IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	181.00 Mar 12,2026 12:18:00	180.80 Mar 12,2026 12:14:57
Today's Change( )	2.10 (1.17%)	1.56 (0.87%)
Open( )	177.35	179.42
Prev Close( )	178.90	179.24
Volume	9,035.00	134,615.00
Today's Range( )	181.30 - 173.55	181.89 - 170.94
52-Week Range( )	301.80 - 154.90	301.65 - 155.00
Buy (Size)	180.40(×5)	180.77(×14)
Sell (Size)	181.05(×5)	180.92(×2)

Company Background


Incorporation Year	1978
Registered Office	T-210 J,Shahpur Jat, New Delhi, New Delhi-110049
Telephone	91-011-46181100/46109900
Fax	91-011-26498341
Chairman	Harsha Raghavan
Managing Director	Manish Gupta
Company Secretary	Pratham Rawal
Auditor	Walker Chandiok & Co LLP
Face Value	2
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	MCS Ltd F-65 1st Floor,Okhla Industrial Are,Phase-I,New Delhi-110020

Board of Directors


Executive Director & MD	Manish Gupta
Chairperson	Harsha Raghavan
Independent Non Exe. Director	Pallavi Dinodia Debasis Bikash Nandy
Non Executive Director	Prithipal Singh Kochhar
Company Sec. & Compli. Officer	Pratham Rawal
Independent Non Exe. Director	Radhika Dudhat
Chairman Emeritus	Rajpal Singh Kochhar

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	13.28	13.22	13.10	13.10	13.10	13.10
Reserves Total	226.27	174.18	145.79	119.66	108.83	97.93
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.40	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	239.95	187.40	158.89	132.76	121.93	111.03
Secured Loans	0.00	0.00	0.00	0.00	0.00	-1.74
Unsecured Loans	9.24	8.94	6.00	0.00	6.79	6.40
Total Debt	9.24	8.94	6.00	0.00	6.79	4.66
Other Liabilities	1.70	0.92	1.08	1.26	0.02	0.00
Total Liabilities	250.89	197.26	165.97	134.02	128.74	115.69
APPLICATION OF FUNDS :
Gross Block	103.14	11.59	33.22	58.13	60.12	55.83
Less : Accumulated Depreciation	8.69	2.29	8.94	35.53	34.40	33.74
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	94.45	9.30	24.28	22.60	25.72	22.09
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	4.25
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.00	0.00	1.12	50.67	15.31	11.39
Current Assets, Loans & Advances
Inventories	15.20	15.00	20.68	29.74	29.72	29.33
Sundry Debtors	13.18	10.95	20.87	15.58	12.66	21.45
Cash and Bank Balance	128.73	147.93	114.63	25.25	60.23	38.07
Loans and Advances	4.08	22.90	8.39	16.71	14.61	6.06
Total Current Assets	161.19	196.78	164.56	87.28	117.23	94.91
Less : Current Liabilities and Provisions
Current Liabilities	23.28	17.00	26.42	26.25	28.94	19.86
Provisions	1.01	0.75	0.40	0.72	4.67	8.30
Total Current Liabilities & Provisions	24.29	17.75	26.81	26.97	33.61	28.16
Net Current Assets	136.90	179.03	137.75	60.30	83.62	66.74
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	2.38	2.25	1.53	0.86	0.25	0.03
Deferred Tax Liability	5.45	4.32	3.70	4.10	2.11	3.12
Net Deferred Tax	-3.07	-2.07	-2.17	-3.24	-1.86	-3.09
Other Assets	22.61	11.00	4.99	3.69	5.95	14.32
Total Assets	250.89	197.26	165.97	134.02	128.74	115.70
Contingent Liabilities	16.17	11.22	6.09	7.96	8.08	6.06

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	268.72	208.70	236.71	217.58	187.95	158.57
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	268.72	208.70	236.71	217.58	187.95	158.57
Other Income	31.55	9.28	5.73	3.43	4.39	2.53
Stock Adjustments	2.13	-3.90	-4.30	-5.61	-5.28	-1.25
Total Income	302.40	214.08	238.14	215.40	187.06	159.85
EXPENDITURE :
Raw Materials	98.56	76.08	88.04	83.35	75.50	54.94
Power & Fuel Cost	0.19	0.17	0.29	0.47	0.52	0.64
Employee Cost	70.93	62.09	65.18	57.68	53.98	50.37
Other Manufacturing Expenses	0.75	0.73	0.52	0.91	0.48	0.45
Selling & Administrative Expenses	48.54	40.80	41.66	42.50	31.88	38.34
Miscellaneous Expenses	4.46	1.87	6.03	2.05	1.22	4.04
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	223.44	181.74	201.72	186.95	163.59	148.79
Operating Profit	78.95	32.34	36.42	28.46	23.47	11.05
Interest	0.96	0.81	0.41	0.29	0.51	0.51
Gross Profit	77.99	31.53	36.01	28.17	22.96	10.54
Depreciation	8.13	1.66	1.21	1.53	1.09	1.13
Profit Before Tax	69.86	29.87	34.80	26.64	21.87	9.41
Tax	13.57	7.56	7.63	7.40	6.05	1.57
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.93	-0.15	0.46	0.38	-1.23	-0.03
Reported Net Profit	55.36	22.46	26.72	18.86	17.06	7.87
Extraordinary Items	15.66	0.00	-1.89	0.50	0.00	-0.02
Adjusted Net Profit	39.70	22.46	28.61	18.36	17.06	7.89
Adjustment below Net Profit	2.52	0.29	-1.56	3.95	-3.54	0.00
P & L Balance brought forward	104.19	94.54	69.37	58.59	47.69	41.13
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	13.23	13.10	0.00	12.02	2.62	1.31
P & L Balance carried down	148.85	104.19	94.54	69.37	58.59	47.69
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 %	125.00	100.00	100.00	80.00	20.00	10.00
Dividend Per Share(Rs)	2.50	5.00	5.00	4.00	1.00	0.50
Earnings Per Share-Unit Curr	8.34	8.50	10.20	7.20	6.51	3.00
Earnings Per Share(Adj)-Unit Curr	8.34	3.40	4.08	2.88	2.60	1.20
Book Value-Unit Curr	36.08	70.88	60.65	50.68	43.55	39.39
Book Value(Adj)-Unit Curr	36.08	28.35	24.26	20.27	17.42	15.76

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	72.95	74.47	75.61
Other Operating Income	0.00	0.00	0.00
Other Income	2.98	3.03	2.83
Total Income	75.92	77.49	78.44
Total Expenditure	58.76	58.03	61.40
PBIDT	17.16	19.46	17.04
Interest	0.26	0.27	0.25
PBDT	16.91	19.20	16.78
Depreciation	2.39	2.39	2.35
Tax	3.75	3.81	3.17
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.18	0.43	0.47
Reported Profit After Tax	10.95	12.57	10.80
Extra-ordinary Items	-1.54	0.00	0.00
Adjusted Profit After Extra-ordinary item	12.49	12.57	10.80
EPS (Unit Curr.)	1.67	1.88	1.60
EPS (Adj) (Unit Curr.)	1.67	1.88	1.60
Calculated EPS (Unit Curr.)	1.64	1.89	1.62
Calculated EPS (Adj) (Unit Curr.)	1.64	1.89	1.62
Calculated EPS (Ann.) (Unit Curr.)	6.56	7.55	6.49
Calculated EPS (Adj) (Ann.) (Unit Curr.)	6.56	7.55	6.49
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	13.36	13.33	13.31
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	2.00	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(%)	23.52	26.13	22.54
PBDTM(%)	23.18	25.78	22.19
PATM(%)	15.01	16.88	14.28

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.04	0.04	0.02	0.03	0.05
Long Term Debt-Equity Ratio	0.04	0.04	0.02	0.00	0.00
Current Ratio	6.62	6.67	4.08	2.79	2.71
Fixed Assets	4.68	9.31	5.18	3.94	3.75
Inventory	17.80	11.70	9.39	7.32	6.37
Debtors	22.27	13.12	12.99	15.41	11.02
Interest Cover Ratio	53.26	37.88	85.90	92.90	43.88
PBIDTM (%)	22.05	15.50	15.39	13.08	12.49
PBITM (%)	19.03	14.70	14.87	12.38	11.91
PBDTM (%)	21.70	15.11	15.21	12.95	12.22
CPM (%)	17.80	11.56	11.80	9.37	9.66
APATM (%)	14.77	10.76	11.29	8.67	9.08
ROCE (%)	22.82	16.89	23.48	21.14	19.57
RONW (%)	18.58	12.97	18.32	15.28	15.70

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Feb 2026	192.50	163.35	169.00	33.81	26.60	28.47	1,130.45
Jan 2026	196.95	154.90	169.15	36.51	24.51	28.50	1,131.45
Share Prices Of 2025
Dec 2025	221.45	189.90	193.15	38.28	31.41	32.49	1,289.88
Nov 2025	230.00	196.00	215.50	39.35	32.74	36.25	1,439.14
Oct 2025	239.20	209.00	222.70	44.24	33.98	37.43	1,485.96
Sep 2025	261.00	208.25	219.30	46.19	33.37	36.81	1,461.22
Aug 2025	285.55	229.80	234.15	50.42	38.11	39.30	1,560.17
Jul 2025	301.80	221.40	285.45	52.20	36.20	47.86	1,900.11
Jun 2025	244.15	207.30	223.70	42.58	33.15	37.49	1,488.20
May 2025	252.70	194.00	236.95	42.74	30.84	39.67	1,575.09
Apr 2025	267.05	196.10	225.20	49.00	31.83	37.69	1,496.19
Mar 2025	234.95	196.50	215.95	41.49	31.89	36.11	1,433.63
Feb 2025	283.55	202.20	206.50	89.40	58.52	61.04	1,370.89
Jan 2025	276.52	199.00	250.00	86.20	58.07	73.87	1,659.12
Share Prices Of 2024
Dec 2024	323.60	234.00	244.66	105.39	66.13	72.29	1,623.68
Nov 2024	328.02	210.84	304.44	104.31	61.51	89.85	2,018.05
Oct 2024	225.40	158.18	217.32	68.92	44.60	64.07	1,438.91
Sep 2024	184.00	152.34	167.66	60.41	42.51	49.43	1,110.10
Aug 2024	171.22	140.00	164.56	51.94	40.67	48.46	1,088.45
Jul 2024	167.84	126.00	150.32	52.71	34.83	44.27	994.26

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 47431.94
-295.58 -0.62%

S&P 500 6795.43
-7.05 -0.10%

HANG SENG 25898.77
-61.13 -0.24%

NIKKEI 225 55018.23
769.84 1.42%

FTSE 100 10315.38
-96.86 -0.93%

NIFTY 23725.65
-141.20 -0.59%

× Ask Your Question