cost	111.15	101.98	92.13	85.87	67.14	74.66
Other Manufacturing Expenses	202.09	196.12	204.82	184.27	119.70	125.01
Selling & Administrative Expenses	61.24	62.96	62.64	65.69	43.18	50.59
Miscellaneous Expenses	7.33	5.77	5.59	5.59	2.92	2.15
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	3996.15	4094.11	4053.70	3334.14	1903.92	2601.54
Operating Profit	278.61	253.36	248.20	557.97	356.80	234.54
Interest	25.06	30.41	57.47	36.00	58.81	61.29
Gross Profit	253.55	222.95	190.73	521.97	297.99	173.25
Depreciation	73.34	72.51	68.65	63.38	58.36	51.27
Profit Before Tax	180.21	150.44	122.08	458.59	239.63	121.98
Tax	42.76	29.46	35.56	140.11	61.38	21.29
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	2.88	10.31	-3.38	15.76	12.42	-20.78
Reported Net Profit	134.57	110.66	89.90	302.73	165.83	121.47
Extraordinary Items	0.02	0.15	0.16	1.22	0.12	-0.03
Adjusted Net Profit	134.55	110.51	89.74	301.51	165.71	121.50
Adjustment below Net Profit	0.02	-0.80	-14.85	-0.40	0.29	-0.42
P & L Balance brought forward	1054.76	951.55	880.94	587.51	421.38	300.33
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	8.88	6.66	4.43	8.90	0.00	0.00
P & L Balance carried down	1180.47	1054.76	951.55	880.94	587.51	421.38
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 %	25.00	20.00	15.00	10.00	20.00	0.00
Dividend Per Share(Rs)	0.25	0.20	0.15	0.20	0.40	0.00
Earnings Per Share-Unit Curr	3.03	2.49	2.03	13.44	7.51	5.53
Earnings Per Share(Adj)-Unit Curr	3.03	2.49	2.03	6.72	3.76	2.77
Book Value-Unit Curr	29.95	27.11	24.79	48.14	34.42	26.99
Book Value(Adj)-Unit Curr	29.95	27.11	24.79	24.07	17.21	13.50

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	1049.70	1075.93	1049.40
Other Operating Income	0.00	0.00	0.00
Other Income	8.27	5.47	10.80
Total Income	1057.97	1081.40	1060.20
Total Expenditure	959.67	993.38	981.52
PBIDT	98.30	88.02	78.68
Interest	4.53	4.77	4.88
PBDT	93.77	83.25	73.80
Depreciation	19.61	19.46	18.91
Tax	17.42	16.61	16.15
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.40	-0.40	-1.99
Reported Profit After Tax	55.34	47.58	40.73
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	55.34	47.58	40.73
EPS (Unit Curr.)	1.25	1.07	0.92
EPS (Adj) (Unit Curr.)	1.25	1.07	0.92
Calculated EPS (Unit Curr.)	1.25	1.07	0.92
Calculated EPS (Adj) (Unit Curr.)	1.25	1.07	0.92
Calculated EPS (Ann.) (Unit Curr.)	4.98	4.29	3.67
Calculated EPS (Adj) (Ann.) (Unit Curr.)	4.98	4.29	3.67
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	44.41	44.39	44.39
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(%)	9.36	8.18	7.50
PBDTM(%)	8.93	7.74	7.03
PATM(%)	5.27	4.42	3.88

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.15	0.23	0.30	0.51	0.96
Long Term Debt-Equity Ratio	0.12	0.19	0.25	0.46	0.81
Current Ratio	0.97	1.02	1.10	1.16	1.03
Fixed Assets	2.41	2.52	2.68	2.67	1.68
Inventory	9.67	10.37	10.97	12.15	10.45
Debtors	34.44	34.27	31.17	28.71	18.54
Interest Cover Ratio	8.19	5.95	3.12	13.74	5.07
PBIDTM (%)	6.55	5.91	5.77	14.58	16.02
PBITM (%)	4.83	4.22	4.17	12.92	13.40
PBDTM (%)	5.96	5.20	4.43	13.64	13.38
CPM (%)	4.89	4.27	3.68	9.56	10.07
APATM (%)	3.16	2.58	2.09	7.91	7.45
ROCE (%)	13.68	12.38	12.29	34.51	21.81
RONW (%)	10.62	9.61	8.23	32.76	24.43

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Mar 2026	44.20	36.53	37.10	15.16	11.87	12.24	1,647.46
Feb 2026	52.92	42.36	43.28	18.35	13.68	14.28	1,921.88
Jan 2026	50.27	41.00	45.90	16.97	12.71	15.15	2,038.23
Share Prices Of 2025
Dec 2025	55.62	47.71	48.83	19.25	15.55	16.12	2,168.34
Nov 2025	66.10	52.90	53.53	22.34	17.08	17.66	2,375.96
Oct 2025	64.91	49.57	63.31	21.95	15.47	20.88	2,810.05
Sep 2025	58.84	50.78	51.16	19.88	16.63	16.88	2,270.76
Aug 2025	62.99	50.96	51.65	24.65	16.42	17.04	2,292.51
Jul 2025	63.41	55.06	55.52	22.30	18.01	18.32	2,464.29
Jun 2025	59.96	50.11	55.17	20.62	15.68	18.20	2,448.75
May 2025	59.00	40.15	57.52	19.96	12.34	18.97	2,553.06
Apr 2025	49.40	34.03	42.55	17.24	10.74	14.04	1,888.61
Mar 2025	42.31	35.52	37.58	14.62	11.64	12.40	1,668.01
Feb 2025	52.04	38.00	39.91	21.15	14.53	16.03	1,771.43
Jan 2025	63.43	44.31	49.16	26.09	16.90	19.74	2,181.99
Share Prices Of 2024
Dec 2024	73.39	59.55	61.39	30.32	23.20	24.66	2,724.83
Nov 2024	68.92	59.02	67.30	30.18	21.91	27.03	2,987.15
Oct 2024	63.15	50.56	60.50	25.81	20.01	24.30	2,685.33
Sep 2024	70.92	61.08	61.55	29.44	23.88	24.72	2,731.93
Aug 2024	70.30	56.01	63.44	30.05	20.45	25.48	2,815.82

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 Maintained by CMOTS Infotech (ISO 9001:2015 & ISO/IEC 27001:2022 Certified)

DJIA 49692.16
809.34 1.66%

S&P 500 7235.98
79.03 1.10%

HANG SENG 25776.54
-335.31 -1.28%

NIKKEI 225 59594.47
309.55 0.52%

FTSE 100 10371.76
158.65 1.55%

NIFTY 23997.55
-180.10 -0.74%

× Ask Your Question