IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	516.25 Oct 01,2026 EOD
Today's Change( )	10.10 (2.00%)
Open( )	516.25
Prev Close( )	506.15
Volume	102.00
Today's Range( )	516.25 - 516.25
52-Week Range( )	516.25 - 121.33
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1959
Registered Office	Kanchenjunga 7th Floor,18 Barakhamba Road, New Delhi, Delhi-110001
Telephone	91-11-23310001-05
Fax	91-11-23313707
Chairman	Raghavendra Anant Mody
Managing Director	Deepak Kejriwal
Company Secretary	Neha Kejriwal
Auditor	K N Gutgutia & Co
Face Value	2
Market Lot	1
Listing	BSEBSE
Registrar	Skyline Financial Services Pvt D-153/A 1st Flr,Okhla Industrial Are,Phase-I,New Delhi-110020

Board of Directors


Chairman & Wholetime Director	Raghavendra Anant Mody
Executive Director & MD	Deepak Kejriwal
Independent Non Exe. Director	Deepika Agrawal Ratan Lal Nangalia Shiv Shanker Aggarwal
Non-Exec & Non-Independent Dir	S S Bhuwania
Company Secretary / Compliance Officer	Neha Kejriwal

Balance Sheet

Particulars (Sources Of Funds)	Mar 2026 ( Cr)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Share Capital	87.94	85.29	82.83	80.53	78.39	76.41
Reserves Total	372.92	380.71	382.45	385.36	395.87	409.05
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	460.86	466.00	465.28	465.89	474.26	485.46
Secured Loans	0.00	1.43	55.32	77.80	99.43	84.01
Unsecured Loans	71.17	58.92	67.55	52.65	42.90	26.64
Total Debt	71.17	60.35	122.87	130.45	142.33	110.65
Other Liabilities	7.15	7.62	9.39	6.98	6.57	5.81
Total Liabilities	539.18	533.97	597.54	603.32	623.16	601.92
APPLICATION OF FUNDS :
Gross Block	444.88	439.42	461.17	532.45	533.97	521.63
Less : Accumulated Depreciation	143.10	134.21	134.65	164.22	163.51	149.64
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	301.78	305.21	326.52	368.23	370.46	371.99
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	39.44	0.56	1.13	1.28	1.27	0.98
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	20.33	88.07	88.07	84.59	84.59	84.59
Current Assets, Loans & Advances
Inventories	100.14	89.22	106.65	113.98	99.45	109.07
Sundry Debtors	50.24	54.82	61.09	68.58	100.37	139.89
Cash and Bank Balance	66.36	5.67	2.52	4.32	6.22	15.28
Loans and Advances	29.69	21.59	15.86	8.77	69.66	73.25
Total Current Assets	246.44	171.30	186.12	195.66	275.69	337.50
Less : Current Liabilities and Provisions
Current Liabilities	60.08	61.48	63.12	54.68	54.35	127.73
Provisions	3.83	3.68	2.91	2.77	2.32	1.17
Total Current Liabilities & Provisions	63.91	65.16	66.03	57.44	56.67	128.90
Net Current Assets	182.52	106.14	120.09	138.21	219.02	208.60
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	34.75	53.90	49.52	42.72	29.27	23.21
Deferred Tax Liability	92.27	103.88	102.35	103.07	94.95	96.95
Net Deferred Tax	-57.52	-49.98	-52.83	-60.35	-65.68	-73.74
Other Assets	52.64	83.96	114.56	71.35	13.50	9.49
Total Assets	539.18	533.96	597.54	603.31	623.15	601.92
Contingent Liabilities	22.26	235.84	220.87	249.84	269.93	381.61

Profit and Loss

Particulars(INCOME)	Mar 2026 ( Cr)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Sales Turnover	338.54	272.79	233.52	221.59	289.22	352.55
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	338.54	272.79	233.52	221.59	289.22	352.55
Other Income	7.12	45.69	7.96	12.18	8.90	9.96
Stock Adjustments	-1.04	-21.72	-3.92	19.85	-10.64	17.85
Total Income	344.62	296.76	237.56	253.62	287.48	380.36
EXPENDITURE :
Raw Materials	106.92	98.06	82.83	93.54	140.09	229.83
Power & Fuel Cost	51.03	50.07	47.14	60.20	48.66	36.64
Employee Cost	26.41	22.18	20.67	19.91	19.96	18.46
Other Manufacturing Expenses	78.95	64.68	58.53	54.41	38.08	37.76
Selling & Administrative Expenses	9.82	8.42	6.89	8.12	23.85	15.52
Miscellaneous Expenses	52.86	36.14	0.69	1.86	1.09	0.94
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	325.99	279.55	216.76	238.04	271.72	339.14
Operating Profit	18.64	17.21	20.79	15.57	15.77	41.23
Interest	9.45	12.54	19.82	19.88	22.29	23.28
Gross Profit	9.19	4.67	0.97	-4.31	-6.52	17.95
Depreciation	9.03	9.36	11.46	11.49	13.89	14.11
Profit Before Tax	0.16	-4.69	-10.49	-15.80	-20.41	3.84
Tax	4.30	0.00	0.00	0.00	0.00	-5.17
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	3.73	-2.89	-7.54	-5.22	-7.77	6.42
Reported Net Profit	-7.87	-1.80	-2.94	-10.58	-12.64	2.59
Extraordinary Items	-39.26	26.17	0.68	4.61	0.00	-0.77
Adjusted Net Profit	31.39	-27.97	-3.62	-15.19	-12.64	3.36
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	-14.41	-12.61	-9.67	0.91	13.54	10.96
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	-22.29	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	0.00	-14.41	-12.61	-9.67	0.91	13.54
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	-10.91	-12.47	-20.40	-73.32	-87.57	17.94
Earnings Per Share(Adj)-Unit Curr	-3.64	-0.83	-1.36	-4.89	-5.84	1.20
Book Value-Unit Curr	518.90	2648.47	2660.55	2680.75	2753.58	2844.90
Book Value(Adj)-Unit Curr	172.97	176.56	177.37	178.71	183.57	189.65

Quarterly Results

Quarters :

Particulars	Jun 2026 ( Cr)	Mar 2026 ( Cr)	Dec 2025 ( Cr)
Gross Sales	115.37	108.15	93.93
Other Operating Income	0.65	0.73	1.55
Other Income	2.75	0.81	2.78
Total Income	118.77	109.69	98.25
Total Expenditure	72.22	86.53	70.34
PBIDT	46.55	23.16	27.92
Interest	2.30	1.28	2.48
PBDT	44.25	21.88	25.43
Depreciation	2.13	2.14	2.59
Tax	10.92	3.57	0.71
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-5.42	-4.74	7.44
Reported Profit After Tax	36.62	20.91	14.69
Extra-ordinary Items	0.00	-0.62	0.00
Adjusted Profit After Extra-ordinary item	36.62	21.53	14.69
EPS (Unit Curr.)	50.76	28.99	20.36
EPS (Adj) (Unit Curr.)	16.92	9.66	1.36
Calculated EPS (Unit Curr.)	50.76	28.99	101.82
Calculated EPS (Adj) (Unit Curr.)	16.92	9.66	6.79
Calculated EPS (Ann.) (Unit Curr.)	203.04	115.95	407.26
Calculated EPS (Adj) (Ann.) (Unit Curr.)	67.68	38.65	27.15
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	1.44	1.44	1.44
Reserve & Surplus	458.04	421.40	400.44
Face Value	2.00	2.00	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(%)	40.35	21.41	29.72
PBDTM(%)	38.35	20.23	27.07
PATM(%)	31.74	19.33	15.64

Financial Ratios

Particulars	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022
Debt-Equity Ratio	0.14	0.20	0.27	0.29	0.26
Long Term Debt-Equity Ratio	0.00	0.01	0.03	0.04	0.04
Current Ratio	1.11	0.90	0.85	1.00	1.12
Fixed Assets	0.77	0.61	0.47	0.42	0.55
Inventory	3.58	2.79	2.12	2.08	2.77
Debtors	6.44	4.71	3.60	2.62	2.41
Interest Cover Ratio	5.94	-1.46	0.47	-0.03	0.08
PBIDTM (%)	19.26	-3.28	8.90	4.95	5.45
PBITM (%)	16.59	-6.72	4.00	-0.24	0.65
PBDTM (%)	16.47	-7.88	0.42	-4.03	-2.25
CPM (%)	11.94	-6.82	3.65	-1.67	0.43
APATM (%)	9.27	-10.25	-1.26	-6.86	-4.37
ROCE (%)	10.47	0.00	0.00	0.00	0.31
RONW (%)	8.30	0.00	0.00	0.00	-3.13

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Sep 2026	506.15	467.70	506.15	34.90	32.25	34.90	1,095.47
Aug 2026	463.10	445.15	463.10	31.93	30.69	31.93	1,002.30
Jul 2026	440.75	428.30	440.75	29.53	29.79	30.39	953.93
Jun 2026	424.06	407.56	424.06	29.24	28.10	29.24	917.82
May 2026	403.53	361.90	403.53	27.82	24.95	27.82	873.38
Apr 2026	354.81	158.67	354.81	24.46	10.64	24.46	767.94
Mar 2026	181.66	125.00	153.35	12.52	8.32	10.57	331.90
Feb 2026	186.60	125.00	155.65	0.00	0.00	0.00	336.87
Jan 2026	166.60	121.33	127.41	0.00	0.00	0.00	275.76
Share Prices Of 2025
Dec 2025	154.67	131.00	151.30	0.00	0.00	0.00	327.46
Nov 2025	159.93	140.00	142.01	0.00	0.00	0.00	307.35
Oct 2025	148.13	137.40	141.00	0.00	0.00	0.00	305.17
Sep 2025	166.33	146.66	146.83	0.00	0.00	0.00	317.80
Aug 2025	166.60	131.53	153.24	0.00	0.00	0.00	331.66
Jul 2025	153.33	132.75	132.75	0.00	0.00	0.00	287.32
Jun 2025	155.13	110.09	150.63	0.00	0.00	0.00	326.01
May 2025	166.67	114.88	117.40	0.00	0.00	0.00	254.10
Apr 2025	156.47	133.33	141.58	0.00	0.00	0.00	306.43
Mar 2025	161.33	132.07	136.43	0.00	0.00	0.00	295.28
Feb 2025	198.00	144.07	148.20	0.00	0.00	0.00	320.75

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 , Maintained and Content Powered by CMOTS InfoTech (ISO 9001:2015 & ISO/IEC 27001:2022 Certified)

DJIA 50952.25
25.20 0.05%

S&P 500 7687.74
15.20 0.20%

HANG SENG 23876.50
-736.78 -2.99%

NIKKEI 225 68256.51
-700.21 -1.02%

FTSE 100 10432.22
-173.78 -1.64%

NIFTY 22421.95
-198.50 -0.88%

× Ask Your Question