IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	302.75 Jun 25,2026 EOD
Today's Change( )	-2.95 (-0.96%)
Open( )	309.95
Prev Close( )	305.70
Volume	1,422.00
Today's Range( )	309.95 - 300.00
52-Week Range( )	359.00 - 247.60
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1988
Registered Office	B-2/8 Safdarjung Enclave,, New Delhi, New Delhi-110029
Telephone	NA
Fax	NA
Chairman	NA
Managing Director	M S Bagla
Company Secretary	Amit Kumar Jha
Auditor	Salarpuria & Partners
Face Value	10
Market Lot	1
Listing	BSE,Kolkata,MSEI BSE,Kolkata,MSEI
Registrar	Link Intime Spectrum Reg. Ltd 44 Naraina Indl Are,Phase I,Naraina,New Delhi - 110028

Board of Directors


Executive Director & MD	M S Bagla
E D & Wholetime Director	Urmia Goenka Ashok Kumar Pathak
Independent Non Exe. Director	Sudeep Pande Ravi Kumar Aggarwal Amit Sharma
Company Secretary	Amit Kumar Jha

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	5.12	5.12	5.12	5.12	5.12	5.12
Reserves Total	86.80	70.76	54.61	49.73	38.17	29.52
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	91.92	75.88	59.73	54.85	43.29	34.64
Secured Loans	83.70	59.91	66.11	77.55	72.50	56.36
Unsecured Loans	3.41	0.50	0.29	2.90	11.13	13.91
Total Debt	87.11	60.41	66.40	80.45	83.63	70.27
Other Liabilities	1.90	1.67	1.62	1.51	1.53	1.37
Total Liabilities	180.93	137.96	127.75	136.81	128.45	106.28
APPLICATION OF FUNDS :
Gross Block	140.64	150.09	146.36	138.80	123.99	103.85
Less : Accumulated Depreciation	70.30	77.83	69.49	58.73	47.83	42.29
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	70.34	72.26	76.87	80.07	76.16	61.56
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	22.92	0.00	0.26	0.00	0.00	10.91
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	20.47	15.15	3.42	1.67	1.33	1.33
Current Assets, Loans & Advances
Inventories	62.60	37.54	51.22	49.08	25.48	20.04
Sundry Debtors	27.27	39.88	25.91	47.34	32.17	17.87
Cash and Bank Balance	1.68	2.26	1.19	3.44	3.89	1.43
Loans and Advances	30.32	15.25	6.06	14.55	18.23	11.22
Total Current Assets	121.87	94.93	84.38	114.42	79.76	50.56
Less : Current Liabilities and Provisions
Current Liabilities	48.52	39.14	36.48	59.37	30.03	16.15
Provisions	6.36	6.83	0.41	0.85	1.20	1.36
Total Current Liabilities & Provisions	54.88	45.97	36.89	60.21	31.23	17.51
Net Current Assets	67.00	48.96	47.49	54.20	48.53	33.05
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.61	0.67	0.59	0.66	0.55	1.59
Deferred Tax Liability	3.37	3.19	4.00	4.97	4.39	3.86
Net Deferred Tax	-2.76	-2.52	-3.41	-4.31	-3.84	-2.27
Other Assets	2.96	4.11	3.12	5.17	6.27	1.70
Total Assets	180.92	137.96	127.74	136.81	128.45	106.28
Contingent Liabilities	42.45	1.76	10.56	10.56	8.32	0.91

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	284.82	304.16	321.54	449.08	213.65	153.03
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	284.82	304.16	321.54	449.08	213.65	153.03
Other Income	4.51	3.00	3.49	4.32	6.67	5.69
Stock Adjustments	-2.34	-2.92	3.76	5.00	1.09	-1.74
Total Income	286.99	304.24	328.79	458.40	221.41	156.98
EXPENDITURE :
Raw Materials	160.15	187.37	220.36	322.86	138.00	95.31
Power & Fuel Cost	13.14	11.82	12.98	11.08	8.14	7.44
Employee Cost	23.54	19.85	19.72	18.03	12.55	11.55
Other Manufacturing Expenses	20.32	20.91	20.66	25.68	26.77	17.23
Selling & Administrative Expenses	29.40	25.53	29.06	42.06	6.49	6.50
Miscellaneous Expenses	1.72	2.91	2.41	1.27	1.46	0.94
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	248.26	268.39	305.19	420.99	193.42	138.96
Operating Profit	38.73	35.85	23.61	37.40	27.99	18.02
Interest	6.15	5.26	6.80	8.35	6.07	5.40
Gross Profit	32.58	30.59	16.81	29.05	21.92	12.62
Depreciation	11.12	8.74	10.98	10.93	8.26	6.88
Profit Before Tax	21.46	21.85	5.83	18.12	13.66	5.74
Tax	5.83	6.33	1.87	5.14	3.35	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.24	-0.88	-0.91	0.47	1.57	-0.84
Reported Net Profit	15.39	16.41	4.86	12.52	8.75	6.58
Extraordinary Items	0.30	0.07	0.05	0.01	0.01	0.00
Adjusted Net Profit	15.09	16.34	4.81	12.51	8.74	6.58
Adjustment below Net Profit	0.65	-0.25	0.02	-0.96	-0.10	-1.26
P & L Balance brought forward	68.09	51.93	47.05	35.49	26.84	21.52
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	84.12	68.09	51.93	47.05	35.49	26.84
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	30.08	32.07	9.50	24.47	17.10	12.86
Earnings Per Share(Adj)-Unit Curr	30.08	32.07	9.50	24.47	17.10	12.86
Book Value-Unit Curr	179.65	148.31	116.73	107.19	84.60	67.69
Book Value(Adj)-Unit Curr	179.65	148.31	116.73	107.19	84.60	67.69

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	66.58	65.87	66.39
Other Operating Income	0.00	0.00	0.00
Other Income	1.16	1.18	0.84
Total Income	67.74	67.05	67.23
Total Expenditure	55.29	54.77	57.74
PBIDT	12.45	12.28	9.49
Interest	1.72	1.43	1.89
PBDT	10.73	10.85	7.60
Depreciation	2.88	2.49	2.48
Tax	1.56	2.44	1.47
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.72	-0.60	-0.10
Reported Profit After Tax	5.57	6.52	3.75
Extra-ordinary Items	-0.06	0.00	0.00
Adjusted Profit After Extra-ordinary item	5.63	6.52	3.75
EPS (Unit Curr.)	10.88	12.73	7.33
EPS (Adj) (Unit Curr.)	10.88	12.73	7.33
Calculated EPS (Unit Curr.)	10.88	12.73	7.32
Calculated EPS (Adj) (Unit Curr.)	10.88	12.73	7.32
Calculated EPS (Ann.) (Unit Curr.)	43.52	50.94	29.30
Calculated EPS (Adj) (Ann.) (Unit Curr.)	43.52	50.94	29.30
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	5.12	5.12	5.12
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(%)	18.70	18.64	14.29
PBDTM(%)	16.12	16.47	11.45
PATM(%)	8.37	9.90	5.65

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.88	0.94	1.28	1.67	1.97
Long Term Debt-Equity Ratio	0.19	0.17	0.33	0.59	0.98
Current Ratio	0.98	0.93	0.93	0.94	0.99
Fixed Assets	1.96	2.05	2.26	3.42	1.88
Inventory	5.69	6.85	6.41	12.05	9.39
Debtors	8.48	9.25	8.78	11.30	8.54
Interest Cover Ratio	4.49	5.15	1.86	3.17	3.25
PBIDTM (%)	13.60	11.79	7.34	8.33	13.10
PBITM (%)	9.69	8.91	3.93	5.89	9.23
PBDTM (%)	11.44	10.06	5.23	6.47	10.26
CPM (%)	9.31	8.27	4.93	5.22	7.96
APATM (%)	5.40	5.40	1.51	2.79	4.10
ROCE (%)	17.32	20.41	9.54	19.96	16.82
RONW (%)	18.34	24.20	8.48	25.51	22.46

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
May 2026	325.50	300.05	312.00	11.25	9.94	10.59	159.74
Apr 2026	323.75	278.30	316.20	11.14	9.02	10.73	161.89
Mar 2026	308.70	247.60	279.45	11.37	7.44	9.48	143.08
Feb 2026	318.75	278.05	298.90	11.48	8.74	10.14	153.04
Jan 2026	328.00	285.60	291.85	11.14	9.04	9.90	149.43
Share Prices Of 2025
Dec 2025	337.00	294.00	321.90	11.93	9.76	10.92	164.81
Nov 2025	347.00	286.90	331.60	12.33	9.37	11.25	169.78
Oct 2025	333.00	296.00	311.30	11.47	9.50	10.56	159.39
Sep 2025	359.00	311.10	333.40	12.67	10.29	11.31	170.70
Aug 2025	328.90	302.60	316.75	11.43	9.89	10.75	162.18
Jul 2025	357.95	310.00	321.00	12.42	9.94	10.89	164.35
Jun 2025	378.00	326.60	343.90	13.23	10.98	11.67	176.08
May 2025	359.00	301.25	341.10	12.48	9.94	11.57	174.64
Apr 2025	371.00	299.95	339.20	13.20	9.72	11.51	173.67
Mar 2025	393.70	281.25	336.15	13.67	8.02	11.41	172.11
Feb 2025	409.95	320.00	324.95	13.26	9.87	10.18	166.37
Jan 2025	424.90	362.35	399.90	13.64	10.96	12.53	204.75
Share Prices Of 2024
Dec 2024	451.45	400.05	411.10	14.46	12.20	12.88	210.48
Nov 2024	476.95	395.00	434.10	15.95	12.00	13.60	222.26
Oct 2024	438.60	376.10	399.10	14.97	11.55	12.51	204.34

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 51867.48
179.64 0.35%

S&P 500 7378.60
-7.86 -0.11%

HANG SENG 23076.92
-335.27 -1.43%

NIKKEI 225 72467.78
3292.81 4.76%

FTSE 100 10453.87
25.02 0.24%

NIFTY 24056.00
34.35 0.14%

× Ask Your Question