IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	312.90 Nov 07,2025 09:44:00	312.50 Nov 07,2025 09:39:57
Today's Change( )	-3.20 (-1.01%)	-3.35 (-1.06%)
Open( )	315.50	315.00
Prev Close( )	316.10	315.85
Volume	11,290.00	77,638.00
Today's Range( )	315.50 - 311.00	315.30 - 310.85
52-Week Range( )	592.85 - 220.05	592.70 - 220.15
Buy (Size)	312.45(×26)	312.55(×24)
Sell (Size)	313.15(×77)	312.70(×57)

Company Background


Incorporation Year	1950
Registered Office	ITI Bhavan,Doorvaninagar, Bangalore, Karnataka-560016
Telephone	91-080-2561 7486
Fax	91-080-2561 8586
Chairman	Rajesh Rai
Managing Director	Rajesh Rai
Company Secretary	NA
Auditor	B K Ramadhyani & Co LLP
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Integrated Enterprises (I) Ltd No. 30 Ramana Resid.,4th Cross Sampige Rd,Malleswaram,Bangalore - 560003

Board of Directors


Director (Finance) & Chief Financial Officer	Rajeev Srivastava
Independent Director	Raja Nayak Billeswar Sinha Mamta Palariya
Chairperson & Managing Director	Rajesh Rai
Director (Production)	S Jeyanthi
Director (Finance & Marketing)	Ramana Babu C V
Nominee (Govt)	Kanwar Vinod Kumar Mukesh Mangal
Non Official Director	Gopinath Sahu
Nominee (Govt)	Arun Agarwal

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	960.89	960.89	949.58	933.52	933.52	925.12
Reserves Total	551.55	788.61	1283.15	1568.40	1474.70	1357.48
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	59.00	0.00	107.00	71.56	0.00	0.00
Total Shareholders Funds	1571.44	1749.50	2339.73	2573.48	2408.22	2282.60
Secured Loans	1180.61	1500.64	1575.84	1311.99	1164.26	1035.58
Unsecured Loans	300.19	300.65	300.75	300.88	301.00	180.00
Total Debt	1480.80	1801.29	1876.59	1612.87	1465.26	1215.58
Other Liabilities	219.69	266.32	346.73	386.37	173.68	322.34
Total Liabilities	3271.93	3817.11	4563.05	4572.72	4047.16	3820.52
APPLICATION OF FUNDS :
Gross Block	3069.79	3029.90	3013.93	2942.30	2863.77	2814.32
Less : Accumulated Depreciation	359.98	297.93	261.57	212.87	161.66	121.55
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	2709.81	2731.97	2752.36	2729.43	2702.11	2692.77
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	18.52	142.28	138.63	149.65	168.87	188.63
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.41	0.41	0.41	0.41	0.41	0.41
Current Assets, Loans & Advances
Inventories	274.58	264.20	289.78	233.42	233.73	213.37
Sundry Debtors	3990.55	2455.33	2429.28	2729.90	2552.10	2761.14
Cash and Bank Balance	422.10	835.77	214.84	306.50	547.61	245.07
Loans and Advances	2793.37	3017.89	3474.86	3194.77	2359.29	1262.16
Total Current Assets	7480.60	6573.18	6408.75	6464.59	5692.73	4481.74
Less : Current Liabilities and Provisions
Current Liabilities	6931.72	5579.37	4699.17	4813.59	4693.11	3735.48
Provisions	188.70	208.03	234.45	194.02	176.67	167.07
Total Current Liabilities & Provisions	7120.42	5787.40	4933.61	5007.61	4869.78	3902.55
Net Current Assets	360.18	785.78	1475.14	1456.98	822.95	579.19
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	0.00	0.00	0.00	0.00	0.00	0.00
Net Deferred Tax	0.00	0.00	0.00	0.00	0.00	0.00
Other Assets	183.00	156.68	196.50	236.26	352.83	359.53
Total Assets	3271.93	3817.12	4563.04	4572.73	4047.17	3820.53
Contingent Liabilities	2473.35	2467.31	1800.42	1998.04	2165.71	1147.85

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	3616.42	1263.63	1395.45	1860.73	2362.18	2058.87
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	3616.42	1263.63	1395.45	1860.73	2362.18	2058.87
Other Income	206.49	44.50	52.55	254.57	161.37	183.89
Stock Adjustments	25.05	-25.26	33.23	19.28	8.55	40.29
Total Income	3847.96	1282.87	1481.23	2134.58	2532.10	2283.05
EXPENDITURE :
Raw Materials	2453.06	423.26	437.79	740.63	444.58	507.72
Power & Fuel Cost	19.98	21.83	21.83	20.42	19.08	16.68
Employee Cost	191.85	231.87	228.87	222.18	290.44	231.01
Other Manufacturing Expenses	1002.66	816.07	811.62	739.97	1512.21	1146.42
Selling & Administrative Expenses	33.34	48.44	54.48	36.96	41.07	35.69
Miscellaneous Expenses	86.71	16.49	27.66	11.10	12.08	15.51
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	3787.61	1557.95	1582.24	1771.26	2319.46	1953.03
Operating Profit	60.35	-275.08	-101.02	363.32	212.64	330.03
Interest	224.30	240.86	209.58	192.23	159.59	140.66
Gross Profit	-163.95	-515.94	-310.60	171.09	53.05	189.37
Depreciation	69.20	53.12	49.50	51.01	41.85	41.89
Profit Before Tax	-233.15	-569.06	-360.10	120.08	11.20	147.48
Tax	0.00	0.00	0.00	0.00	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00	0.00	0.00	0.00
Reported Net Profit	-233.15	-569.06	-360.10	120.08	11.20	147.48
Extraordinary Items	35.04	-1.15	0.90	0.00	0.00	0.51
Adjusted Net Profit	-268.19	-567.91	-361.00	120.08	11.20	146.97
Adjustment below Net Profit	0.00	0.02	0.00	-11.52	-11.84	0.00
P & L Balance brought forward	-5076.52	-4507.49	-4147.40	-4256.10	-4255.46	-4402.94
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	-0.91	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	-5308.77	-5076.54	-4507.49	-4147.53	-4256.09	-4255.46
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	-2.43	-5.92	-3.79	1.29	0.12	1.59
Earnings Per Share(Adj)-Unit Curr	-2.43	-5.92	-3.79	1.29	0.12	1.59
Book Value-Unit Curr	15.74	18.21	23.51	26.80	25.80	24.67
Book Value(Adj)-Unit Curr	15.74	18.21	23.51	26.80	25.80	24.67

Quarterly Results

Quarters :

Particulars	Jun 2025 ( Cr)	Mar 2025 ( Cr)	Dec 2024 ( Cr)
Gross Sales	498.01	1045.70	1034.54
Other Operating Income	0.00	0.00	0.00
Other Income	13.04	97.75	20.16
Total Income	511.05	1143.45	1054.70
Total Expenditure	508.95	1073.88	1045.05
PBIDT	2.10	69.57	9.65
Interest	50.87	45.49	64.10
PBDT	-48.77	24.08	-54.45
Depreciation	14.55	28.92	12.67
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	-63.32	-4.84	-67.12
Extra-ordinary Items	-3.61	62.42	0.00
Adjusted Profit After Extra-ordinary item	-59.71	-67.26	-67.12
EPS (Unit Curr.)	-0.65	-0.05	-0.70
EPS (Adj) (Unit Curr.)	-0.65	-0.05	-0.70
Calculated EPS (Unit Curr.)	-0.66	-0.05	-0.70
Calculated EPS (Adj) (Unit Curr.)	-0.66	-0.05	-0.70
Calculated EPS (Ann.) (Unit Curr.)	-2.64	-0.20	-2.79
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-2.64	-0.20	-2.79
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	960.89	960.89	960.89
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(%)	0.42	6.65	0.93
PBDTM(%)	-9.79	2.30	-5.26
PATM(%)	-12.71	-0.46	-6.49

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.99	0.90	0.71	0.62	0.57
Long Term Debt-Equity Ratio	0.05	0.07	0.09	0.11	0.10
Current Ratio	0.88	0.92	0.99	0.98	0.93
Fixed Assets	1.19	0.42	0.47	0.64	0.83
Inventory	13.42	4.56	5.33	7.97	10.57
Debtors	1.12	0.52	0.54	0.70	0.89
Interest Cover Ratio	-0.20	-1.36	-0.72	1.62	1.07
PBIDTM (%)	0.70	-21.77	-7.24	19.53	9.00
PBITM (%)	-1.21	-25.97	-10.79	16.78	7.23
PBDTM (%)	-5.50	-40.83	-22.26	9.19	2.25
CPM (%)	-5.50	-40.83	-22.26	9.19	2.25
APATM (%)	-7.42	-45.03	-25.81	6.45	0.47
ROCE (%)	0.00	0.00	0.00	3.67	2.09
RONW (%)	0.00	0.00	0.00	1.79	0.17

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Oct 2025	372.95	301.00	324.95	0.00	0.00	0.00	31,224.02
Sep 2025	333.00	281.95	301.75	0.00	0.00	0.00	28,994.76
Aug 2025	325.50	280.00	284.65	0.00	0.00	0.00	27,351.65
Jul 2025	342.50	286.75	290.25	0.00	0.00	0.00	27,889.74
Jun 2025	345.80	303.05	336.40	0.00	0.00	0.00	32,324.24
May 2025	368.50	236.60	346.55	0.00	0.00	0.00	33,299.54
Apr 2025	292.60	233.55	255.55	0.00	0.00	0.00	24,555.47
Mar 2025	271.90	239.50	248.15	0.00	0.00	0.00	23,844.41
Feb 2025	339.90	233.20	246.05	0.00	0.00	0.00	23,642.62
Jan 2025	592.85	311.35	324.35	0.00	0.00	0.00	31,166.37
Share Prices Of 2024
Dec 2024	413.95	279.80	386.85	0.00	0.00	0.00	37,171.91
Nov 2024	345.00	220.05	286.30	0.00	0.00	0.00	27,510.19
Oct 2024	268.85	210.20	226.25	0.00	0.00	0.00	21,740.07
Sep 2024	306.75	255.40	256.25	0.00	0.00	0.00	24,622.73
Aug 2024	314.95	278.70	304.40	0.00	0.00	0.00	29,249.40
Jul 2024	341.15	282.50	309.20	0.00	0.00	0.00	29,710.62
Jun 2024	328.80	247.05	308.65	0.00	0.00	0.00	29,657.78
May 2024	332.85	269.05	297.05	0.00	0.00	0.00	28,543.15
Apr 2024	318.80	243.00	306.90	0.00	0.00	0.00	29,489.62
Mar 2024	302.10	227.00	252.90	0.00	0.00	0.00	24,300.83

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
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 & NSDL: 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 Powered By CMOTS Infotech ( ISO 9001:2015 Certified )

DJIA 46931.02
-400.98 -0.85%

S&P 500 6741.06
-76.23 -1.12%

HANG SENG 26485.91
550.49 2.12%

NIKKEI 225 50848.14
635.87 1.27%

FTSE 100 9736.38
-40.70 -0.42%

NIFTY 25340.00
-169.70 -0.67%

× Ask Your Question