IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	277.95 Sep 03,2026 EOD
Today's Change( )	0.00 (0.00%)
Open( )	274.15
Prev Close( )	277.95
Volume	18,743.00
Today's Range( )	280.45 - 269.00
52-Week Range( )	297.80 - 177.00
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1971
Registered Office	Village Billanwadi,Baddi, Solan, Himachal Pradesh-173205
Telephone	91-1795-246351/245466
Fax	91-1795-245467
Chairman	Vijay Aggarwal
Managing Director	Vijay Aggarwal
Company Secretary	Himanshu kalra
Auditor	PRA Associates
Face Value	2
Market Lot	1
Listing	BSE,MSEI BSE,MSEI
Registrar	MCS Share Transfer Agent Ltd Neelam Apartments ,88 Sampatrao Colony ,Alkapuri ,Vadodara-390007

Board of Directors


Joint Managing Director	Rajiv Aggarwal
Chairman & Managing Director	Vijay Aggarwal
Independent Non Exe. Director	Kuldip Narain Gupta Kiran Raghuvinder Singh Ravikant Dhawan Harpal Singh
CS / CO / Manager - Secretarial & Legal	Himanshu kalra
Joint Managing Director	RAJIV AGGARWAL

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	1.89	1.57	1.57	1.57	1.57	1.57
Reserves Total	214.74	178.44	171.60	161.20	152.51	147.32
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	3.76	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	220.39	180.01	173.17	162.77	154.08	148.89
Secured Loans	169.44	165.99	166.00	150.61	151.09	129.69
Unsecured Loans	-19.13	-16.51	-18.27	0.00	0.00	0.00
Total Debt	150.31	149.48	147.73	150.61	151.09	129.69
Other Liabilities	4.92	4.93	5.35	4.53	4.29	4.25
Total Liabilities	375.62	334.42	326.25	317.91	309.46	282.83
APPLICATION OF FUNDS :
Gross Block	303.43	284.71	248.51	241.20	233.51	225.15
Less : Accumulated Depreciation	116.95	107.20	97.75	89.16	80.17	71.30
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	186.48	177.51	150.76	152.04	153.34	153.85
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	2.08	0.46	0.29	0.51	0.03	0.84
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.01	0.01	0.01	0.01	0.01	0.00
Current Assets, Loans & Advances
Inventories	166.97	162.20	153.48	146.78	138.98	124.80
Sundry Debtors	76.71	53.09	53.74	60.20	45.47	27.16
Cash and Bank Balance	2.32	2.49	2.33	2.19	2.32	3.38
Loans and Advances	8.25	9.48	6.18	5.30	5.18	11.59
Total Current Assets	254.24	227.26	215.72	214.47	191.95	166.93
Less : Current Liabilities and Provisions
Current Liabilities	66.26	69.88	48.25	51.29	40.01	43.03
Provisions	2.62	2.19	1.87	1.45	1.04	0.98
Total Current Liabilities & Provisions	68.88	72.07	50.12	52.73	41.05	44.02
Net Current Assets	185.36	155.19	165.60	161.74	150.90	122.92
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	11.29	11.20	12.69	13.54	14.00	13.57
Deferred Tax Liability	20.03	18.34	16.01	14.81	13.92	12.59
Net Deferred Tax	-8.74	-7.14	-3.32	-1.27	0.08	0.98
Other Assets	10.43	8.39	12.90	4.89	5.11	4.25
Total Assets	375.62	334.42	326.25	317.92	309.46	282.83
Contingent Liabilities	18.76	18.45	34.88	22.13	0.00	16.95

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	402.98	373.43	406.46	351.65	238.89	223.11
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	402.98	373.43	406.46	351.65	238.89	223.11
Other Income	4.03	2.49	6.26	5.97	2.51	4.42
Stock Adjustments	-1.62	3.61	6.15	7.77	7.06	-1.22
Total Income	405.39	379.53	418.87	365.39	248.46	226.31
EXPENDITURE :
Raw Materials	224.42	218.54	245.27	208.55	131.02	112.07
Power & Fuel Cost	29.93	26.84	26.61	25.96	20.46	19.79
Employee Cost	47.47	42.40	42.18	37.75	29.16	32.03
Other Manufacturing Expenses	37.67	33.03	42.12	38.80	23.40	21.00
Selling & Administrative Expenses	22.18	20.24	17.69	14.33	10.48	11.67
Miscellaneous Expenses	0.64	0.91	2.06	0.99	0.70	0.23
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	362.32	341.95	375.93	326.38	215.22	196.80
Operating Profit	43.06	37.58	42.93	39.01	33.24	29.52
Interest	19.62	18.16	18.02	17.26	16.60	16.08
Gross Profit	23.44	19.42	24.91	21.75	16.64	13.44
Depreciation	10.53	9.71	9.36	9.46	9.48	8.82
Profit Before Tax	12.91	9.71	15.55	12.29	7.16	4.62
Tax	1.76	0.42	3.87	2.52	1.21	0.46
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	1.39	2.18	1.00	0.95	0.82	0.93
Reported Net Profit	9.76	7.11	10.68	8.83	5.14	3.25
Extraordinary Items	-0.11	-0.13	-1.04	-0.28	-0.10	0.01
Adjusted Net Profit	9.87	7.24	11.72	9.11	5.24	3.24
Adjustment below Net Profit	-0.76	-0.36	0.00	0.00	0.00	0.00
P & L Balance brought forward	125.61	119.17	108.07	99.38	94.19	93.01
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.35	0.31	0.31	0.31	0.16	0.95
P & L Balance carried down	134.27	125.61	118.44	107.90	99.17	95.31
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 %	25.00	20.00	20.00	20.00	20.00	10.00
Dividend Per Share(Rs)	0.50	0.40	0.40	0.40	0.40	0.20
Earnings Per Share-Unit Curr	10.30	9.04	13.58	11.23	6.53	4.13
Earnings Per Share(Adj)-Unit Curr	10.30	9.04	13.58	11.23	6.53	4.13
Book Value-Unit Curr	228.72	228.85	220.15	206.94	195.89	189.29
Book Value(Adj)-Unit Curr	228.72	228.85	220.15	206.94	195.89	189.29

Quarterly Results

Quarters :

Particulars	Jun 2026 ( Cr)	Mar 2026 ( Cr)	Dec 2025 ( Cr)
Gross Sales	118.28	119.54	108.58
Other Operating Income	0.00	0.00	0.00
Other Income	0.50	0.88	0.05
Total Income	118.78	120.43	108.63
Total Expenditure	104.91	107.96	96.94
PBIDT	13.87	12.47	11.69
Interest	5.57	5.02	4.34
PBDT	8.29	7.45	7.35
Depreciation	2.79	2.71	2.68
Tax	1.01	0.31	1.24
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.35	0.65	0.39
Reported Profit After Tax	4.15	3.79	3.04
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	4.15	3.79	3.04
EPS (Unit Curr.)	4.01	3.98	3.21
EPS (Adj) (Unit Curr.)	4.01	3.98	3.21
Calculated EPS (Unit Curr.)	4.01	2.00	3.21
Calculated EPS (Adj) (Unit Curr.)	4.01	2.00	3.21
Calculated EPS (Ann.) (Unit Curr.)	16.05	7.99	12.84
Calculated EPS (Adj) (Ann.) (Unit Curr.)	16.05	7.99	12.84
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	2.07	1.89	1.89
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	1.00	2.00
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(%)	11.73	10.43	10.77
PBDTM(%)	7.01	6.23	6.77
PATM(%)	3.51	3.17	2.80

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.75	0.84	0.89	0.95	0.93
Long Term Debt-Equity Ratio	0.21	0.31	0.30	0.28	0.27
Current Ratio	1.28	1.35	1.38	1.29	1.24
Fixed Assets	1.37	1.40	1.66	1.48	1.04
Inventory	2.45	2.37	2.71	2.46	1.81
Debtors	6.21	6.99	7.13	6.66	6.58
Interest Cover Ratio	1.66	1.53	1.86	1.71	1.43
PBIDTM (%)	10.69	10.06	10.56	11.09	13.91
PBITM (%)	8.07	7.46	8.26	8.40	9.95
PBDTM (%)	5.82	5.20	6.13	6.19	6.97
CPM (%)	5.03	4.50	4.93	5.20	6.12
APATM (%)	2.42	1.90	2.63	2.51	2.15
ROCE (%)	9.16	8.43	10.42	9.42	8.03
RONW (%)	4.88	4.03	6.36	5.57	3.39

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Aug 2026	297.80	246.40	270.80	32.41	24.30	28.34	279.76
Jul 2026	278.00	186.60	268.05	30.18	19.34	28.06	276.92
Jun 2026	221.85	193.05	199.65	24.54	19.54	20.90	206.26
May 2026	225.85	199.95	216.35	24.24	20.80	22.65	223.51
Apr 2026	229.80	187.00	212.30	24.74	19.17	22.22	219.33
Mar 2026	204.90	177.00	183.00	24.01	17.89	19.15	189.06
Feb 2026	225.00	197.00	201.00	23.12	18.52	19.29	190.38
Jan 2026	227.95	183.00	203.95	23.08	17.16	19.57	193.17
Share Prices Of 2025
Dec 2025	254.50	208.10	218.30	25.30	18.95	20.95	206.76
Nov 2025	271.50	224.95	247.00	27.25	21.06	23.70	233.94
Oct 2025	237.00	197.00	232.25	23.21	18.60	22.29	219.97
Sep 2025	230.00	191.10	201.15	23.36	18.08	19.30	190.52
Aug 2025	227.60	194.60	201.00	22.75	18.42	19.29	190.38
Jul 2025	237.60	194.00	224.05	23.06	18.00	21.50	212.21
Jun 2025	216.40	177.35	206.80	21.73	16.79	19.84	195.87
May 2025	207.85	151.90	184.45	21.39	13.13	17.70	174.70
Apr 2025	182.70	151.95	172.15	18.43	14.08	16.52	163.05
Mar 2025	183.00	149.05	158.80	17.58	13.04	15.24	150.41
Feb 2025	205.00	151.10	162.50	26.12	16.70	19.78	143.19
Jan 2025	249.85	180.20	194.95	33.42	20.98	23.73	171.79

IMSL APPS

Company

Market Board

Important Links

Authorised Person Details
Branch Details
Account Opening Process
Investor Complaints Redressal Process
Online Grievance Redressal (ODR)
ODR Circular
SCORES
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

KYC is one time exercise while dealing in securities markets - once KYC is done through a SEBI registered intermediary (broker, DP, Mutual Fund etc.), you need not undergo the same process again when you approach another intermediary.

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 53682.77
599.82 1.13%

S&P 500 7765.55
77.95 1.01%

HANG SENG 25171.10
-140.11 -0.55%

NIKKEI 225 64337.38
11.74 0.02%

FTSE 100 10831.87
75.42 0.70%

NIFTY 23910.90
37.45 0.16%

× Ask Your Question