IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	199.60 Dec 09,2025 EOD	199.85 Dec 09,2025 EOD
Today's Change( )	3.00 (1.53%)	5.70 (2.94%)
Open( )	194.10	195.13
Prev Close( )	196.60	194.15
Volume	812.00	24,612.00
Today's Range( )	199.80 - 189.10	200.00 - 187.46
52-Week Range( )	249.45 - 102.05	249.50 - 104.50
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1971
Registered Office	D-19-20 Panki Industrial Area,P O Udyog Nagar, Kanpur, Uttar Pradesh-208022
Telephone	91-512-2691113-6
Fax	91-512-2691117
Chairman	Manoj Agarwal
Managing Director	Manoj Agarwal
Company Secretary	NA
Auditor	Rajiv Mehrotra & Associates
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Skyline Financial Services Pvt D-153/A 1st Flr,Okhla Industrial Are,Phase-I,New Delhi-110020

Board of Directors


Chairman / Executive Director / M D / Promoter	Manoj Agarwal
ED / Deputy MD / Promoter	Shashank Agarwal
Executive Director	Sunil Mehta
Non Executive Director	Usha Agarwal
Independent Non Exe. Director	Akshay Kumar Gupta Dharam Bir Prasad Rajesh Chawla SANJEEV SINGHAL

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	22.48	21.47	21.47	21.47	14.32	14.32
Reserves Total	180.14	158.58	159.03	157.57	143.17	114.25
Equity Share Warrants	2.63	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	205.25	180.05	180.50	179.04	157.49	128.57
Secured Loans	25.01	105.45	88.80	86.42	58.11	65.75
Unsecured Loans	121.51	118.66	76.84	96.28	100.33	41.35
Total Debt	146.52	224.11	165.64	182.70	158.44	107.10
Other Liabilities	22.93	18.22	13.19	7.00	5.74	5.81
Total Liabilities	374.70	422.38	359.33	368.74	321.67	241.48
APPLICATION OF FUNDS :
Gross Block	302.96	361.71	279.35	273.98	241.72	211.66
Less : Accumulated Depreciation	99.22	87.87	75.29	64.42	56.83	47.82
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	203.74	273.84	204.06	209.56	184.89	163.84
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.93	1.53	36.36	2.04	2.30	0.48
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	8.25	8.28	9.37	7.82	5.38	0.24
Current Assets, Loans & Advances
Inventories	106.62	98.04	82.81	117.19	102.62	48.00
Sundry Debtors	89.95	74.71	49.58	61.12	55.53	40.53
Cash and Bank Balance	8.78	2.74	2.74	2.75	4.29	1.24
Loans and Advances	66.20	12.54	13.05	7.99	13.73	7.91
Total Current Assets	271.55	188.03	148.17	189.06	176.17	97.67
Less : Current Liabilities and Provisions
Current Liabilities	90.17	29.92	24.99	26.42	33.59	12.22
Provisions	6.75	5.72	5.72	5.79	5.98	3.30
Total Current Liabilities & Provisions	96.92	35.64	30.71	32.21	39.58	15.52
Net Current Assets	174.63	152.39	117.46	156.85	136.60	82.15
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	6.75	7.20	4.08	2.83	3.95	6.63
Deferred Tax Liability	23.51	24.53	21.49	22.27	19.23	15.82
Net Deferred Tax	-16.76	-17.33	-17.41	-19.44	-15.28	-9.19
Other Assets	3.92	3.67	9.49	11.91	7.77	3.95
Total Assets	374.70	422.39	359.33	368.74	321.67	241.48
Contingent Liabilities	8.31	6.76	10.29	21.83	30.16	12.51

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	666.03	511.17	496.32	651.86	465.87	325.95
Excise Duty	37.42	18.45	19.47	26.79	14.22	11.23
Net Sales	628.61	492.72	476.85	625.07	451.65	314.72
Other Income	14.10	11.38	4.39	12.67	7.52	7.82
Stock Adjustments	10.52	7.40	-14.43	13.81	14.40	-2.09
Total Income	653.23	511.50	466.81	651.55	473.57	320.45
EXPENDITURE :
Raw Materials	399.68	312.66	282.61	392.16	266.13	187.78
Power & Fuel Cost	29.89	25.39	17.86	23.93	22.59	17.94
Employee Cost	60.28	57.02	53.31	53.26	36.35	32.73
Other Manufacturing Expenses	44.95	41.50	37.69	45.65	43.16	33.12
Selling & Administrative Expenses	58.08	43.14	46.52	73.62	37.83	21.99
Miscellaneous Expenses	12.97	1.12	2.68	1.09	5.01	1.14
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	605.84	480.83	440.66	589.71	411.08	294.71
Operating Profit	47.40	30.68	26.15	61.84	62.49	25.73
Interest	20.90	16.81	12.22	14.15	9.17	10.53
Gross Profit	26.50	13.87	13.93	47.69	53.32	15.20
Depreciation	14.23	12.85	11.28	10.61	9.18	8.88
Profit Before Tax	12.27	1.02	2.65	37.08	44.14	6.32
Tax	2.19	0.82	0.57	6.85	7.84	1.18
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.62	-0.15	-2.03	4.02	5.96	0.21
Reported Net Profit	10.70	0.36	4.11	26.21	30.34	4.93
Extraordinary Items	-9.96	0.03	-1.71	-0.21	0.04	-0.04
Adjusted Net Profit	20.66	0.33	5.82	26.42	30.30	4.97
Adjustment below Net Profit	0.13	0.27	-0.07	-0.66	-0.56	-0.53
P & L Balance brought forward	147.42	147.87	146.41	124.86	95.93	94.11
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	1.07	2.58	4.01	0.86	2.58
P & L Balance carried down	158.25	147.42	147.87	146.41	124.86	95.93
Dividend	0.00	0.00	0.00	1.43	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	9.00	0.00	5.00	22.00	28.00	6.00
Dividend Per Share(Rs)	0.90	0.00	0.50	2.20	2.80	0.60
Earnings Per Share-Unit Curr	4.76	0.17	1.91	12.21	21.19	3.44
Earnings Per Share(Adj)-Unit Curr	4.76	0.17	1.91	12.21	14.13	2.29
Book Value-Unit Curr	90.13	83.85	84.06	83.38	109.98	89.78
Book Value(Adj)-Unit Curr	90.13	83.85	84.06	83.38	73.32	59.86

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	161.96	178.80	183.32
Other Operating Income	3.28	0.70	0.64
Other Income	0.85	2.74	5.21
Total Income	166.10	182.24	189.16
Total Expenditure	149.98	167.88	177.65
PBIDT	16.12	14.36	11.51
Interest	3.19	3.29	5.70
PBDT	12.93	11.07	5.81
Depreciation	3.09	2.95	3.51
Tax	2.66	2.26	2.20
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.16	0.14	-2.84
Reported Profit After Tax	7.35	5.73	2.95
Extra-ordinary Items	-0.21	-1.18	-9.42
Adjusted Profit After Extra-ordinary item	7.56	6.91	12.37
EPS (Unit Curr.)	3.16	2.49	1.31
EPS (Adj) (Unit Curr.)	3.16	2.49	1.31
Calculated EPS (Unit Curr.)	3.16	2.46	1.31
Calculated EPS (Adj) (Unit Curr.)	3.16	2.46	1.31
Calculated EPS (Ann.) (Unit Curr.)	12.65	9.86	5.25
Calculated EPS (Adj) (Ann.) (Unit Curr.)	12.65	9.86	5.25
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	23.23	23.23	22.48
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(%)	9.95	8.03	6.28
PBDTM(%)	7.98	6.19	3.17
PATM(%)	4.54	3.20	1.61

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.96	1.08	0.97	1.01	0.93
Long Term Debt-Equity Ratio	0.27	0.44	0.39	0.38	0.40
Current Ratio	1.06	1.01	1.10	1.13	1.17
Fixed Assets	2.00	1.59	1.79	2.53	2.06
Inventory	6.51	5.65	4.96	5.93	6.19
Debtors	8.09	8.23	8.97	11.18	9.70
Interest Cover Ratio	2.17	1.06	1.38	3.62	5.81
PBIDTM (%)	8.94	6.00	5.68	9.49	13.41
PBITM (%)	6.80	3.49	3.40	7.86	11.44
PBDTM (%)	5.80	2.71	3.21	7.32	11.45
CPM (%)	5.24	2.58	3.45	5.65	8.48
APATM (%)	3.10	0.07	1.17	4.02	6.51
ROCE (%)	11.37	4.56	4.64	14.84	18.93
RONW (%)	10.72	0.20	3.24	15.58	21.21

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	225.00	199.65	204.10	27.44	21.33	22.95	474.06
Oct 2025	223.90	198.50	211.25	25.49	22.09	23.75	490.67
Sep 2025	247.00	198.65	204.00	29.62	20.73	22.93	473.83
Aug 2025	226.00	196.05	199.00	27.17	21.33	22.37	462.21
Jul 2025	228.25	195.00	203.50	26.40	20.47	22.88	472.66
Jun 2025	249.45	181.50	204.05	28.95	18.63	22.94	473.94
May 2025	246.60	113.85	242.90	28.15	12.80	27.31	564.18
Apr 2025	125.00	102.05	116.00	14.10	9.15	12.62	260.71
Mar 2025	134.40	109.05	110.30	16.01	11.35	12.00	247.90
Feb 2025	156.90	113.05	115.00	0.00	0.00	0.00	258.46
Jan 2025	139.40	115.05	124.50	0.00	0.00	0.00	279.81
Share Prices Of 2024
Dec 2024	146.00	120.55	125.50	0.00	0.00	0.00	282.06
Nov 2024	128.15	111.10	119.05	896.92	716.05	810.79	267.56
Oct 2024	131.00	112.00	117.95	910.25	757.37	803.30	265.09
Sep 2024	132.10	112.60	117.65	876.91	696.59	765.32	252.56
Aug 2024	133.95	109.70	122.20	950.86	713.61	794.92	262.32
Jul 2024	122.00	102.00	119.00	813.63	625.21	774.10	255.45
Jun 2024	115.80	89.89	106.77	827.15	559.29	694.55	229.20
May 2024	110.55	97.00	99.50	731.71	606.00	647.26	213.59
Apr 2024	115.00	88.00	109.22	768.81	538.66	710.48	234.46

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 47765.34
-210.65 -0.44%

S&P 500 6868.55
-22.85 -0.33%

HANG SENG 25434.24
-331.13 -1.29%

NIKKEI 225 50689.00
107.06 0.21%

FTSE 100 9640.58
-26.43 -0.27%

NIFTY 25839.65
-120.90 -0.47%

× Ask Your Question