IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	193.20 Mar 13,2026 EOD	193.18 Mar 13,2026 EOD
Today's Change( )	-4.80 (-2.42%)	-4.62 (-2.34%)
Open( )	193.35	197.80
Prev Close( )	198.00	197.80
Volume	7,037.00	189,339.00
Today's Range( )	198.60 - 191.90	199.34 - 191.10
52-Week Range( )	351.55 - 188.10	351.95 - 187.99
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1990
Registered Office	Makum Road,PB No 14, Tinsukia, Assam-786125
Telephone	91-033-30515000
Fax	91-033-30515010
Chairman	Rajesh Mittal
Managing Director	Rajesh Mittal
Company Secretary	Kaushal Kumar Agarwal.
Auditor	B S R & Co LLP
Face Value	1
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	S K Infosolutions Pvt Ltd 34/1 A ,Sudhir Chatterjee St, ,Kolkata - 700006

Board of Directors


Chairman / Executive Director / M D / Promoter	Rajesh Mittal
ED / Joint MD / Non Promoter	Manoj Tulsian
ED / Joint MD / Promoter	Sanidhya Mittal
Independent Non Exe. Director	Vinita Bajoria BRAJA NARAYAN MOHANTY Ratna Sekhar Adika
Company Sec. & Compli. Officer	Kaushal Kumar Agarwal.

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	12.49	12.37	12.29	12.26	12.26	12.26
Reserves Total	816.67	710.80	614.88	494.74	398.48	344.70
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.04	0.22	2.31	1.04	0.00	0.00
Total Shareholders Funds	829.20	723.39	629.48	508.04	410.74	356.96
Secured Loans	16.48	29.36	12.76	37.97	51.26	129.28
Unsecured Loans	46.95	31.94	12.04	12.54	18.46	25.26
Total Debt	63.43	61.30	24.80	50.51	69.72	154.54
Other Liabilities	8.12	7.16	6.21	5.67	5.47	5.19
Total Liabilities	900.75	791.85	660.49	564.22	485.93	516.69
APPLICATION OF FUNDS :
Gross Block	378.26	365.91	341.61	331.18	323.21	320.70
Less : Accumulated Depreciation	188.36	175.75	157.94	145.96	131.91	120.75
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	189.90	190.16	183.67	185.22	191.30	199.95
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	3.51	4.45	7.01	1.40	4.62	3.97
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	278.04	235.69	219.32	228.05	45.36	44.31
Current Assets, Loans & Advances
Inventories	362.78	229.66	174.48	172.37	131.39	143.80
Sundry Debtors	292.28	229.10	194.63	158.87	163.32	307.93
Cash and Bank Balance	19.70	20.53	20.20	20.49	124.12	9.66
Loans and Advances	54.82	144.01	34.99	29.56	30.59	33.61
Total Current Assets	729.58	623.29	424.29	381.28	449.43	495.00
Less : Current Liabilities and Provisions
Current Liabilities	476.11	338.63	284.06	265.31	235.28	247.10
Provisions	3.29	2.29	7.50	16.87	15.79	29.60
Total Current Liabilities & Provisions	479.40	340.93	291.56	282.18	251.07	276.69
Net Current Assets	250.18	282.36	132.73	99.10	198.36	218.30
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	11.07	7.64	5.90	10.87	9.86	13.39
Deferred Tax Liability	5.38	4.53	4.11	3.70	3.47	2.91
Net Deferred Tax	5.69	3.11	1.79	7.17	6.39	10.48
Other Assets	173.42	76.07	115.98	43.27	39.90	39.66
Total Assets	900.74	791.85	660.50	564.22	485.93	516.67
Contingent Liabilities	614.30	635.10	593.90	611.50	168.17	164.20

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	1901.13	1767.03	1643.20	1376.89	1015.39	1267.68
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1901.13	1767.03	1643.20	1376.89	1015.39	1267.68
Other Income	55.24	41.04	33.49	13.17	9.10	6.19
Stock Adjustments	60.02	26.31	20.23	23.01	-14.05	2.57
Total Income	2016.39	1834.38	1696.92	1413.07	1010.44	1276.44
EXPENDITURE :
Raw Materials	1309.26	1186.86	1079.97	866.63	592.34	773.69
Power & Fuel Cost	21.45	18.59	18.20	22.93	19.29	22.08
Employee Cost	235.31	212.08	201.18	172.60	131.25	145.60
Other Manufacturing Expenses	27.80	26.93	26.35	23.49	17.32	24.46
Selling & Administrative Expenses	234.36	213.58	178.42	164.05	127.15	155.61
Miscellaneous Expenses	32.40	22.87	37.60	19.80	17.10	71.03
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1860.57	1680.90	1541.73	1269.51	904.44	1192.47
Operating Profit	155.83	153.48	155.19	143.56	106.00	83.96
Interest	5.99	6.70	6.15	5.78	11.05	16.85
Gross Profit	149.84	146.78	149.04	137.78	94.95	67.11
Depreciation	22.47	22.00	20.75	18.61	16.55	21.07
Profit Before Tax	127.37	124.78	128.29	119.17	78.40	46.04
Tax	24.85	32.78	13.69	31.24	16.47	19.46
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-2.55	-1.45	5.26	-0.88	4.00	-6.01
Reported Net Profit	105.07	93.45	109.35	88.81	57.93	32.60
Extraordinary Items	-4.54	9.43	-5.70	0.21	-0.66	-31.03
Adjusted Net Profit	109.61	84.02	115.05	88.60	58.59	63.63
Adjustment below Net Profit	-0.07	0.38	0.41	0.30	0.29	-1.07
P & L Balance brought forward	673.50	585.84	482.22	398.01	344.70	319.08
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	6.19	6.17	6.14	4.91	4.91	5.91
P & L Balance carried down	772.31	673.50	585.84	482.22	398.01	344.70
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 %	50.00	50.00	50.00	50.00	40.00	40.00
Dividend Per Share(Rs)	0.50	0.50	0.50	0.50	0.40	0.40
Earnings Per Share-Unit Curr	8.41	7.55	8.90	7.24	4.72	2.66
Earnings Per Share(Adj)-Unit Curr	8.41	7.55	8.90	7.24	4.72	2.66
Book Value-Unit Curr	66.40	58.46	51.04	41.35	33.50	29.11
Book Value(Adj)-Unit Curr	66.40	58.46	51.04	41.35	33.50	29.11

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	500.54	521.05	438.22
Other Operating Income	0.00	0.00	0.00
Other Income	8.66	9.31	12.01
Total Income	509.21	530.35	450.23
Total Expenditure	476.74	497.26	418.65
PBIDT	32.47	33.09	31.58
Interest	1.75	2.55	2.11
PBDT	30.72	30.54	29.48
Depreciation	6.00	5.83	5.57
Tax	7.15	7.09	6.47
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.41	-0.58	-1.13
Reported Profit After Tax	17.98	18.20	18.56
Extra-ordinary Items	-2.42	0.00	-0.88
Adjusted Profit After Extra-ordinary item	20.40	18.20	19.44
EPS (Unit Curr.)	1.44	1.45	1.49
EPS (Adj) (Unit Curr.)	1.44	1.45	1.49
Calculated EPS (Unit Curr.)	1.44	1.46	1.49
Calculated EPS (Adj) (Unit Curr.)	1.44	1.46	1.49
Calculated EPS (Ann.) (Unit Curr.)	5.76	5.83	5.95
Calculated EPS (Adj) (Ann.) (Unit Curr.)	5.76	5.83	5.95
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	12.49	12.49	12.49
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(%)	6.49	6.35	7.21
PBDTM(%)	6.14	5.86	6.73
PATM(%)	3.59	3.49	4.24

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.08	0.06	0.07	0.13	0.29
Long Term Debt-Equity Ratio	0.01	0.01	0.03	0.06	0.10
Current Ratio	1.47	1.50	1.31	1.41	1.41
Fixed Assets	5.11	4.99	4.88	4.21	3.15
Inventory	6.42	8.74	9.47	9.07	7.38
Debtors	7.29	8.34	9.30	8.55	4.31
Interest Cover Ratio	22.26	17.71	21.86	21.62	8.10
PBIDTM (%)	8.20	7.96	9.44	10.43	10.44
PBITM (%)	7.01	6.72	8.18	9.07	8.81
PBDTM (%)	7.88	7.58	9.07	10.01	9.35
CPM (%)	6.71	6.00	7.92	7.80	7.34
APATM (%)	5.53	4.75	6.65	6.45	5.71
ROCE (%)	15.76	16.34	21.96	23.80	17.84
RONW (%)	13.53	12.42	19.23	19.33	15.09

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Feb 2026	258.10	215.05	220.60	32.19	23.89	25.13	2,755.02
Jan 2026	274.50	215.10	225.55	31.48	23.99	25.70	2,816.84
Share Prices Of 2025
Dec 2025	294.40	246.00	268.85	35.71	27.94	30.63	3,357.61
Nov 2025	308.50	278.55	284.25	36.24	30.47	32.39	3,549.94
Oct 2025	314.90	288.90	306.15	36.72	32.58	34.88	3,823.23
Sep 2025	337.00	281.00	301.30	41.07	30.29	34.33	3,762.66
Aug 2025	331.35	296.75	308.50	39.57	32.92	35.15	3,852.57
Jul 2025	351.55	280.00	322.30	41.29	26.84	36.72	4,024.91
Jun 2025	338.30	282.05	313.55	39.49	27.23	35.72	3,915.62
May 2025	325.95	256.30	323.40	37.43	28.31	36.85	4,038.63
Apr 2025	317.90	228.60	290.25	38.54	22.72	33.07	3,624.65
Mar 2025	314.85	253.55	285.70	41.27	27.14	32.55	3,567.63
Feb 2025	322.90	256.00	272.80	53.91	33.84	40.54	3,406.54
Jan 2025	323.30	255.60	279.70	49.21	36.40	41.57	3,492.71
Share Prices Of 2024
Dec 2024	355.05	298.10	307.10	53.38	43.01	45.64	3,834.86
Nov 2024	374.95	312.00	338.60	57.35	44.40	49.87	4,190.22
Oct 2024	401.80	344.55	347.90	60.71	46.77	51.24	4,305.31
Sep 2024	407.70	362.25	381.85	65.53	51.17	56.24	4,725.28
Aug 2024	411.85	343.95	383.25	63.08	50.03	56.45	4,742.60
Jul 2024	373.00	296.80	355.80	57.59	42.12	52.40	4,402.91

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