IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	931.80 Jul 17,2026 EOD	932.20 Jul 17,2026 EOD
Today's Change( )	-55.45 (-5.62%)	-56.35 (-5.70%)
Open( )	995.00	994.70
Prev Close( )	987.25	988.55
Volume	27,759.00	1,066,351.00
Today's Range( )	1,009.00 - 914.05	1,009.00 - 915.00
52-Week Range( )	1,303.95 - 797.40	1,303.20 - 800.05
Buy (Size)	N.A	N.A
Sell (Size)	N.A	932.20(×5818)

Company Background


Incorporation Year	1993
Registered Office	F-O Ground Floor Plot No 1 & 2,Ishwar Nagar Mathura Road, New Delhi, New Delhi-110065
Telephone	91-11-66424600
Fax	91-11-66424629
Chairman	Sunil Chadha
Managing Director	Ajay Kumar Swarup
Company Secretary	SANTOSH KUMAR PATTANAYAK
Auditor	Walker Chandiok & Co LLP
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Link Intime India Pvt Ltd Narang Tower,44 Community Centre,Naraina Ind Area,New Delhi-110028

Board of Directors


Chairman & Independent Directo	Sunil Chadha
ED / MD / Promoter	Ajay Kumar Swarup
ED / Joint MD / Promoter	Shekhar Swarup
Independent Non Exe. Director	AMIT BHATIANI Ruchika Bansal
Non Executive Director	Ajay B Baliga
E D & Wholetime Director	RAJESH KUMAR MALIK Amitabh Singh
Company Secretary	SANTOSH KUMAR PATTANAYAK

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	28.89	28.82	28.80	28.80	28.80	28.80
Reserves Total	965.80	942.82	857.83	743.50	561.87	440.08
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	994.69	971.64	886.63	772.30	590.67	468.88
Secured Loans	518.92	317.82	250.67	158.78	133.99	177.69
Unsecured Loans	7.63	11.15	40.05	21.53	53.03	2.70
Total Debt	526.55	328.97	290.72	180.31	187.02	180.39
Other Liabilities	6.34	7.57	6.93	5.79	5.05	4.99
Total Liabilities	1527.58	1308.18	1184.28	958.40	782.74	654.26
APPLICATION OF FUNDS :
Gross Block	1440.98	1297.61	1101.79	888.87	755.21	704.53
Less : Accumulated Depreciation	422.80	341.20	275.60	219.23	176.67	135.83
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1018.18	956.41	826.19	669.64	578.54	568.70
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	149.89	89.70	99.10	98.00	48.31	29.55
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	6.00	3.77	0.00	0.00	0.00	27.45
Current Assets, Loans & Advances
Inventories	208.12	188.72	158.65	109.36	103.02	97.86
Sundry Debtors	322.47	275.61	209.71	118.05	87.91	29.28
Cash and Bank Balance	69.09	76.86	35.15	76.12	59.46	19.73
Loans and Advances	204.52	88.63	104.47	84.40	54.35	14.81
Total Current Assets	804.20	629.81	507.98	387.93	304.74	161.68
Less : Current Liabilities and Provisions
Current Liabilities	473.31	369.47	280.45	180.29	153.16	130.09
Provisions	5.38	4.79	15.42	9.96	8.60	5.87
Total Current Liabilities & Provisions	478.69	374.26	295.86	190.25	161.76	135.96
Net Current Assets	325.51	255.55	212.12	197.68	142.98	25.72
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	4.92	6.41	8.41	4.78	34.73	50.00
Deferred Tax Liability	94.89	90.47	118.54	93.52	84.11	78.27
Net Deferred Tax	-89.97	-84.06	-110.13	-88.74	-49.38	-28.27
Other Assets	117.96	86.81	157.01	81.82	62.29	31.11
Total Assets	1527.57	1308.18	1184.29	958.41	782.74	654.26
Contingent Liabilities	158.45	133.28	49.12	49.83	45.84	6.50

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	3517.50	3147.21	2822.47	2343.84	1672.13	1254.51
Excise Duty	981.55	732.54	719.69	764.67	448.03	93.70
Net Sales	2535.95	2414.67	2102.78	1579.17	1224.10	1160.81
Other Income	9.62	13.51	7.83	11.42	6.56	4.83
Stock Adjustments	5.75	18.15	27.86	-8.18	-8.22	25.73
Total Income	2551.32	2446.33	2138.47	1582.41	1222.44	1191.37
EXPENDITURE :
Raw Materials	1412.33	1471.01	1288.82	830.20	644.94	737.11
Power & Fuel Cost	195.71	245.42	292.81	152.94	115.22	115.05
Employee Cost	87.73	79.03	65.23	50.08	38.42	31.11
Other Manufacturing Expenses	598.89	389.66	172.98	127.36	100.25	118.01
Selling & Administrative Expenses	81.09	69.62	58.82	81.55	58.11	46.72
Miscellaneous Expenses	12.07	7.56	6.40	5.03	3.73	5.47
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	2387.83	2262.30	1885.06	1247.16	960.67	1053.47
Operating Profit	163.50	184.04	253.41	335.23	261.77	137.89
Interest	46.72	26.79	17.01	11.43	18.83	23.52
Gross Profit	116.78	157.25	236.40	323.80	242.94	114.37
Depreciation	81.60	65.60	56.33	42.56	40.66	37.86
Profit Before Tax	35.18	91.65	180.07	281.24	202.28	76.51
Tax	4.53	21.06	36.39	54.70	35.29	12.85
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	5.67	-26.16	21.48	39.29	23.00	4.35
Reported Net Profit	24.97	96.75	122.20	187.25	143.99	59.31
Extraordinary Items	0.00	0.00	0.00	0.00	0.05	0.12
Adjusted Net Profit	24.97	96.75	122.20	187.25	143.94	59.19
Adjustment below Net Profit	0.70	0.26	-0.07	0.14	0.06	-0.44
P & L Balance brought forward	774.03	694.30	580.81	399.18	258.00	218.10
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	10.10	17.28	8.64	5.76	2.88	0.00
P & L Balance carried down	789.60	774.03	694.30	580.81	399.18	276.98
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 %	27.60	35.00	60.00	30.00	20.00	10.00
Dividend Per Share(Rs)	2.76	3.50	6.00	3.00	2.00	1.00
Earnings Per Share-Unit Curr	8.64	33.57	42.43	65.01	49.99	20.59
Earnings Per Share(Adj)-Unit Curr	8.64	33.57	42.43	65.01	49.99	20.59
Book Value-Unit Curr	344.32	337.11	307.83	268.14	205.07	162.81
Book Value(Adj)-Unit Curr	344.32	337.11	307.83	268.14	205.07	162.81

Quarterly Results

Quarters :

Particulars	Jun 2026 ( Cr)	Mar 2026 ( Cr)	Dec 2025 ( Cr)
Gross Sales	1151.84	850.73	937.71
Other Operating Income	0.00	0.00	0.00
Other Income	1.71	4.96	2.75
Total Income	790.47	637.01	719.13
Total Expenditure	710.96	564.99	640.95
PBIDT	79.51	72.02	78.18
Interest	15.66	16.48	13.45
PBDT	63.85	55.54	64.73
Depreciation	26.44	25.48	22.41
Tax	7.98	3.63	11.35
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.89	4.84	-0.45
Reported Profit After Tax	27.55	21.59	31.42
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	27.55	21.59	31.42
EPS (Unit Curr.)	9.48	7.46	10.85
EPS (Adj) (Unit Curr.)	9.48	7.46	10.85
Calculated EPS (Unit Curr.)	9.47	7.43	10.85
Calculated EPS (Adj) (Unit Curr.)	9.47	7.43	10.85
Calculated EPS (Ann.) (Unit Curr.)	37.90	29.71	43.38
Calculated EPS (Adj) (Ann.) (Unit Curr.)	37.90	29.71	43.38
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	29.08	29.07	28.97
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(%)	10.08	11.39	10.91
PBDTM(%)	8.09	8.79	9.04
PATM(%)	3.49	3.42	4.39

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.44	0.33	0.28	0.27	0.35
Long Term Debt-Equity Ratio	0.13	0.12	0.14	0.17	0.23
Current Ratio	0.89	0.90	0.97	1.09	0.95
Fixed Assets	2.57	2.62	2.84	2.85	2.29
Inventory	17.73	18.12	21.06	22.07	16.65
Debtors	11.76	12.97	17.22	22.76	28.54
Interest Cover Ratio	1.75	4.42	11.59	25.61	11.74
PBIDTM (%)	4.65	5.85	8.98	14.30	15.65
PBITM (%)	2.33	3.76	6.98	12.49	13.22
PBDTM (%)	3.32	5.00	8.38	13.81	14.53
CPM (%)	3.03	5.16	6.33	9.80	11.04
APATM (%)	0.71	3.07	4.33	7.99	8.61
ROCE (%)	5.78	9.50	18.40	33.62	30.77
RONW (%)	2.54	10.41	14.73	27.48	27.18

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jun 2026	913.00	830.00	900.20	107.84	96.01	104.84	2,617.81
May 2026	1,154.95	861.20	864.00	137.96	99.97	100.62	2,512.54
Apr 2026	1,125.10	819.00	1,107.25	133.09	91.65	128.90	3,218.55
Mar 2026	912.50	797.40	800.30	110.26	92.49	93.16	2,326.31
Feb 2026	1,006.45	888.00	895.60	120.65	102.50	104.26	2,603.33
Jan 2026	1,180.90	897.70	927.25	141.23	101.18	107.59	2,686.44
Share Prices Of 2025
Dec 2025	1,117.00	910.30	1,067.90	135.56	98.10	123.91	3,093.93
Nov 2025	1,251.05	1,035.65	1,066.85	155.50	118.61	123.78	3,090.89
Oct 2025	1,224.50	988.45	1,155.60	156.26	101.82	134.05	3,347.28
Sep 2025	1,245.15	1,024.30	1,045.20	150.38	116.45	121.25	3,027.50
Aug 2025	1,296.40	1,126.40	1,204.50	155.32	124.56	139.72	3,488.92
Jul 2025	1,303.95	937.85	1,280.60	154.02	106.97	148.55	3,709.35
Jun 2025	1,030.40	924.35	952.45	123.51	105.66	110.49	2,758.84
May 2025	1,142.30	912.50	948.40	140.18	102.20	110.02	2,747.11
Apr 2025	1,114.70	935.90	1,042.70	130.89	101.70	120.96	3,020.26
Mar 2025	1,098.40	844.15	1,051.00	133.60	93.42	121.92	3,044.30
Feb 2025	980.40	802.00	866.10	29.97	23.80	25.93	2,508.72
Jan 2025	954.05	751.05	916.75	29.17	21.54	27.37	2,648.34
Share Prices Of 2024
Dec 2024	944.95	859.00	868.80	29.69	25.36	25.94	2,509.82
Nov 2024	1,129.00	805.55	883.10	34.44	23.66	26.37	2,551.00

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 52569.33
-110.31 -0.21%

S&P 500 7555.54
-37.86 -0.50%

HANG SENG 24562.25
-446.36 -1.78%

NIKKEI 225 63887.74
-2947.80 -4.41%

FTSE 100 10555.24
39.32 0.37%

NIFTY 24334.30
261.55 1.09%

× Ask Your Question