IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	302.50 Dec 12,2025 EOD	302.50 Dec 12,2025 EOD
Today's Change( )	10.15 (3.47%)	10.55 (3.61%)
Open( )	292.40	295.00
Prev Close( )	292.35	291.95
Volume	7,470.00	157,091.00
Today's Range( )	308.00 - 292.40	309.90 - 292.80
52-Week Range( )	417.00 - 245.25	417.50 - 245.00
Buy (Size)	N.A	302.50(×1191)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1961
Registered Office	Door No 7-1-21/A/201 SYN 341/1,Rajbhavan Road Begumpet, Hyderabad, Telangana-500016
Telephone	NA
Fax	NA
Chairman	Sudhanshu Tripathi
Managing Director	NA
Company Secretary	A Satyanarayana
Auditor	Haribhakti & Co LLP
Face Value	2
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda,Hyderabad-500032

Board of Directors


Chairman (Non-Executive)	Sudhanshu Tripathi
Independent Director	Debabrata Sarkar ADITYA SAPRU Amar Chintopanth
Company Sec. & Compli. Officer	A Satyanarayana
Whole Time Director & Chief Financial Officer	Ravi Jain
Independent Director	Manju Agarwal.
Non Executive Director	MOSALAKANTI VASUDEV RAO

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	9.91	9.91	9.91	9.91	9.91	9.91
Reserves Total	767.69	620.78	629.41	412.80	385.23	365.93
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	0.00	0.00
Total Shareholders Funds	777.60	630.69	639.32	422.71	395.14	375.84
Secured Loans	0.00	1.19	0.00	2.89	2.86	5.37
Unsecured Loans	0.00	0.00	0.00	0.00	0.33	0.00
Total Debt	0.00	1.19	0.00	2.89	3.19	5.37
Other Liabilities	304.00	213.85	125.96	138.02	133.13	135.67
Total Liabilities	1081.60	845.73	765.28	563.62	531.46	516.88
APPLICATION OF FUNDS :
Gross Block	130.86	156.10	278.69	192.32	331.19	326.85
Less : Accumulated Depreciation	15.41	16.02	21.29	11.65	9.82	6.76
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	115.45	140.08	257.40	180.67	321.37	320.09
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	3.44	2.11	0.75	0.57	12.48	12.56
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	39.63	39.98	37.67	80.09	36.88	35.74
Current Assets, Loans & Advances
Inventories	0.70	23.29	25.70	26.54	18.14	18.09
Sundry Debtors	2.08	21.44	23.62	17.58	19.23	17.47
Cash and Bank Balance	30.41	24.71	31.67	20.39	10.66	15.60
Loans and Advances	799.25	439.33	353.52	398.80	14.20	24.58
Total Current Assets	832.44	508.77	434.51	463.31	62.23	75.74
Less : Current Liabilities and Provisions
Current Liabilities	46.18	45.88	52.23	276.44	42.90	38.26
Provisions	1.47	1.15	0.90	0.84	1.34	1.23
Total Current Liabilities & Provisions	47.65	47.03	53.13	277.28	44.23	39.49
Net Current Assets	784.79	461.74	381.38	186.03	17.99	36.25
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	5.19	5.63	5.05	9.01	8.70	4.70
Deferred Tax Liability	9.62	13.28	11.51	3.79	2.56	1.86
Net Deferred Tax	-4.43	-7.65	-6.46	5.22	6.14	2.84
Other Assets	142.72	209.48	94.54	111.05	136.59	109.41
Total Assets	1081.60	845.73	765.28	563.63	531.46	516.89
Contingent Liabilities	1728.76	1729.47	1703.76	1575.37	1116.32	1154.65

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	14.85	17.10	175.11	121.27	97.70	96.28
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	14.85	17.10	175.11	121.27	97.70	96.28
Other Income	229.93	72.83	356.14	63.86	64.69	14.05
Stock Adjustments	0.09	-0.05	0.71	4.99	0.97	-2.23
Total Income	244.87	89.88	531.96	190.12	163.36	108.10
EXPENDITURE :
Raw Materials	10.04	3.98	62.44	40.17	28.37	33.19
Power & Fuel Cost	1.40	1.32	7.75	7.31	5.30	5.54
Employee Cost	6.49	8.50	32.53	27.87	23.05	23.12
Other Manufacturing Expenses	1.94	3.19	17.55	14.56	11.48	12.25
Selling & Administrative Expenses	11.65	11.70	37.05	32.87	24.07	22.88
Miscellaneous Expenses	12.21	3.35	12.17	4.04	10.78	3.09
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	43.72	32.03	169.50	126.82	103.06	100.06
Operating Profit	201.15	57.85	362.45	63.29	60.30	8.04
Interest	0.52	0.64	1.07	1.40	1.52	2.24
Gross Profit	200.63	57.21	361.38	61.89	58.78	5.80
Depreciation	2.24	2.51	5.39	3.57	3.08	2.69
Profit Before Tax	198.39	54.70	355.99	58.32	55.70	3.11
Tax	34.88	12.18	121.81	9.57	10.10	0.78
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-3.22	1.30	1.33	1.04	-3.44	0.01
Reported Net Profit	166.74	41.22	232.85	47.70	49.04	2.32
Extraordinary Items	55.93	0.01	189.30	0.09	0.17	0.00
Adjusted Net Profit	110.81	41.21	43.55	47.61	48.87	2.32
Adjustment below Net Profit	0.00	-0.28	-1.37	-0.30	0.00	-0.16
P & L Balance brought forward	495.05	503.68	287.07	259.50	240.20	249.99
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	19.83	49.57	14.87	19.83	29.74	11.95
P & L Balance carried down	641.95	495.05	503.68	287.07	259.50	240.20
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 %	500.00	200.00	500.00	250.00	300.00	200.00
Dividend Per Share(Rs)	10.00	4.00	10.00	5.00	6.00	4.00
Earnings Per Share-Unit Curr	33.63	8.31	46.97	9.62	9.89	0.47
Earnings Per Share(Adj)-Unit Curr	33.63	8.31	46.97	9.62	9.89	0.47
Book Value-Unit Curr	156.86	127.23	128.97	85.27	79.71	75.82
Book Value(Adj)-Unit Curr	156.86	127.23	128.97	85.27	79.71	75.82

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	2.22	3.39	2.98
Other Operating Income	0.00	0.00	0.00
Other Income	43.09	1221.38	31.32
Total Income	45.31	1224.77	34.30
Total Expenditure	9.24	8.72	7.42
PBIDT	36.08	1216.05	26.88
Interest	0.02	0.27	0.05
PBDT	36.06	1215.78	26.84
Depreciation	0.58	0.53	0.49
Tax	10.27	10.44	6.24
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.51	-2.19	0.33
Reported Profit After Tax	25.72	1207.00	19.78
Extra-ordinary Items	-1.78	1173.92	7.16
Adjusted Profit After Extra-ordinary item	27.50	33.08	12.62
EPS (Unit Curr.)	5.19	243.48	3.99
EPS (Adj) (Unit Curr.)	5.19	243.48	3.99
Calculated EPS (Unit Curr.)	5.19	243.48	3.99
Calculated EPS (Adj) (Unit Curr.)	5.19	243.48	3.99
Calculated EPS (Ann.) (Unit Curr.)	20.76	973.92	15.96
Calculated EPS (Adj) (Ann.) (Unit Curr.)	20.76	973.92	15.96
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	500.00
Equity	9.91	9.91	9.91
Reserve & Surplus	1950.83	0.00	0.00
Face Value	2.00	2.00	2.00
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(%)	1625.23	35871.68	902.01
PBDTM(%)	1624.32	35863.72	900.67
PATM(%)	1158.56	35604.72	663.76

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.00	0.00	0.00	0.01	0.01
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	11.38	7.56	2.62	1.63	1.57
Fixed Assets	0.10	0.08	0.74	0.46	0.30
Inventory	1.24	0.70	6.70	5.43	5.39
Debtors	1.26	0.76	8.50	6.59	5.32
Interest Cover Ratio	128.08	86.47	63.23	42.65	37.64
PBIDTM (%)	463.50	338.30	41.72	52.19	61.72
PBITM (%)	448.42	323.63	38.64	49.25	58.57
PBDTM (%)	460.00	334.56	41.11	51.03	60.16
CPM (%)	761.28	255.73	27.95	42.28	53.35
APATM (%)	746.20	241.05	24.87	39.33	50.19
ROCE (%)	6.91	6.87	10.18	10.91	10.92
RONW (%)	15.74	6.49	8.20	11.66	12.72

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	360.30	299.05	305.35	16.36	13.10	13.66	1,513.70
Oct 2025	376.60	345.20	355.00	17.29	15.19	15.88	1,759.82
Sep 2025	389.25	341.30	348.80	19.31	15.03	15.60	1,729.09
Aug 2025	401.00	333.00	356.00	18.13	14.74	15.93	1,764.78
Jul 2025	406.20	355.00	357.40	18.62	15.67	15.99	1,771.72
Jun 2025	417.00	305.00	366.60	19.56	13.59	16.40	1,817.33
May 2025	334.05	258.35	304.00	15.33	11.11	13.60	1,507.00
Apr 2025	299.75	245.25	281.00	13.69	10.65	12.57	1,392.99
Mar 2025	309.80	263.00	274.55	15.44	11.65	12.28	1,361.01
Feb 2025	378.00	278.70	287.90	53.19	32.45	34.63	1,427.19
Jan 2025	413.45	333.00	360.00	51.65	39.63	43.31	1,784.61
Share Prices Of 2024
Dec 2024	420.00	350.00	363.25	51.61	41.60	43.70	1,800.72
Nov 2024	448.40	361.90	385.50	55.21	42.05	46.37	1,911.02
Oct 2024	441.90	380.55	411.45	55.62	45.42	49.49	2,039.66
Sep 2024	494.40	414.00	420.35	61.67	49.12	50.56	2,083.78
Aug 2024	517.00	405.85	483.65	64.75	48.70	58.18	2,397.57
Jul 2024	503.00	399.45	445.20	63.27	44.53	53.55	2,206.97
Jun 2024	486.65	330.00	465.75	60.13	38.21	56.03	2,308.84
May 2024	432.10	366.05	380.35	54.19	42.27	45.75	1,885.49
Apr 2024	504.50	420.00	426.75	64.87	48.80	51.33	2,115.51

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 48475.79
-249.23 -0.51%

S&P 500 6848.05
-73.95 -1.07%

HANG SENG 25976.80
446.28 1.75%

NIKKEI 225 50843.93
695.11 1.39%

FTSE 100 9668.36
-34.80 -0.36%

NIFTY 26046.95
148.40 0.57%

× Ask Your Question