IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	482.65 Dec 30,2025 EOD	480.55 Dec 30,2025 EOD
Today's Change( )	0.25 (0.05%)	-0.35 (-0.07%)
Open( )	484.05	485.70
Prev Close( )	482.40	480.90
Volume	3,269.00	30,369.00
Today's Range( )	493.65 - 475.60	487.20 - 475.50
52-Week Range( )	992.15 - 473.95	995.00 - 473.95
Buy (Size)	N.A	480.55(×21)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1974
Registered Office	19th K M Hapur-Bulandshahr Rd,P O Gulaothi, Bulandshahr, Uttar Pradesh-203408
Telephone	91-0573-2228057
Fax	NA
Chairman	Sanjeev Aggarwal
Managing Director	NA
Company Secretary	NA
Auditor	Singhi & Co
Face Value	10
Market Lot	100
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda,Hyderabad-500032

Board of Directors


Chairman & Independent Directo	Sanjeev Aggarwal
Independent Non Exe. Director	Sonal Agarwal.
Non Executive Director	Rathi Binod Pal Sanjeev Saxena
Executive Director / Whole Time Director / CFO	Vijendra Kumar Singhal
Independent Non Exe. Director	Prakash Matai

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	43.79	43.79	43.79	43.79	43.79	43.79
Reserves Total	6102.35	5742.96	5449.63	3727.92	2540.30	1758.00
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	6146.14	5786.75	5493.42	3771.71	2584.09	1801.79
Secured Loans	621.78	684.51	762.06	1023.47	966.39	1250.87
Unsecured Loans	-2.29	-3.42	-4.05	182.38	-80.64	145.88
Total Debt	619.49	681.09	758.01	1205.85	885.75	1396.75
Other Liabilities	358.74	386.38	72.48	595.31	458.96	369.34
Total Liabilities	7124.37	6854.22	6323.91	5572.87	3928.80	3567.88
APPLICATION OF FUNDS :
Gross Block	1541.16	1535.41	1488.47	3318.64	2993.57	2776.11
Less : Accumulated Depreciation	609.23	528.07	447.66	717.94	565.40	454.24
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	931.93	1007.34	1040.81	2600.70	2428.17	2321.87
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.38	20.57	77.49	24.63	181.61
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	4606.92	4336.25	3641.02	1311.90	452.81	423.96
Current Assets, Loans & Advances
Inventories	178.46	109.88	91.63	897.80	700.94	575.29
Sundry Debtors	191.61	152.03	139.88	209.00	100.32	130.24
Cash and Bank Balance	41.82	94.55	54.41	118.86	303.74	271.53
Loans and Advances	955.94	1042.68	1238.17	781.96	488.94	373.37
Total Current Assets	1367.83	1399.14	1524.09	2007.62	1593.94	1350.43
Less : Current Liabilities and Provisions
Current Liabilities	261.77	179.82	111.82	642.25	585.50	530.48
Provisions	5.02	1.13	0.00	0.00	0.00	0.00
Total Current Liabilities & Provisions	266.79	180.96	111.82	642.25	585.50	530.48
Net Current Assets	1101.03	1218.18	1412.27	1365.37	1008.43	819.95
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	101.30	102.05	17.22	33.92	86.44	68.99
Deferred Tax Liability	252.64	255.98	117.91	326.87	290.66	270.24
Net Deferred Tax	-151.34	-153.93	-100.69	-292.95	-204.22	-201.25
Other Assets	635.80	445.99	309.93	510.35	218.96	21.73
Total Assets	7124.35	6854.21	6323.91	5572.86	3928.79	3567.88
Contingent Liabilities	770.54	587.81	581.93	131.53	95.34	96.81

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	671.23	543.17	2481.32	5869.24	4074.82	3529.68
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	671.23	543.17	2481.32	5869.24	4074.82	3529.68
Other Income	570.63	496.42	1657.84	385.17	135.50	73.13
Stock Adjustments	19.73	7.66	-342.52	77.95	40.48	55.95
Total Income	1261.59	1047.25	3796.64	6332.36	4250.80	3658.76
EXPENDITURE :
Raw Materials	462.29	361.95	1299.64	3677.33	2321.69	2260.33
Power & Fuel Cost	86.75	69.53	176.87	353.61	293.48	294.47
Employee Cost	26.81	26.61	63.38	125.68	113.30	104.32
Other Manufacturing Expenses	26.71	18.94	82.94	224.86	159.54	158.62
Selling & Administrative Expenses	30.74	20.85	47.81	117.49	108.02	96.87
Miscellaneous Expenses	63.25	25.36	32.47	15.51	17.94	18.97
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	696.56	523.24	1703.11	4514.48	3013.97	2933.57
Operating Profit	565.03	524.02	2093.53	1817.88	1236.82	725.20
Interest	44.62	50.07	43.84	31.13	60.00	94.91
Gross Profit	520.41	473.95	2049.69	1786.75	1176.82	630.29
Depreciation	52.39	60.00	86.54	150.46	142.15	115.62
Profit Before Tax	468.02	413.95	1963.15	1636.29	1034.67	514.67
Tax	87.46	48.76	415.05	354.00	246.48	125.82
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-2.67	53.19	-193.08	88.02	2.60	-89.91
Reported Net Profit	383.24	312.00	1741.18	1194.27	785.59	478.76
Extraordinary Items	92.58	0.00	861.17	76.30	-3.27	-0.15
Adjusted Net Profit	290.66	312.00	880.01	1117.97	788.86	478.91
Adjustment below Net Profit	0.23	0.15	2.43	2.11	1.09	0.06
P & L Balance brought forward	4887.04	4593.71	2871.99	1684.38	902.07	557.69
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	24.08	18.83	21.89	8.76	4.38	134.44
P & L Balance carried down	5246.42	4887.04	4593.71	2871.99	1684.38	902.07
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 %	59.00	55.00	43.00	50.00	20.00	10.00
Dividend Per Share(Rs)	5.90	5.50	4.30	5.00	2.00	1.00
Earnings Per Share-Unit Curr	87.53	71.26	397.65	272.75	179.41	109.34
Earnings Per Share(Adj)-Unit Curr	87.53	71.26	397.65	272.75	179.41	109.34
Book Value-Unit Curr	1403.66	1321.59	1254.59	861.39	590.16	411.49
Book Value(Adj)-Unit Curr	1403.66	1321.59	1254.59	861.39	590.16	411.49

Quarterly Results

Quarters :

Particulars	Jun 2025 ( Cr)	Mar 2025 ( Cr)	Dec 2024 ( Cr)
Gross Sales	169.81	173.77	186.73
Other Operating Income	0.00	0.00	0.00
Other Income	174.69	25.93	11.63
Total Income	344.50	199.70	198.36
Total Expenditure	198.66	218.25	175.25
PBIDT	145.83	-18.54	23.12
Interest	17.94	22.67	-12.51
PBDT	127.89	-41.21	35.63
Depreciation	13.04	12.93	13.22
Tax	4.16	0.92	32.37
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	18.09	-58.99	-7.45
Reported Profit After Tax	92.60	3.93	-2.51
Extra-ordinary Items	0.00	-25.60	0.00
Adjusted Profit After Extra-ordinary item	92.60	29.53	-2.51
EPS (Unit Curr.)	21.15	0.90	-0.57
EPS (Adj) (Unit Curr.)	21.15	0.90	-0.57
Calculated EPS (Unit Curr.)	21.15	0.90	-0.57
Calculated EPS (Adj) (Unit Curr.)	21.15	0.90	-0.57
Calculated EPS (Ann.) (Unit Curr.)	84.59	3.59	-2.29
Calculated EPS (Adj) (Ann.) (Unit Curr.)	84.59	3.59	-2.29
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	43.79	43.79	43.79
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(%)	85.88	-10.67	12.38
PBDTM(%)	75.31	-23.72	19.08
PATM(%)	54.53	2.26	-1.34

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.11	0.13	0.21	0.33	0.52
Long Term Debt-Equity Ratio	0.06	0.08	0.13	0.23	0.39
Current Ratio	1.98	2.58	1.83	1.49	1.37
Fixed Assets	0.44	0.36	1.03	1.86	1.41
Inventory	4.66	5.39	5.02	7.34	6.39
Debtors	3.91	3.72	14.22	37.95	35.35
Interest Cover Ratio	9.01	9.27	20.71	53.56	18.24
PBIDTM (%)	67.73	96.47	40.08	30.97	30.35
PBITM (%)	59.92	85.43	36.59	28.41	26.86
PBDTM (%)	61.08	87.26	38.31	30.44	28.88
CPM (%)	51.11	68.49	38.95	22.91	22.77
APATM (%)	43.30	57.44	35.47	20.35	19.28
ROCE (%)	5.75	7.04	15.26	35.10	29.20
RONW (%)	4.87	5.53	19.00	37.58	35.82

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	611.00	515.15	521.30	10.14	7.67	7.85	2,282.59
Oct 2025	644.85	553.75	562.50	10.65	8.26	8.47	2,462.99
Sep 2025	647.00	535.00	548.55	10.31	7.86	8.26	2,401.90
Aug 2025	624.90	506.00	601.55	9.78	7.41	9.06	2,633.97
Jul 2025	626.15	578.15	580.00	9.55	8.68	8.74	2,539.61
Jun 2025	645.40	595.05	613.40	10.09	8.77	9.24	2,685.86
May 2025	726.30	545.05	635.75	11.24	6.93	9.58	2,783.72
Apr 2025	717.00	622.00	630.00	11.25	9.10	9.49	2,758.54
Mar 2025	732.75	623.00	692.00	11.28	9.18	10.42	3,030.02
Feb 2025	908.10	631.45	646.65	13.08	8.65	9.08	2,831.45
Jan 2025	992.15	722.15	870.05	14.23	9.70	12.21	3,809.64
Share Prices Of 2024
Dec 2024	1,145.50	863.10	931.40	17.18	11.05	13.07	4,078.27
Nov 2024	896.85	743.60	873.55	12.93	10.03	12.26	3,824.96
Oct 2024	857.45	699.00	757.95	12.51	9.28	10.64	3,318.79
Sep 2024	846.70	706.50	727.95	12.34	9.62	10.22	3,187.43
Aug 2024	983.75	727.50	801.45	14.39	10.14	11.25	3,509.26
Jul 2024	888.65	686.65	864.95	12.81	9.34	12.14	3,787.31
Jun 2024	743.00	466.15	689.90	10.95	6.31	9.68	3,020.82
May 2024	581.10	500.00	501.05	8.25	7.00	7.03	2,193.92
Apr 2024	592.30	460.70	570.00	8.46	5.79	8.00	2,495.83

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
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 Powered By CMOTS Infotech ( ISO 9001:2015 Certified )

DJIA 48485.09
-246.89 -0.51%

S&P 500 6927.01
-23.93 -0.34%

HANG SENG 25854.61
219.37 0.86%

NIKKEI 225 50384.39
-142.53 -0.28%

FTSE 100 9948.02
81.49 0.83%

NIFTY 25938.85
-3.25 -0.01%

× Ask Your Question