IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	469.25 Dec 03,2025 EOD	470.70 Dec 03,2025 EOD
Today's Change( )	-6.90 (-1.45%)	-5.50 (-1.15%)
Open( )	475.30	478.00
Prev Close( )	476.15	476.20
Volume	6,662.00	679,038.00
Today's Range( )	480.00 - 464.30	480.00 - 464.20
52-Week Range( )	502.95 - 175.95	503.00 - 175.90
Buy (Size)	N.A	N.A
Sell (Size)	N.A	470.70(×881)

Company Background


Incorporation Year	1995
Registered Office	128 First Floor Shiva Market,Pitampura, New Delhi, New Delhi-110034
Telephone	91-011-47330330
Fax	NA
Chairman	Atul Garg
Managing Director	Atul Garg
Company Secretary	Sachin Narang
Auditor	Mehra Goel & Co/Vinod Kumar & Associates
Face Value	2
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Mas Services Limited T-34 2nd Floor,Okhla Industrial Are,Phase II,New Delhi - 110020

Board of Directors


Founder	Hukam Chand Garg
Chairman & Managing Director	Atul Garg
Non Executive Director	Nipun Jain
Executive Director	Mamta Garg
Independent Director	Gautam Gupta Raj Kumar Garg Nidhi Tarun Singh
Company Sec. & Compli. Officer	Sachin Narang

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	12.00	12.00	12.00	12.00	3.94	3.69
Reserves Total	345.62	294.48	243.08	192.20	134.86	98.03
Equity Share Warrants	34.01	0.00	0.00	0.00	0.61	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	391.63	306.48	255.08	204.20	139.41	101.72
Secured Loans	271.71	257.08	306.96	246.73	111.79	125.97
Unsecured Loans	92.45	136.02	99.73	84.72	75.74	84.18
Total Debt	364.16	393.10	406.69	331.45	187.53	210.15
Other Liabilities	0.42	0.40	0.33	0.28	0.23	0.26
Total Liabilities	756.21	699.98	662.10	535.93	327.17	312.13
APPLICATION OF FUNDS :
Gross Block	72.08	68.05	65.97	61.71	58.69	59.07
Less : Accumulated Depreciation	33.03	32.28	28.76	25.43	23.63	21.72
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	39.05	35.77	37.21	36.28	35.06	37.35
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.05	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	11.69	1.66	1.54	0.22	1.63	1.42
Current Assets, Loans & Advances
Inventories	302.71	211.94	308.30	190.43	90.73	54.00
Sundry Debtors	465.51	466.69	399.81	404.52	275.48	273.07
Cash and Bank Balance	35.73	7.55	1.44	3.40	2.09	1.64
Loans and Advances	9.43	12.74	12.12	18.95	9.53	3.83
Total Current Assets	813.38	698.92	721.67	617.30	377.82	332.54
Less : Current Liabilities and Provisions
Current Liabilities	104.02	29.56	88.61	103.56	87.31	56.59
Provisions	2.87	5.99	8.84	13.49	0.11	1.65
Total Current Liabilities & Provisions	106.88	35.55	97.45	117.05	87.43	58.24
Net Current Assets	706.50	663.37	624.22	500.25	290.40	274.30
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.00	0.00	0.09	0.13	0.00	0.08
Deferred Tax Liability	1.73	1.68	1.71	1.81	1.73	1.77
Net Deferred Tax	-1.73	-1.68	-1.62	-1.68	-1.73	-1.69
Other Assets	0.66	0.87	0.76	0.88	1.81	0.75
Total Assets	756.23	699.99	662.11	535.94	327.17	312.12
Contingent Liabilities	2.90	0.00	7.50	7.50	0.00	0.00

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	913.15	1185.83	1262.46	1098.42	778.44	766.52
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	913.15	1185.83	1262.46	1098.42	778.44	766.52
Other Income	25.33	32.22	11.84	36.96	5.06	12.82
Stock Adjustments	54.43	-67.55	103.92	72.81	15.76	-80.29
Total Income	992.91	1150.50	1378.22	1208.19	799.26	699.05
EXPENDITURE :
Raw Materials	771.86	955.28	1148.10	947.63	605.30	518.47
Power & Fuel Cost	6.22	6.62	7.01	7.22	5.43	5.22
Employee Cost	8.14	7.27	6.89	6.32	5.34	3.82
Other Manufacturing Expenses	30.93	32.77	35.70	40.97	33.83	25.29
Selling & Administrative Expenses	74.30	45.37	70.36	71.08	83.90	78.03
Miscellaneous Expenses	10.92	11.81	12.73	13.06	1.84	3.33
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	902.35	1059.13	1280.78	1086.28	735.65	634.15
Operating Profit	90.55	91.38	97.44	121.91	63.61	64.90
Interest	17.69	20.48	19.16	12.73	11.64	14.48
Gross Profit	72.86	70.90	78.28	109.18	51.97	50.42
Depreciation	2.97	3.54	3.68	3.02	2.81	2.91
Profit Before Tax	69.89	67.36	74.60	106.16	49.16	47.51
Tax	18.83	15.95	21.10	27.39	12.49	11.91
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.05	0.02	-0.06	-0.06	0.04	-0.56
Reported Net Profit	51.00	51.39	53.56	78.84	36.63	36.16
Extraordinary Items	-0.11	3.62	-0.14	-0.18	0.02	0.00
Adjusted Net Profit	51.11	47.77	53.70	79.02	36.61	36.16
Adjustment below Net Profit	0.12	-0.09	0.03	0.03	0.03	-0.38
P & L Balance brought forward	280.84	229.54	178.65	115.69	88.75	54.82
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	2.70	15.90	9.72	1.84
P & L Balance carried down	331.96	280.84	229.54	178.65	115.69	88.75
Dividend	0.00	0.00	2.70	15.90	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	22.50	462.50	200.00	50.00
Dividend Per Share(Rs)	0.00	0.00	0.45	9.25	20.00	5.00
Earnings Per Share-Unit Curr	8.50	8.56	8.93	13.14	92.96	98.01
Earnings Per Share(Adj)-Unit Curr	8.50	8.56	8.93	13.14	6.20	6.53
Book Value-Unit Curr	59.28	50.75	42.19	33.71	347.33	270.42
Book Value(Adj)-Unit Curr	59.28	50.75	42.19	33.71	23.15	18.03

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	290.86	255.93	242.82
Other Operating Income	0.00	0.00	0.00
Other Income	5.25	7.68	4.46
Total Income	296.11	263.61	247.28
Total Expenditure	278.37	235.71	215.90
PBIDT	17.73	27.90	31.38
Interest	5.09	5.43	7.95
PBDT	12.64	22.47	23.43
Depreciation	0.75	0.77	0.81
Tax	3.25	4.78	6.83
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.17	0.60	-0.06
Reported Profit After Tax	8.81	16.32	15.86
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	8.81	16.32	15.86
EPS (Unit Curr.)	1.44	2.66	2.64
EPS (Adj) (Unit Curr.)	1.44	2.66	2.64
Calculated EPS (Unit Curr.)	1.44	2.66	2.64
Calculated EPS (Adj) (Unit Curr.)	1.44	2.66	2.64
Calculated EPS (Ann.) (Unit Curr.)	5.75	10.64	10.57
Calculated EPS (Adj) (Ann.) (Unit Curr.)	5.75	10.64	10.57
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	12.27	12.27	12.00
Reserve & Surplus	0.00	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(%)	6.10	10.90	12.92
PBDTM(%)	4.35	8.78	9.65
PATM(%)	3.03	6.38	6.53

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	1.09	1.43	1.62	1.53	1.68
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	1.68	1.52	1.40	1.37	1.30
Fixed Assets	13.41	18.23	20.40	18.86	13.67
Inventory	3.55	4.56	5.06	7.81	10.76
Debtors	1.96	2.74	3.14	3.23	2.84
Interest Cover Ratio	4.95	4.29	4.89	9.34	5.22
PBIDTM (%)	9.92	7.71	7.72	11.10	8.17
PBITM (%)	9.59	7.41	7.43	10.82	7.81
PBDTM (%)	7.98	5.98	6.20	9.94	6.68
CPM (%)	5.91	4.63	4.53	7.45	5.07
APATM (%)	5.59	4.33	4.24	7.18	4.71
ROCE (%)	12.06	12.93	15.70	27.67	19.14
RONW (%)	14.69	18.43	23.52	46.42	30.88

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	502.95	416.70	468.60	62.29	49.00	56.25	2,874.95
Oct 2025	433.20	357.85	429.90	52.40	42.45	51.60	2,637.52
Sep 2025	378.00	338.00	358.30	46.51	39.73	43.01	2,198.24
Aug 2025	386.00	342.35	365.55	47.59	40.10	43.88	2,242.72
Jul 2025	397.60	347.10	371.40	48.75	40.38	44.58	2,278.61
Jun 2025	376.00	265.10	363.80	45.63	28.13	43.67	2,231.99
May 2025	324.90	269.95	301.00	42.13	30.60	36.13	1,846.70
Apr 2025	340.05	255.40	314.85	43.70	25.34	36.96	1,889.10
Mar 2025	287.45	198.35	263.05	34.70	21.17	30.88	1,578.30
Feb 2025	259.90	193.05	219.10	39.05	20.12	27.52	1,314.60
Jan 2025	239.70	175.95	237.30	30.41	19.05	29.81	1,423.80
Share Prices Of 2024
Dec 2024	227.05	180.15	202.35	29.29	22.03	25.42	1,214.10
Nov 2024	229.90	195.00	206.05	30.07	24.01	25.88	1,236.30
Oct 2024	259.55	202.70	221.15	32.81	24.72	27.78	1,326.90
Sep 2024	288.60	246.00	255.15	39.12	30.59	32.05	1,530.90
Aug 2024	288.60	190.15	264.05	38.90	23.45	33.17	1,584.30
Jul 2024	226.70	176.95	208.45	30.07	22.16	26.18	1,250.70
Jun 2024	198.00	122.20	181.85	26.53	14.49	22.84	1,091.10
May 2024	155.70	133.60	137.35	20.71	16.44	17.25	824.10
Apr 2024	157.35	120.75	148.70	20.96	14.05	18.68	892.20

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 47501.07
190.74 0.40%

S&P 500 6850.51
16.88 0.25%

HANG SENG 25760.74
-334.32 -1.28%

NIKKEI 225 49986.70
683.25 1.39%

FTSE 100 9706.66
4.13 0.04%

NIFTY 25986.00
-46.20 -0.18%

× Ask Your Question