IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	114.30 Dec 08,2025 EOD	112.70 Dec 08,2025 EOD
Today's Change( )	-4.70 (-3.95%)	-2.28 (-1.98%)
Open( )	113.05	116.00
Prev Close( )	119.00	114.98
Volume	128.00	31,172.00
Today's Range( )	115.70 - 113.05	116.00 - 109.50
52-Week Range( )	190.00 - 85.00	190.00 - 84.71
Buy (Size)	N.A	N.A
Sell (Size)	N.A	112.70(×90)

Company Background


Incorporation Year	1991
Registered Office	Plot No PA-10-006 Tehsil-Sanga,Engg.&Related Ind. SEZ MW City, Jaipur, Rajasthan-302037
Telephone	91-141-7191000
Fax	NA
Chairman	Mayank Shah
Managing Director	Mayank Shah
Company Secretary	Dharam Singh Rathore
Auditor	B Khosla & Co
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Bigshare Services Pvt Ltd Office No S6-2,Pinnacle Busine.Park,Mahakali Caves Road,Mumbai - 400093

Board of Directors


Chairman / Executive Director / M D / Promoter	Mayank Shah
E D & Wholetime Director	Sweta Shah
Independent Non Exe. Director	CHANDAN CHOWDHURY Yashwant Kumar Sharma Sudhir Baxi
Non-Exec & Non-Independent Dir	Ashish Kumar Kachawa
Company Sec. & Compli. Officer	Dharam Singh Rathore

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	42.38	42.38	42.38	33.86	6.45	6.45
Reserves Total	247.05	239.21	217.94	99.78	91.78	58.51
Equity Share Warrants	49.88	49.88	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	339.31	331.47	260.32	133.64	98.23	64.96
Secured Loans	49.03	41.20	43.45	37.28	37.72	50.26
Unsecured Loans	0.91	0.49	0.58	0.67	0.41	3.23
Total Debt	49.94	41.69	44.03	37.95	38.13	53.49
Other Liabilities	0.45	0.37	0.51	0.38	0.55	0.06
Total Liabilities	389.70	373.53	304.86	171.97	136.91	118.51
APPLICATION OF FUNDS :
Gross Block	119.93	119.47	116.56	108.34	103.87	97.54
Less : Accumulated Depreciation	81.13	76.17	69.27	60.48	50.37	37.70
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	38.80	43.30	47.29	47.86	53.50	59.84
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	0.00	5.58	1.29	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	21.25	21.23	25.92	12.19	0.07	0.00
Current Assets, Loans & Advances
Inventories	48.77	52.50	43.96	46.91	34.65	23.62
Sundry Debtors	57.36	55.79	44.53	39.17	40.28	28.35
Cash and Bank Balance	1.35	0.90	113.03	1.02	5.69	1.34
Loans and Advances	32.15	24.19	12.75	18.42	6.71	7.73
Total Current Assets	139.62	133.38	214.27	105.52	87.33	61.02
Less : Current Liabilities and Provisions
Current Liabilities	27.61	25.39	19.82	21.33	18.49	9.43
Provisions	0.15	0.08	0.15	0.96	2.96	0.66
Total Current Liabilities & Provisions	27.75	25.47	19.97	22.29	21.45	10.09
Net Current Assets	111.87	107.91	194.30	83.23	65.89	50.93
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	19.90	21.37	21.67	18.03	12.10	2.24
Deferred Tax Liability	0.00	0.00	0.00	0.00	0.00	0.00
Net Deferred Tax	19.90	21.37	21.67	18.03	12.10	2.24
Other Assets	197.87	179.72	15.68	5.09	4.06	5.50
Total Assets	389.70	373.53	304.85	171.98	136.92	118.51
Contingent Liabilities	162.93	93.71	104.63	23.67	0.44	0.31

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	141.91	162.14	177.03	189.37	174.89	162.66
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	141.91	162.14	177.03	189.37	174.89	162.66
Other Income	22.89	14.95	4.43	8.57	3.82	3.12
Stock Adjustments	-3.84	5.47	0.83	11.93	7.45	0.37
Total Income	160.96	182.56	182.29	209.87	186.16	166.15
EXPENDITURE :
Raw Materials	75.17	82.84	85.26	98.62	79.35	71.57
Power & Fuel Cost	3.72	3.98	3.03	4.02	4.89	0.02
Employee Cost	11.32	11.14	10.44	11.85	9.41	8.90
Other Manufacturing Expenses	19.90	21.88	20.69	23.33	21.19	24.33
Selling & Administrative Expenses	25.23	24.73	22.85	21.22	19.24	16.84
Miscellaneous Expenses	3.21	1.57	1.12	1.26	1.37	1.42
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	138.53	146.13	143.39	160.30	135.46	123.08
Operating Profit	22.44	36.43	38.90	49.59	50.69	43.07
Interest	4.54	3.54	3.50	2.95	3.41	5.20
Gross Profit	17.90	32.89	35.40	46.64	47.28	37.87
Depreciation	6.02	7.10	9.36	10.78	13.01	16.86
Profit Before Tax	11.88	25.79	26.04	35.86	34.27	21.01
Tax	2.57	4.51	4.61	6.41	6.05	-0.49
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	1.47	0.22	-3.65	-6.01	-5.51	-1.25
Reported Net Profit	7.83	21.06	25.07	35.46	33.73	22.75
Extraordinary Items	0.11	0.04	0.05	1.97	0.10	0.03
Adjusted Net Profit	7.72	21.02	25.02	33.49	33.63	22.72
Adjustment below Net Profit	0.01	0.20	0.03	-27.46	0.02	0.00
P & L Balance brought forward	128.92	107.65	82.55	74.55	40.81	18.53
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	136.77	128.92	107.65	82.55	74.55	41.28
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	1.85	4.97	5.92	10.47	52.29	35.28
Earnings Per Share(Adj)-Unit Curr	1.85	4.97	5.92	10.47	52.29	35.28
Book Value-Unit Curr	68.29	66.44	61.42	39.47	152.30	100.72
Book Value(Adj)-Unit Curr	68.29	66.44	61.42	39.47	152.30	100.72

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	16.51	28.15	29.60
Other Operating Income	0.00	0.00	0.00
Other Income	13.37	3.60	3.08
Total Income	29.88	31.75	32.68
Total Expenditure	21.09	27.51	33.75
PBIDT	8.79	4.24	-1.07
Interest	0.92	1.01	1.81
PBDT	7.87	3.23	-2.88
Depreciation	1.17	1.11	1.56
Tax	1.23	0.37	-0.41
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.55	0.28	0.09
Reported Profit After Tax	4.93	1.46	-4.11
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	4.93	1.46	-4.11
EPS (Unit Curr.)	1.17	0.34	-0.97
EPS (Adj) (Unit Curr.)	1.17	0.34	-0.97
Calculated EPS (Unit Curr.)	1.16	0.34	-0.97
Calculated EPS (Adj) (Unit Curr.)	1.16	0.34	-0.97
Calculated EPS (Ann.) (Unit Curr.)	4.65	1.38	-3.88
Calculated EPS (Adj) (Ann.) (Unit Curr.)	4.65	1.38	-3.88
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	42.38	42.38	42.38
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(%)	53.24	15.06	-3.61
PBDTM(%)	47.67	11.47	-9.73
PATM(%)	29.86	5.19	-13.89

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.14	0.14	0.21	0.33	0.56
Long Term Debt-Equity Ratio	0.01	0.02	0.05	0.08	0.11
Current Ratio	2.28	3.27	3.41	2.20	1.54
Fixed Assets	1.19	1.37	1.57	1.78	1.74
Inventory	2.80	3.36	3.90	4.64	6.00
Debtors	2.51	3.23	4.23	4.77	5.10
Interest Cover Ratio	3.62	8.28	8.44	13.16	11.05
PBIDTM (%)	15.81	22.47	21.97	26.19	28.98
PBITM (%)	11.57	18.09	16.69	20.49	21.54
PBDTM (%)	12.61	20.28	20.00	24.63	27.03
CPM (%)	9.76	17.37	19.45	24.42	26.73
APATM (%)	5.52	12.99	14.16	18.73	19.29
ROCE (%)	4.30	8.64	12.39	25.13	29.50
RONW (%)	2.33	7.12	12.73	30.59	41.34

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	139.90	104.50	127.25	82.21	50.51	69.86	539.31
Oct 2025	117.02	85.00	105.14	67.10	45.79	57.72	445.60
Sep 2025	112.45	85.00	85.55	63.54	46.36	46.97	362.58
Aug 2025	126.55	106.35	108.40	72.07	57.28	59.51	459.42
Jul 2025	137.00	108.00	111.85	77.36	57.25	61.40	474.04
Jun 2025	142.95	114.00	118.00	81.09	60.77	64.78	500.11
May 2025	145.00	95.60	130.65	84.13	46.48	71.73	553.72
Apr 2025	127.65	99.00	110.00	70.74	53.57	60.39	466.20
Mar 2025	132.55	100.35	107.05	76.83	53.83	58.77	453.70
Feb 2025	143.95	100.00	113.15	32.10	18.77	22.81	479.55
Jan 2025	172.20	128.00	136.20	36.25	25.25	27.46	577.24
Share Prices Of 2024
Dec 2024	191.65	165.00	169.30	39.67	32.86	34.14	717.52
Nov 2024	199.60	172.50	182.60	41.76	34.26	36.82	773.89
Oct 2024	216.95	178.30	184.30	44.81	35.75	37.16	781.10
Sep 2024	245.60	191.65	211.25	51.09	33.28	42.59	895.32
Aug 2024	217.60	167.95	192.70	46.73	31.44	38.85	816.70
Jul 2024	240.65	204.30	206.95	51.58	40.29	41.73	877.09
Jun 2024	230.50	183.15	213.30	47.56	35.72	43.01	904.00
May 2024	235.90	205.95	212.50	49.54	40.74	42.85	900.61
Apr 2024	253.65	203.00	236.70	53.15	39.87	47.72	1,003.18

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 47981.01
109.07 0.23%

S&P 500 6892.33
14.21 0.21%

HANG SENG 25765.37
-319.72 -1.23%

NIKKEI 225 50472.24
-19.63 -0.04%

FTSE 100 9667.01
-43.86 -0.45%

NIFTY 25960.55
-225.90 -0.86%

× Ask Your Question