IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	251.25 Mar 13,2026 EOD	251.55 Mar 13,2026 EOD
Today's Change( )	-13.45 (-5.08%)	-13.15 (-4.97%)
Open( )	264.35	264.00
Prev Close( )	264.70	264.70
Volume	261,352.00	3,309,047.00
Today's Range( )	265.00 - 249.20	264.40 - 249.00
52-Week Range( )	290.00 - 167.35	290.00 - 167.54
Buy (Size)	N.A	N.A
Sell (Size)	N.A	251.55(×266)

Company Background


Incorporation Year	1999
Registered Office	Plot No 428/2 Phase I,Industrial Area Raipur Dist, Siltara, Chattisgarh-493111
Telephone	91-771-4082333
Fax	91-771-4082234
Chairman	BAJRANG LAL AGRAWAL
Managing Director	BAJRANG LAL AGRAWAL
Company Secretary	Y C Rao
Auditor	Singhi & Co
Face Value	1
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


Chairman & Managing Director	BAJRANG LAL AGRAWAL
WTD & Executive Director	Dinesh Kumar Agrawal
E D & Wholetime Director	ABHISHEK AGRAWAL SIDDHARTH AGRAWAL DINESH KUMAR GANDHI
Non Executive Director	Vinod Pillai
Independent Non Exe. Director	Raj Kamal Bindal Samir Agarwal Sunil Duggal Roma Balwani H C Daga Neha Huddar
Company Sec. & Compli. Officer	Y C 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	64.65	65.72	68.22	68.22	34.11	34.11
Reserves Total	4591.71	4253.79	3694.03	3025.53	1771.88	1163.11
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	4656.36	4319.51	3762.25	3093.75	1805.99	1197.22
Secured Loans	259.27	0.00	142.96	395.51	534.08	1210.39
Unsecured Loans	0.24	0.00	0.00	0.00	0.00	0.00
Total Debt	259.51	0.00	142.96	395.51	534.08	1210.39
Other Liabilities	8.79	6.18	32.10	23.23	19.22	13.72
Total Liabilities	4924.66	4325.69	3937.31	3512.49	2359.29	2421.33
APPLICATION OF FUNDS :
Gross Block	3246.90	2763.29	2456.30	1975.06	1902.12	1886.54
Less : Accumulated Depreciation	971.09	843.71	709.36	593.03	495.91	414.72
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	2275.81	1919.58	1746.94	1382.03	1406.21	1471.82
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	334.44	342.06	239.88	416.37	54.02	52.90
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	912.85	646.10	689.28	341.35	341.14	346.25
Current Assets, Loans & Advances
Inventories	694.33	684.83	670.55	744.39	498.09	445.86
Sundry Debtors	86.29	180.43	267.41	292.72	266.13	155.38
Cash and Bank Balance	682.47	864.99	650.45	548.68	39.17	16.83
Loans and Advances	428.71	383.66	291.39	470.92	169.29	125.87
Total Current Assets	1891.79	2113.91	1879.80	2056.71	972.68	743.95
Less : Current Liabilities and Provisions
Current Liabilities	466.35	562.87	538.53	562.03	249.94	164.62
Provisions	41.75	43.89	14.98	57.59	30.45	0.71
Total Current Liabilities & Provisions	508.10	606.76	553.51	619.62	280.38	165.34
Net Current Assets	1383.70	1507.16	1326.29	1437.09	692.29	578.61
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	15.46	23.41	20.84	19.19	6.67	157.69
Deferred Tax Liability	236.29	217.58	194.56	168.96	167.82	197.93
Net Deferred Tax	-220.83	-194.17	-173.72	-149.77	-161.15	-40.24
Other Assets	238.70	104.95	108.65	85.43	26.77	11.98
Total Assets	4924.67	4325.68	3937.32	3512.49	2359.28	2421.32
Contingent Liabilities	355.02	286.56	444.14	445.42	98.64	94.79

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	4661.25	5042.12	5284.72	5074.60	3640.87	2774.01
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	4661.25	5042.12	5284.72	5074.60	3640.87	2774.01
Other Income	101.65	107.28	98.32	117.08	68.20	2.89
Stock Adjustments	42.17	0.92	3.55	45.25	1.42	-35.74
Total Income	4805.07	5150.32	5386.59	5236.93	3710.49	2741.16
EXPENDITURE :
Raw Materials	2497.81	2680.20	3085.00	2274.85	1724.78	1582.44
Power & Fuel Cost	185.03	219.72	261.86	218.68	187.47	189.95
Employee Cost	264.73	200.56	186.60	143.29	123.95	108.32
Other Manufacturing Expenses	473.00	417.64	332.21	305.66	243.77	225.36
Selling & Administrative Expenses	119.88	175.67	244.17	373.06	297.00	164.30
Miscellaneous Expenses	45.07	42.33	35.94	23.31	21.30	27.90
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	3585.52	3736.12	4145.78	3338.86	2598.28	2298.26
Operating Profit	1219.56	1414.19	1240.82	1898.07	1112.21	442.90
Interest	46.64	51.94	46.20	17.35	109.99	153.66
Gross Profit	1172.92	1362.25	1194.62	1880.72	1002.22	289.24
Depreciation	137.17	127.14	117.00	101.75	96.49	91.60
Profit Before Tax	1035.75	1235.11	1077.62	1778.97	905.73	197.64
Tax	238.56	295.63	252.36	439.85	159.54	37.14
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	27.55	22.04	27.04	-11.84	120.42	39.10
Reported Net Profit	769.64	917.44	798.22	1350.97	625.76	121.40
Extraordinary Items	1.13	15.13	1.55	76.04	45.19	0.42
Adjusted Net Profit	768.51	902.31	796.67	1274.93	580.57	120.98
Adjustment below Net Profit	-324.68	-4.70	-4.34	-5.17	-0.14	-0.92
P & L Balance brought forward	4183.73	3327.51	2653.44	1372.83	764.82	644.35
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	84.70	56.53	119.80	65.19	17.62	0.00
P & L Balance carried down	4543.99	4183.73	3327.51	2653.44	1372.83	764.82
Dividend	16.72	0.00	0.00	17.62	17.62	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	225.00	100.00	80.00	270.00	185.00	0.00
Dividend Per Share(Rs)	2.25	1.00	4.00	13.50	18.50	0.00
Earnings Per Share-Unit Curr	11.91	13.96	58.50	99.01	183.45	35.59
Earnings Per Share(Adj)-Unit Curr	11.91	2.79	11.70	19.80	9.17	1.78
Book Value-Unit Curr	72.03	65.72	275.73	226.74	529.44	350.98
Book Value(Adj)-Unit Curr	72.03	13.14	55.15	45.35	26.47	17.54

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	1001.47	1142.57	1133.93
Other Operating Income	0.00	0.00	0.00
Other Income	26.17	115.02	24.36
Total Income	1027.64	1257.59	1158.29
Total Expenditure	786.96	898.21	835.70
PBIDT	240.68	359.38	322.59
Interest	10.88	9.95	13.20
PBDT	229.80	349.43	309.39
Depreciation	39.89	36.47	39.08
Tax	34.32	53.21	66.23
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	7.05	11.35	3.58
Reported Profit After Tax	148.54	248.40	200.50
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	148.54	248.40	200.50
EPS (Unit Curr.)	2.29	3.84	3.10
EPS (Adj) (Unit Curr.)	2.29	3.84	3.10
Calculated EPS (Unit Curr.)	2.29	3.84	3.10
Calculated EPS (Adj) (Unit Curr.)	2.29	3.84	3.10
Calculated EPS (Ann.) (Unit Curr.)	9.18	15.35	12.40
Calculated EPS (Adj) (Ann.) (Unit Curr.)	9.18	15.35	12.40
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	64.73	64.71	64.68
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	1.00	1.00
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(%)	24.03	31.45	28.45
PBDTM(%)	22.95	30.58	27.28
PATM(%)	14.83	21.74	17.68

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.03	0.02	0.08	0.19	0.58
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.08	0.47
Current Ratio	2.21	2.35	1.92	1.74	1.65
Fixed Assets	1.55	1.93	2.39	2.62	1.92
Inventory	6.76	7.44	7.47	8.17	7.71
Debtors	34.95	22.52	18.87	18.16	17.28
Interest Cover Ratio	23.21	24.78	24.33	103.53	9.23
PBIDTM (%)	26.16	28.05	23.48	37.40	30.55
PBITM (%)	23.22	25.53	21.27	35.40	27.90
PBDTM (%)	25.16	27.02	22.61	37.06	27.53
CPM (%)	19.45	20.72	17.32	28.63	19.84
APATM (%)	16.51	18.20	15.10	26.62	17.19
ROCE (%)	23.40	31.15	30.17	61.18	42.49
RONW (%)	17.15	22.70	23.29	55.14	41.67

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Feb 2026	277.70	238.80	265.85	24.95	19.96	23.22	17,843.00
Jan 2026	280.55	236.00	248.45	25.49	19.67	21.70	16,675.17
Share Prices Of 2025
Dec 2025	270.95	221.10	266.00	24.05	18.45	23.18	17,816.56
Nov 2025	287.15	232.35	235.25	25.40	20.61	21.12	16,232.84
Oct 2025	290.00	235.95	283.50	26.32	19.85	24.70	18,983.63
Sep 2025	278.00	235.05	244.80	25.30	20.13	21.33	16,392.22
Aug 2025	249.45	185.20	232.40	22.29	15.65	20.24	15,556.93
Jul 2025	198.15	179.35	194.15	17.62	15.37	16.91	12,996.47
Jun 2025	198.00	175.20	189.20	17.91	15.14	16.48	12,662.38
May 2025	210.25	170.35	190.70	19.20	14.21	16.61	12,762.77
Apr 2025	209.75	170.00	183.15	18.59	13.92	15.95	12,257.48
Mar 2025	191.85	145.55	180.15	17.15	12.22	15.68	12,051.58
Feb 2025	189.95	152.60	156.00	14.31	9.84	11.57	10,436.01
Jan 2025	214.40	161.55	180.25	16.42	11.52	13.36	12,058.27
Share Prices Of 2024
Dec 2024	253.60	185.65	202.80	20.22	13.27	15.04	13,566.81
Nov 2024	208.25	180.35	188.35	15.89	13.31	13.96	12,600.14
Oct 2024	223.80	160.15	195.40	17.36	10.99	14.49	13,071.77
Sep 2024	224.40	180.47	222.15	16.81	13.22	16.47	14,861.28
Aug 2024	233.20	184.01	189.85	17.88	13.53	14.08	12,700.49
Jul 2024	244.59	205.60	224.33	19.55	14.94	16.63	15,007.11

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 46583.62
-115.24 -0.25%

S&P 500 6653.27
-40.35 -0.60%

HANG SENG 25465.61
-251.16 -0.98%

NIKKEI 225 53838.16
-614.80 -1.13%

FTSE 100 10249.42
-55.73 -0.54%

NIFTY 23151.10
-488.05 -2.06%

× Ask Your Question