IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	867.30 May 07,2026 EOD	866.50 May 07,2026 EOD
Today's Change( )	21.45 (2.54%)	23.00 (2.73%)
Open( )	849.10	849.95
Prev Close( )	845.85	843.50
Volume	102,489.00	913,533.00
Today's Range( )	881.00 - 847.55	881.95 - 847.70
52-Week Range( )	946.70 - 397.30	948.00 - 400.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	866.50(×800)

Company Background


Incorporation Year	2005
Registered Office	Gallantt House,I-7 Jungpura Extension, New Delhi, New Delhi-110014
Telephone	NA
Fax	NA
Chairman	Chandra Prakash Agrawal
Managing Director	Chandra Prakash Agrawal
Company Secretary	NITESH KUMAR
Auditor	Maroti & Associates
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Niche Technologies Pvt Ltd D-511 Bagree Market,5th Floor,71 B R B Basu Road,Kolkata - 700001

Board of Directors


Chairman / Executive Director / M D / Promoter	Chandra Prakash Agrawal
WTD & Executive Director	Dinesh Kumar Raghubir Prasad Agarwal
E D & Wholetime Director	Prashant Jalan
WTD & Executive Director	Prem Prakash Agarwal Nitin M Kandoi
Independent Non Exe. Director	Ashtbhuja Prasad Srivastava Nishi Agrawal UDIT AGARWAL Pankaj Khanna Smita Modi
Company Sec. & Compli. Officer	NITESH KUMAR
WTD & Additional Director	D D Jalan
Additional Director	Atul Kumar Gupta

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	241.28	241.28	241.28	81.32	81.32	81.32
Reserves Total	2601.28	2209.45	1983.75	1841.84	1824.06	405.17
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00	159.96	0.00	0.00
Total Shareholders Funds	2842.56	2450.73	2225.03	2083.12	1905.38	486.49
Secured Loans	269.05	354.64	430.39	167.50	101.16	37.76
Unsecured Loans	108.61	107.27	107.35	219.06	287.17	85.00
Total Debt	377.66	461.91	537.74	386.56	388.33	122.76
Other Liabilities	12.97	14.30	13.95	15.28	15.49	1.04
Total Liabilities	3233.19	2926.94	2776.72	2484.96	2309.20	610.29
APPLICATION OF FUNDS :
Gross Block	2401.00	2370.43	1986.18	1717.03	1521.48	249.98
Less : Accumulated Depreciation	593.76	476.40	363.43	264.72	173.77	52.12
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1807.24	1894.03	1622.75	1452.31	1347.71	197.86
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	317.95	121.62	315.60	358.71	276.69	240.78
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	40.00	52.03	1.62	1.43	60.16	42.60
Current Assets, Loans & Advances
Inventories	436.26	438.88	432.84	331.39	241.42	132.22
Sundry Debtors	90.18	109.09	137.36	157.03	132.75	22.74
Cash and Bank Balance	258.13	12.31	11.32	13.38	11.53	4.80
Loans and Advances	570.54	483.43	412.32	358.31	356.90	5.47
Total Current Assets	1355.11	1043.70	993.85	860.11	742.60	165.22
Less : Current Liabilities and Provisions
Current Liabilities	135.92	104.06	99.55	187.45	126.46	48.63
Provisions	0.00	0.00	0.00	0.21	0.83	0.76
Total Current Liabilities & Provisions	135.92	104.06	99.55	187.66	127.29	49.40
Net Current Assets	1219.18	939.64	894.30	672.45	615.31	115.82
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	19.36	67.81	68.58	63.34	58.81	30.64
Deferred Tax Liability	198.59	172.35	141.15	79.68	63.38	34.20
Net Deferred Tax	-179.23	-104.54	-72.57	-16.34	-4.57	-3.56
Other Assets	28.06	24.15	15.01	16.39	13.90	16.78
Total Assets	3233.20	2926.94	2776.72	2484.96	2309.21	610.28
Contingent Liabilities	106.31	132.05	119.65	33.32	33.28	22.12

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	4292.73	4227.12	4056.70	3017.38	2105.14	865.05
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	4292.73	4227.12	4056.70	3017.38	2105.14	865.05
Other Income	15.62	6.85	3.27	53.61	8.83	1.14
Stock Adjustments	-2.30	35.72	-39.76	50.83	-15.68	15.86
Total Income	4306.05	4269.69	4020.21	3121.82	2098.29	882.05
EXPENDITURE :
Raw Materials	3109.89	3373.74	3285.10	2463.61	1568.82	719.51
Power & Fuel Cost	63.69	58.50	52.95	51.96	43.87	31.52
Employee Cost	120.33	108.18	88.18	72.04	63.64	29.21
Other Manufacturing Expenses	172.30	163.80	131.70	99.27	82.18	35.14
Selling & Administrative Expenses	109.98	106.14	81.81	66.66	44.10	28.34
Miscellaneous Expenses	19.81	4.28	13.11	18.42	17.62	4.91
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	3596.00	3814.63	3652.86	2771.95	1820.22	848.63
Operating Profit	710.05	455.04	367.36	349.86	278.07	33.42
Interest	21.99	28.20	27.22	20.46	21.73	6.38
Gross Profit	688.06	426.84	340.14	329.40	256.34	27.04
Depreciation	119.96	115.53	100.25	92.09	67.52	14.15
Profit Before Tax	568.10	311.31	239.89	237.31	188.82	12.89
Tax	142.19	55.56	37.62	38.88	25.11	2.80
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	25.16	30.42	61.36	22.58	15.85	2.61
Reported Net Profit	400.74	225.34	140.91	175.84	147.87	7.48
Extraordinary Items	0.96	0.15	-0.03	7.01	-0.05	0.01
Adjusted Net Profit	399.78	225.19	140.94	168.83	147.92	7.47
Adjustment below Net Profit	0.00	0.00	0.00	-0.06	0.00	-2.45
P & L Balance brought forward	1082.49	857.15	716.24	540.47	392.60	389.15
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	8.92	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	1474.31	1082.49	857.15	716.24	540.47	394.18
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 %	12.50	10.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	1.25	1.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	16.61	9.34	5.84	21.62	18.18	0.92
Earnings Per Share(Adj)-Unit Curr	16.61	9.34	5.84	21.62	18.18	0.92
Book Value-Unit Curr	117.81	101.57	92.22	236.49	234.30	59.82
Book Value(Adj)-Unit Curr	117.81	101.57	92.22	236.49	234.30	59.82

Quarterly Results

Quarters :

Particulars	Mar 2026 ( Cr)	Dec 2025 ( Cr)	Sep 2025 ( Cr)
Gross Sales	1204.81	1073.58	1012.75
Other Operating Income	0.00	0.00	0.00
Other Income	24.52	15.03	13.22
Total Income	1229.34	1088.61	1025.97
Total Expenditure	1020.42	919.92	881.21
PBIDT	208.92	168.69	144.76
Interest	13.72	13.23	9.08
PBDT	195.20	155.46	135.67
Depreciation	33.58	32.42	32.67
Tax	58.28	26.73	22.15
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-19.50	-4.10	-6.37
Reported Profit After Tax	122.84	100.41	87.23
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	122.84	100.41	87.23
EPS (Unit Curr.)	5.09	4.16	3.62
EPS (Adj) (Unit Curr.)	5.09	4.16	3.62
Calculated EPS (Unit Curr.)	5.09	4.16	3.62
Calculated EPS (Adj) (Unit Curr.)	5.09	4.16	3.62
Calculated EPS (Ann.) (Unit Curr.)	20.36	16.65	14.46
Calculated EPS (Adj) (Ann.) (Unit Curr.)	20.36	16.65	14.46
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	241.28	241.28	241.28
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(%)	17.34	15.71	14.29
PBDTM(%)	16.20	14.48	13.40
PATM(%)	10.20	9.35	8.61

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.16	0.21	0.21	0.19	0.21
Long Term Debt-Equity Ratio	0.04	0.04	0.05	0.05	0.06
Current Ratio	1.99	1.65	1.61	1.67	1.58
Fixed Assets	1.80	1.94	2.19	1.86	2.38
Inventory	9.81	9.70	10.62	10.54	11.27
Debtors	43.08	34.30	27.56	20.83	27.08
Interest Cover Ratio	26.83	12.04	9.81	12.60	9.69
PBIDTM (%)	16.54	10.76	9.06	11.59	13.21
PBITM (%)	13.75	8.03	6.58	8.54	10.00
PBDTM (%)	16.03	10.10	8.38	10.92	12.18
CPM (%)	12.13	8.06	5.94	8.88	10.23
APATM (%)	9.34	5.33	3.47	5.83	7.02
ROCE (%)	19.16	11.91	10.15	10.75	14.42
RONW (%)	15.14	9.64	6.54	8.82	12.36

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2026	946.70	546.75	862.15	57.87	32.40	52.03	20,802.04
Mar 2026	589.00	510.00	549.35	36.79	29.69	33.16	13,254.77
Feb 2026	609.00	501.55	576.90	37.51	28.94	34.82	13,919.50
Jan 2026	581.45	509.20	519.35	35.31	30.13	31.34	12,530.93
Share Prices Of 2025
Dec 2025	610.00	495.35	537.80	37.54	28.64	32.46	12,976.09
Nov 2025	677.15	470.80	590.40	41.17	22.60	35.63	14,245.23
Oct 2025	703.00	514.40	524.20	44.84	30.47	31.64	12,647.95
Sep 2025	754.00	576.05	656.80	46.95	33.94	39.64	15,847.33
Aug 2025	800.60	572.90	574.75	49.68	34.47	34.69	13,867.62
Jul 2025	783.25	519.75	767.10	48.27	30.89	46.30	18,508.66
Jun 2025	567.65	422.15	532.50	35.60	23.19	32.14	12,848.21
May 2025	506.50	397.30	466.30	32.84	22.92	28.14	11,250.93
Apr 2025	493.15	361.00	437.75	31.03	19.93	26.42	10,562.07
Mar 2025	402.00	293.75	381.90	25.54	17.10	23.05	9,214.52
Feb 2025	365.95	299.75	308.05	41.43	29.97	33.01	7,432.66
Jan 2025	374.40	290.10	318.65	41.43	29.21	34.14	7,688.42
Share Prices Of 2024
Dec 2024	399.35	333.20	346.30	44.34	33.70	37.10	8,355.56
Nov 2024	346.25	297.50	345.00	37.23	31.64	36.97	8,324.19
Oct 2024	375.90	315.00	329.00	42.60	32.31	35.25	7,938.14
Sep 2024	406.00	350.00	362.70	46.70	36.19	38.86	8,751.26

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 49922.52
603.26 1.22%

S&P 500 7387.39
107.17 1.47%

HANG SENG 26626.29
412.51 1.57%

NIKKEI 225 62916.52
3403.40 5.72%

FTSE 100 10442.09
222.98 2.18%

NIFTY 24326.65
-4.30 -0.02%

× Ask Your Question