IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	23.72 Mar 09,2026 EOD
Today's Change( )	0.72 (3.13%)
Open( )	23.00
Prev Close( )	23.00
Volume	637.00
Today's Range( )	23.99 - 22.00
52-Week Range( )	33.80 - 13.05
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1982
Registered Office	S-191/C 3rd Floor Manak Comple,School Block Shakarpur, New Delhi, New Delhi-110092
Telephone	91-11-22481711
Fax	NA
Chairman	NA
Managing Director	Sidharth Goyal
Company Secretary	Megha Dhruv
Auditor	R C Agarwal & Co
Face Value	10
Market Lot	1
Listing	BSEBSE
Registrar	Beetal Fin.&Computer Ser.P Ltd 99 BeetalHouse 3rd F,Behind Local Shp Cen,Nr Dada Harsukh Das,New Delhi - 110062

Board of Directors


Managing Director & CFO	Sidharth Goyal
Independent Non Exe. Director	Ananyaa Pandey Sushil Kumar
Non-Executive & Non-Independent Director	Ashwin Dorairajan
Company Sec. & Compli. Officer	Megha Dhruv

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	9.95	9.95	9.95	9.95	9.95	9.95
Reserves Total	6.48	5.38	4.52	3.90	3.26	2.96
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	16.43	15.33	14.47	13.85	13.21	12.91
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	43.27	34.26	26.72	28.42	28.09	23.45
Total Loan Funds	43.27	34.26	26.72	28.42	28.09	23.45
Other Liabilities	0.00	0.00	0.00	0.00	0.00	0.00
Total Liabilities	59.70	49.59	41.19	42.27	41.30	36.36
APPLICATION OF FUNDS :
Loan / Non-Current Assets	90.03	49.70	30.27	32.78	38.35	30.13
Fixed Assets
Gross Block	1.63	0.96	0.96	0.96	0.82	0.74
Less: Accumulated Depreciation	0.77	0.62	0.51	0.40	0.29	0.21
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	0.86	0.34	0.45	0.56	0.53	0.53
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.00	0.00	0.00	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	3.21	7.83	7.46	6.56	5.98	4.09
Cash and Bank Balance	5.69	0.77	0.99	0.08	0.48	0.84
Loans and Advances	0.59	0.29	0.29	0.33	0.26	0.27
Total Current Assets	9.50	8.88	8.74	6.97	6.72	5.20
Less : Current Liabilities and Provisions
Current Liabilities	39.29	11.15	1.53	2.28	3.53	2.70
Provisions	3.98	0.82	0.72	0.83	0.77	0.49
Total Current Liabilities & Provisions	43.26	11.97	2.25	3.11	4.30	3.19
Net Current Assets	-33.76	-3.09	6.49	3.86	2.42	2.01
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Liability	0.07	0.01	0.00	0.01	0.00	0.02
Net Deferred Tax	-0.07	-0.01	0.00	-0.01	0.00	-0.02
Other Assets	2.64	2.64	3.97	5.07	0.00	3.70
Total Assets	59.70	49.58	41.18	42.27	41.29	36.36
Contingent Liabilities	0.00	0.00	0.00	0.00	0.00	0.00

Profit and Loss

Particulars(INCOME)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Operating Income	8.65	4.55	2.80	2.86	2.94	2.75
Other Income	0.00	0.00	0.00	0.00	0.00	0.01
Total Income	8.65	4.55	2.80	2.86	2.94	2.76
EXPENDITURE :
Operating Expenses & Administrative Expenses	0.22	0.16	0.28	0.29	0.28	0.14
Miscellaneous Expenses	0.00	0.56	0.00	0.04	0.04	0.11
Interest	5.86	2.21	1.34	1.37	1.79	1.61
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	0.34	0.30	0.26	0.16	0.15	0.16
Total Expenditure	6.42	3.23	1.88	1.86	2.26	2.02
Gross Profit	2.22	1.31	0.93	1.00	0.69	0.74
Depreciation	0.15	0.11	0.11	0.10	0.09	0.08
Profit Before Tax	2.07	1.20	0.82	0.90	0.60	0.66
Tax	0.54	0.31	0.21	0.24	0.16	0.17
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.06	0.01	-0.01	0.01	-0.03	0.00
Reported Net Profit	1.48	0.87	0.61	0.64	0.47	0.48
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	1.48	0.87	0.61	0.64	0.47	0.48
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	2.89	2.21	1.71	1.19	0.99	0.60
Appropriations	0.38	0.02	-0.01	0.13	0.18	0.00
P & L Balance carried down	3.68	2.89	2.21	1.71	1.19	0.99
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	1.48	0.88	0.61	0.65	0.47	0.49
Earnings Per Share(Adj)-Unit Curr	1.48	0.88	0.61	0.65	0.47	0.49
Book Value-Unit Curr	16.51	15.41	14.55	13.92	13.27	12.98
Book Value(Adj)-Unit Curr	16.51	15.41	14.55	13.92	13.27	12.98

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Operating Income	3.44	3.47	3.10
Total Income	3.45	3.47	3.10
Interest	1.65	2.05	1.75
Employee Expenses	0.28	0.11	0.11
Selling & Administrative Expenses	0.00	0.00	0.00
Impairment of Assets	0.00	0.00	0.00
Loss on Forex Transaction	0.00	0.00	0.00
Other Expenses	0.27	0.06	0.15
TOTAL OPERATING EXPENDITURE	2.20	2.22	2.01
Operating Profit Before Prov. & Cont.	1.25	1.25	1.09
Provisions & Write Offs	0.00	0.00	0.00
Depreciation	0.05	0.05	0.05
TOTAL EXPENDITURE	2.25	2.27	2.06
Tax	0.31	0.31	0.27
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	0.88	0.89	0.78
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	0.88	0.89	0.78
EPS (Unit Curr.)	0.89	0.89	0.78
EPS (Adj) (Unit Curr.)	0.89	0.89	0.78
Calculated EPS (Unit Curr.)	0.89	0.89	0.78
Calculated EPS (Adj) (Unit Curr.)	0.89	0.89	0.78
Calculated EPS (Ann.) (Unit Curr.)	3.56	3.58	3.12
Calculated EPS (Adj) (Ann.) (Unit Curr.)	3.56	3.58	3.12
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	9.95	9.95	9.95
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(%)	84.01	95.10	91.94
PBDTM(%)	36.05	36.02	35.48
PATM(%)	25.58	25.65	25.16
Net Interest Income	0.00	0.00	0.00
Operating Expenses	0.00	0.00	0.00
Loan Losses & Provision	0.00	0.00	0.00
Assets Under Management	0.00	0.00	0.00
Return on Equity(%)	0.00	0.00	0.00
Operating Expenses to Net Interest Income(%)	0.00	0.00	0.00
Cost to Income Ratio	0.00	0.00	0.00
Loan Loss Provision Ratio	0.00	0.00	0.00
Loans Spreads(%)	0.00	0.00	0.00
Net Interest Margin(%)	0.00	0.00	0.00
Provision Coverage Ratio(%)	0.00	0.00	0.00
Capital Adequacy Ratio	0.00	0.00	0.00
Tier I Capital	0.00	0.00	0.00
Tier II Capital	0.00	0.00	0.00
Gross Non Performing Assets	0.00	0.00	0.00
Net Non Performing Assets	0.00	0.00	0.00
(%) Gross Non Performing Assets	0.00	0.00	0.00
(%) Net Non Performing Assets	0.00	0.00	0.00
Return on Assets(Annualised)	0.00	0.00	0.00
Return on Assets	0.00	0.00	0.00
Loans Disbursed(Amt Rs cr)	0.00	0.00	0.00
Loans Sanctioned/Approved(Amt Rs cr)	0.00	0.00	0.00
Loan Book(Amt Rs cr)	0.00	0.00	0.00

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	2.44	2.05	1.95	2.09	1.97
Long Term Debt-Equity Ratio	2.44	2.05	1.95	2.09	1.97
Current Ratio	2.86	6.86	14.67	11.43	10.71
Fixed Assets	6.68	4.74	2.92	3.21	3.77
Inventory	0.00	0.00	0.00	0.00	0.00
Debtors	1.57	0.60	0.40	0.46	0.58
Interest Cover Ratio	1.35	1.54	1.60	1.65	1.34
PBIDTM (%)	93.41	77.36	81.07	82.87	84.35
PBITM (%)	91.68	74.95	77.14	79.37	81.29
PBDTM (%)	25.66	28.79	33.21	34.97	23.47
CPM (%)	18.84	21.54	25.71	25.87	19.05
APATM (%)	17.11	19.12	21.79	22.38	15.99
ROCE (%)	14.51	7.49	5.15	5.41	6.16
RONW (%)	9.32	5.84	4.31	4.73	3.60

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Feb 2026	23.99	20.00	23.50	16.46	12.80	15.80	23.38
Jan 2026	25.50	19.25	21.25	18.47	11.68	14.28	21.14
Share Prices Of 2025
Dec 2025	29.99	23.51	24.98	23.09	15.31	16.79	24.85
Nov 2025	33.80	23.50	25.42	29.19	14.94	17.09	25.29
Oct 2025	31.73	18.00	25.82	24.21	11.53	17.35	25.68
Sep 2025	23.90	18.17	20.19	18.71	11.32	13.57	20.08
Aug 2025	23.32	18.50	19.12	17.31	11.43	12.85	19.02
Jul 2025	21.90	18.61	20.94	15.54	11.64	14.07	20.83
Jun 2025	26.27	17.26	19.79	20.05	11.15	13.30	19.69
May 2025	22.70	15.17	19.36	17.89	8.66	13.01	19.26
Apr 2025	22.60	13.83	18.42	18.43	9.30	12.38	18.32
Mar 2025	16.14	13.05	13.83	10.93	8.77	9.30	13.76
Feb 2025	17.25	12.73	16.24	19.91	14.10	18.57	16.15
Jan 2025	25.21	14.40	15.53	29.40	15.27	17.76	15.45
Share Prices Of 2024
Dec 2024	31.03	23.66	24.60	35.48	26.01	28.13	24.47
Nov 2024	1,000.00	27.37	31.66	0.00	0.00	0.00	31.49
Oct 2024	33.24	22.13	29.99	41.20	23.85	34.29	29.83
Sep 2024	23.29	19.27	22.49	27.95	20.08	25.71	22.37
Aug 2024	20.50	15.50	19.32	23.46	17.72	22.09	19.22
Jul 2024	21.00	18.06	20.20	26.51	19.62	23.10	20.09

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 47518.20
-457.55 -0.95%

S&P 500 6761.35
-90.36 -1.32%

HANG SENG 25408.47
-348.83 -1.35%

NIKKEI 225 52808.52
-2812.32 -5.06%

FTSE 100 10249.54
-35.21 -0.34%

NIFTY 24028.05
-422.40 -1.73%

× Ask Your Question