IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	15.01 Dec 08,2025 EOD	15.03 Dec 08,2025 EOD
Today's Change( )	-0.79 (-5.00%)	-0.72 (-4.57%)
Open( )	16.25	16.18
Prev Close( )	15.80	15.75
Volume	40,789.00	55,065.00
Today's Range( )	16.59 - 15.01	16.53 - 14.96
52-Week Range( )	74.30 - 12.40	74.19 - 12.39
Buy (Size)	N.A	N.A
Sell (Size)	N.A	15.03(×938)

Company Background


Incorporation Year	1993
Registered Office	C41-50 SEZ Sector 3 Pithampur,Dhar, Dhar, Madhya Pradesh-454775
Telephone	91-07292-420200
Fax	91-07292-401684
Chairman	Anirudh Sonpal
Managing Director	NA
Company Secretary	NA
Auditor	Mahesh C Solanki & Co
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


Chairman & Independent Director	Anirudh Sonpal
Whole-time Director	Saurabh Kalani
Non Executive Director	Alka Rajesh Sagar
Independent Director	Dharmendra Pawar
Whole-time Director	Rahul Chouhan Jagdish Prasad Pandey

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	32.82	30.70	26.88	24.88	24.88	24.88
Reserves Total	-10.63	-251.52	-73.55	26.59	120.98	178.64
Equity Share Warrants	5.17	1.69	4.75	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	27.36	-219.13	-41.92	51.47	145.86	203.52
Secured Loans	235.45	366.56	367.21	598.89	347.79	344.92
Unsecured Loans	3.49	283.59	285.38	25.49	274.19	371.92
Total Debt	238.94	650.15	652.59	624.38	621.98	716.84
Other Liabilities	5.68	11.01	6.23	5.54	4.62	4.58
Total Liabilities	271.98	442.03	616.90	681.39	772.46	924.94
APPLICATION OF FUNDS :
Gross Block	686.13	885.15	872.67	843.22	847.82	848.56
Less : Accumulated Depreciation	450.02	539.52	478.23	410.85	353.20	280.91
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	236.11	345.63	394.44	432.37	494.62	567.65
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	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.62	0.62	0.05	0.05	1.30	1.30
Current Assets, Loans & Advances
Inventories	28.19	90.78	92.02	101.05	130.58	139.54
Sundry Debtors	74.00	128.82	200.49	253.62	249.32	238.16
Cash and Bank Balance	11.59	108.72	10.91	12.34	16.63	11.59
Loans and Advances	74.48	81.73	99.01	108.72	121.09	155.17
Total Current Assets	188.25	410.05	402.43	475.73	517.62	544.45
Less : Current Liabilities and Provisions
Current Liabilities	219.43	508.48	302.91	313.58	311.41	236.09
Provisions	0.10	0.29	0.20	0.23	0.59	0.23
Total Current Liabilities & Provisions	219.53	508.77	303.12	313.81	312.00	236.32
Net Current Assets	-31.27	-98.73	99.31	161.92	205.62	308.13
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	72.97	220.88	157.08	123.08	106.73	92.20
Deferred Tax Liability	20.09	35.77	44.11	49.08	56.65	64.22
Net Deferred Tax	52.88	185.11	112.97	74.00	50.08	27.98
Other Assets	13.65	9.39	10.13	13.04	20.84	19.89
Total Assets	271.99	442.03	616.90	681.38	772.46	924.96
Contingent Liabilities	78.83	75.37	231.56	232.87	197.89	119.91

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	288.57	598.51	915.30	1039.09	867.90	872.76
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	288.57	598.51	915.30	1039.09	867.90	872.76
Other Income	549.19	7.92	14.18	19.66	72.68	20.01
Stock Adjustments	-21.39	3.76	-14.79	-18.58	-13.70	-7.95
Total Income	816.37	610.19	914.69	1040.17	926.88	884.82
EXPENDITURE :
Raw Materials	118.25	340.54	491.02	554.48	437.88	454.78
Power & Fuel Cost	14.70	32.81	36.46	38.02	35.63	35.29
Employee Cost	85.76	169.78	175.39	187.68	168.34	177.27
Other Manufacturing Expenses	73.31	85.83	103.35	132.35	122.98	160.06
Selling & Administrative Expenses	34.74	54.37	85.77	70.84	50.01	50.25
Miscellaneous Expenses	62.58	39.66	28.15	34.53	46.24	56.09
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	389.33	722.98	920.14	1017.89	861.08	933.74
Operating Profit	427.05	-112.79	-5.45	22.28	65.79	-48.93
Interest	31.09	84.58	69.80	66.81	72.92	73.83
Gross Profit	395.96	-197.37	-75.25	-44.53	-7.13	-122.76
Depreciation	27.94	59.32	68.25	69.48	72.73	74.50
Profit Before Tax	368.02	-256.69	-143.50	-114.01	-79.86	-197.26
Tax	28.36	0.05	0.00	4.56	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	104.02	-71.64	-39.00	-24.00	-22.13	-31.83
Reported Net Profit	235.65	-185.09	-104.50	-94.57	-57.73	-165.43
Extraordinary Items	262.72	0.00	-0.10	-2.79	60.01	-1.04
Adjusted Net Profit	-27.07	-185.09	-104.40	-91.78	-117.74	-164.39
Adjustment below Net Profit	0.69	-1.10	0.07	0.17	0.07	0.51
P & L Balance brought forward	-480.97	-294.78	-190.34	-95.95	-38.29	126.63
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	-244.63	-480.97	-294.78	-190.34	-95.95	-38.29
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	71.79	-60.28	-38.87	-38.00	-23.20	-66.48
Earnings Per Share(Adj)-Unit Curr	71.79	-60.28	-38.87	-38.00	-23.20	-66.48
Book Value-Unit Curr	6.76	-71.92	-17.36	20.69	58.62	81.79
Book Value(Adj)-Unit Curr	6.76	-71.92	-17.36	20.69	58.62	81.79

Quarterly Results

Quarters :

Particulars	Jun 2025 ( Cr)	Mar 2025 ( Cr)	Dec 2024 ( Cr)
Gross Sales	11.11	60.58	62.98
Other Operating Income	0.00	0.00	0.00
Other Income	1.38	18.79	1.15
Total Income	12.49	79.37	64.13
Total Expenditure	22.22	88.42	73.10
PBIDT	-9.73	-9.05	-8.97
Interest	6.49	8.61	7.08
PBDT	-16.23	-17.67	-16.05
Depreciation	6.03	6.22	-0.20
Tax	0.00	0.38	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-3.99	-13.28	0.30
Reported Profit After Tax	-18.27	-10.98	-16.15
Extra-ordinary Items	0.00	15.93	0.00
Adjusted Profit After Extra-ordinary item	-18.27	-26.91	-16.15
EPS (Unit Curr.)	-5.57	-3.46	-5.17
EPS (Adj) (Unit Curr.)	-5.57	-3.46	-5.17
Calculated EPS (Unit Curr.)	-5.57	-3.35	-4.92
Calculated EPS (Adj) (Unit Curr.)	-5.57	-3.35	-4.92
Calculated EPS (Ann.) (Unit Curr.)	-22.26	-13.39	-19.68
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-22.26	-13.39	-19.68
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	32.82	32.82	32.82
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(%)	-87.58	-14.94	-14.24
PBDTM(%)	-146.08	-29.17	-25.48
PATM(%)	-164.45	-18.12	-25.64

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.00	0.00	133.71	6.32	3.83
Long Term Debt-Equity Ratio	0.00	0.00	3.43	0.25	0.13
Current Ratio	0.57	0.55	0.59	0.63	0.64
Fixed Assets	0.37	0.68	1.07	1.23	1.02
Inventory	4.85	6.55	9.48	8.97	6.43
Debtors	2.85	3.63	4.03	4.13	3.56
Interest Cover Ratio	1.06	-2.03	-1.06	-0.71	-0.92
PBIDTM (%)	21.07	-18.85	-0.60	2.14	0.67
PBITM (%)	11.39	-28.76	-8.05	-4.54	-7.71
PBDTM (%)	10.30	-32.98	-8.22	-4.29	-7.74
CPM (%)	0.30	-21.01	-3.96	-2.41	-5.19
APATM (%)	-9.38	-30.93	-11.42	-9.10	-13.57
ROCE (%)	6.86	0.00	0.00	0.00	0.00
RONW (%)	-102.42	0.00	0.00	0.00	0.00

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	21.02	12.40	16.72	0.00	0.00	0.00	54.88
Oct 2025	24.05	19.80	20.51	0.00	0.00	0.00	67.32
Sep 2025	29.69	23.34	24.89	0.00	0.00	0.00	81.70
Aug 2025	31.89	17.48	25.84	0.00	0.00	0.00	84.81
Jul 2025	38.98	32.38	32.38	0.00	0.00	0.00	106.28
Jun 2025	43.98	32.86	39.77	0.00	0.00	0.00	130.54
May 2025	34.61	30.64	34.61	0.00	0.00	0.00	113.60
Apr 2025	38.14	27.83	34.56	0.00	0.00	0.00	113.44
Mar 2025	36.60	28.95	28.95	0.00	0.00	0.00	95.02
Feb 2025	59.48	32.41	35.95	0.00	0.00	0.00	118.00
Jan 2025	74.30	59.07	59.07	0.00	0.00	0.00	193.88
Share Prices Of 2024
Dec 2024	71.00	55.30	70.77	0.00	0.00	0.00	232.29
Nov 2024	66.50	57.05	60.07	0.00	0.00	0.00	197.17
Oct 2024	86.99	57.14	59.59	0.00	0.00	0.00	195.59
Sep 2024	96.60	73.67	83.56	0.00	0.00	0.00	274.27
Aug 2024	81.39	68.57	78.18	0.00	0.00	0.00	240.04
Jul 2024	75.20	29.11	75.20	0.00	0.00	0.00	230.89
Jun 2024	33.26	29.00	30.90	0.00	0.00	0.00	94.88
May 2024	36.88	31.00	31.83	0.00	0.00	0.00	97.73
Apr 2024	49.85	35.02	35.65	0.00	0.00	0.00	109.46

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
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 & NSDL: 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 47765.34
-210.65 -0.44%

S&P 500 6868.55
-22.85 -0.33%

HANG SENG 25765.37
-319.72 -1.23%

NIKKEI 225 50472.24
-19.63 -0.04%

FTSE 100 9640.58
-26.43 -0.27%

NIFTY 25960.55
-225.90 -0.86%

× Ask Your Question