IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	158.90 May 22,2026 EOD	158.97 May 22,2026 EOD
Today's Change( )	1.45 (0.92%)	1.20 (0.76%)
Open( )	160.05	157.50
Prev Close( )	157.45	157.77
Volume	2,465.00	59,026.00
Today's Range( )	160.40 - 157.85	160.18 - 157.50
52-Week Range( )	224.60 - 136.60	224.80 - 136.10
Buy (Size)	N.A	158.97(×99)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1958
Registered Office	2nd Floor Block-B DLF Cyber,Greens DLF Cyber City PhaseIII, Gurugram, Haryana-122002
Telephone	91-124-4503795/99
Fax	91-124-4147698/99
Chairman	JYOTI ISHWAR CHANDRA NARANG
Managing Director	Joydeep Mukherjee
Company Secretary	Ravi Arora
Auditor	S N Dhawan & Co LLP
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Integrated Registry Mgt Ser.Pv #30 Ramana Residency,4th Cross Sampige Rd,Malleswaram ,Bangalore - 560003

Board of Directors


Chairman & Independent Directo	JYOTI ISHWAR CHANDRA NARANG
Independent Non Exe. Director	ATUL KHOSLA
Non Executive Director	Roberto Callieri
Managing Director	Joydeep Mukherjee
Whole Time Director- Technical	Vimal Kumar Jain
Non Executive Director	Vimal Kumar Choudhary
Vice President & CS	Ravi Arora

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	226.62	226.62	226.62	226.62	226.62	226.62
Reserves Total	1168.56	1243.21	1234.77	1338.62	1267.27	1088.02
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	1395.18	1469.83	1461.39	1565.24	1493.89	1314.64
Secured Loans	64.87	125.08	173.78	190.22	174.49	160.06
Unsecured Loans	10.54	11.96	7.89	8.53	131.84	252.67
Total Debt	75.41	137.04	181.67	198.75	306.33	412.73
Other Liabilities	13.90	16.57	24.39	42.14	57.83	71.16
Total Liabilities	1484.49	1623.44	1667.45	1806.13	1858.05	1798.53
APPLICATION OF FUNDS :
Gross Block	2364.03	2322.86	2302.12	2264.96	2219.53	2194.63
Less : Accumulated Depreciation	1017.83	912.70	811.69	703.14	601.09	501.60
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1346.20	1410.16	1490.43	1561.82	1618.44	1693.03
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	110.43	27.66	5.83	27.00	18.91	15.99
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	20.45	14.08	4.80	4.80	0.00	0.00
Current Assets, Loans & Advances
Inventories	171.04	175.76	175.23	173.05	160.71	145.76
Sundry Debtors	57.18	55.02	31.12	39.99	33.32	25.67
Cash and Bank Balance	478.16	554.76	491.96	382.13	431.65	470.62
Loans and Advances	307.02	355.57	414.49	589.04	370.52	382.08
Total Current Assets	1013.40	1141.11	1112.80	1184.21	996.20	1024.13
Less : Current Liabilities and Provisions
Current Liabilities	625.93	605.39	564.86	576.54	573.60	536.84
Provisions	234.44	227.24	218.98	223.63	220.02	267.20
Total Current Liabilities & Provisions	860.37	832.63	783.84	800.17	793.62	804.04
Net Current Assets	153.03	308.48	328.96	384.04	202.58	220.09
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	14.31	15.63	15.00	16.33	44.41	141.34
Deferred Tax Liability	211.41	220.68	228.37	233.86	238.16	331.60
Net Deferred Tax	-197.10	-205.05	-213.37	-217.53	-193.75	-190.26
Other Assets	51.48	68.11	50.80	46.00	211.87	59.68
Total Assets	1484.49	1623.44	1667.45	1806.13	1858.05	1798.53
Contingent Liabilities	20.30	25.47	22.49	26.03	26.20	31.52

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	2148.88	2365.78	2238.10	2296.96	2116.67	2169.62
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2148.88	2365.78	2238.10	2296.96	2116.67	2169.62
Other Income	45.47	54.52	45.29	49.07	46.46	52.73
Stock Adjustments	-14.26	-29.37	12.58	21.70	-3.92	-5.06
Total Income	2180.09	2390.93	2295.97	2367.73	2159.21	2217.29
EXPENDITURE :
Raw Materials	427.66	432.63	413.58	450.36	368.55	383.59
Power & Fuel Cost	559.44	669.72	772.63	642.42	488.02	473.60
Employee Cost	156.95	152.68	133.03	130.68	127.34	131.19
Other Manufacturing Expenses	251.65	229.81	220.76	225.36	208.52	209.48
Selling & Administrative Expenses	476.38	510.10	436.64	408.77	390.38	404.36
Miscellaneous Expenses	23.12	24.75	25.19	26.52	23.30	34.55
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1895.20	2019.69	2001.83	1884.11	1606.11	1636.77
Operating Profit	284.89	371.24	294.14	483.62	553.10	580.52
Interest	29.29	34.76	46.06	36.44	50.85	73.85
Gross Profit	255.60	336.48	248.08	447.18	502.25	506.67
Depreciation	109.79	109.67	112.31	112.05	111.03	108.61
Profit Before Tax	145.81	226.81	135.77	335.13	391.22	398.06
Tax	46.97	67.15	41.07	59.30	72.93	69.17
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-7.91	-8.09	-4.47	23.57	3.34	60.83
Reported Net Profit	106.75	167.75	99.17	252.26	314.95	268.06
Extraordinary Items	-0.33	0.27	0.07	0.47	2.22	0.00
Adjusted Net Profit	107.08	167.48	99.10	251.79	312.73	268.06
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	-20.96
P & L Balance brought forward	790.96	781.84	886.62	744.64	565.66	420.54
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	181.29	158.63	203.95	110.28	135.97	101.98
P & L Balance carried down	716.42	790.96	781.84	886.62	744.64	565.66
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 %	70.00	80.00	70.00	90.00	80.00	75.00
Dividend Per Share(Rs)	7.00	8.00	7.00	9.00	8.00	7.50
Earnings Per Share-Unit Curr	4.71	7.40	4.38	11.13	13.90	11.83
Earnings Per Share(Adj)-Unit Curr	4.71	7.40	4.38	11.13	13.90	11.83
Book Value-Unit Curr	61.56	64.86	64.49	69.07	65.92	58.01
Book Value(Adj)-Unit Curr	61.56	64.86	64.49	69.07	65.92	58.01

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	574.17	511.66	597.54
Other Operating Income	0.00	0.00	0.00
Other Income	6.05	8.96	9.44
Total Income	580.22	520.62	606.98
Total Expenditure	525.79	454.13	509.02
PBIDT	54.43	66.49	97.96
Interest	4.27	6.06	6.30
PBDT	50.16	60.43	91.66
Depreciation	27.67	26.96	27.07
Tax	8.43	11.32	18.65
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-1.54	-2.78	-2.29
Reported Profit After Tax	15.60	24.93	48.23
Extra-ordinary Items	-2.85	0.00	0.00
Adjusted Profit After Extra-ordinary item	18.45	24.93	48.23
EPS (Unit Curr.)	0.69	1.10	2.13
EPS (Adj) (Unit Curr.)	0.69	1.10	2.13
Calculated EPS (Unit Curr.)	0.69	1.10	2.13
Calculated EPS (Adj) (Unit Curr.)	0.69	1.10	2.13
Calculated EPS (Ann.) (Unit Curr.)	2.75	4.40	8.51
Calculated EPS (Adj) (Ann.) (Unit Curr.)	2.75	4.40	8.51
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	226.62	226.62	226.62
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(%)	9.48	12.99	16.39
PBDTM(%)	8.74	11.81	15.34
PATM(%)	2.72	4.87	8.07

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.07	0.11	0.13	0.17	0.26
Long Term Debt-Equity Ratio	0.03	0.06	0.09	0.11	0.17
Current Ratio	0.96	1.04	1.08	1.01	0.91
Fixed Assets	0.92	1.02	0.98	1.02	0.96
Inventory	12.39	13.48	12.85	13.76	13.81
Debtors	38.30	54.93	62.95	62.66	71.76
Interest Cover Ratio	5.98	7.53	3.95	10.20	8.69
PBIDTM (%)	13.26	15.69	13.14	21.05	26.13
PBITM (%)	8.15	11.06	8.12	16.18	20.89
PBDTM (%)	11.89	14.22	11.08	19.47	23.73
CPM (%)	10.08	11.73	9.45	15.86	20.13
APATM (%)	4.97	7.09	4.43	10.98	14.88
ROCE (%)	11.27	15.90	10.47	20.28	24.18
RONW (%)	7.45	11.45	6.55	16.49	22.43

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2026	162.00	141.50	158.20	35.04	29.10	33.48	3,585.02
Mar 2026	161.90	136.60	137.10	34.77	28.80	29.01	3,106.87
Feb 2026	181.00	159.00	163.50	40.08	32.61	34.60	3,705.12
Jan 2026	176.60	160.15	170.40	37.57	33.58	36.06	3,861.49
Share Prices Of 2025
Dec 2025	183.10	169.00	175.15	39.14	35.32	37.07	3,969.13
Nov 2025	195.70	180.45	183.95	41.54	38.06	38.93	4,168.55
Oct 2025	207.25	191.40	196.50	46.26	40.09	41.59	4,452.95
Sep 2025	221.95	197.00	200.70	47.50	40.79	42.47	4,548.13
Aug 2025	224.60	204.50	205.60	48.54	43.05	43.51	4,659.17
Jul 2025	221.05	203.25	213.00	47.03	42.69	45.08	4,826.86
Jun 2025	209.00	191.25	205.75	44.70	40.13	43.54	4,662.56
May 2025	205.70	184.60	197.30	44.29	38.34	41.75	4,471.08
Apr 2025	204.95	181.05	191.45	44.73	37.31	40.52	4,338.51
Mar 2025	208.45	187.10	197.95	45.01	36.91	41.89	4,485.81
Feb 2025	221.75	188.75	192.35	30.10	25.06	26.03	4,358.90
Jan 2025	242.00	202.30	218.00	34.92	27.25	29.50	4,940.17
Share Prices Of 2024
Dec 2024	230.65	206.75	208.00	31.85	27.77	28.14	4,713.55
Nov 2024	239.95	208.00	217.65	32.86	27.45	29.45	4,932.23
Oct 2024	257.85	207.15	231.45	39.56	27.23	31.32	5,244.96
Sep 2024	238.95	217.45	222.25	32.52	28.79	30.07	5,036.48

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 50600.73
294.06 0.58%

S&P 500 7493.73
27.01 0.36%

HANG SENG 25606.04
219.51 0.86%

NIKKEI 225 63328.42
1644.28 2.67%

FTSE 100 10474.02
30.55 0.29%

NIFTY 23719.30
64.60 0.27%

× Ask Your Question