IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	62.54 Apr 22,2026 EOD	62.71 Apr 22,2026 EOD
Today's Change( )	1.00 (1.62%)	1.12 (1.82%)
Open( )	61.84	61.59
Prev Close( )	61.54	61.59
Volume	36,966.00	308,088.00
Today's Range( )	63.05 - 60.81	63.06 - 60.80
52-Week Range( )	136.00 - 42.80	135.80 - 42.92
Buy (Size)	N.A	62.71(×1700)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1982
Registered Office	A B Road Village Nimrani,Tehsil Kasrawad, Khargone, Madhya Pradesh-451569
Telephone	91-7285-265448/265449/4753666
Fax	91-7285-265449
Chairman	Shailash Khaitan
Managing Director	Shailash Khaitan
Company Secretary	Sejal Maheshwari
Auditor	NSBP & Co
Face Value	1
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Ankit Consultancy Pvt Ltd Plot No. 60,Electronic Complex,Pardeshipura,Indore - 452010

Board of Directors


Chairman / Executive Director / M D / Promoter	Shailash Khaitan
ED / Joint MD / Promoter	Utsav Khaitan
E D & Wholetime Director	Praveen Uniyal
Independent Non Exe. Director	Deepak Kumar Khemka Inderjit Singh Payal Gupta
Company Sec. & Compli. Officer	Sejal Maheshwari

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	9.70	9.70	9.70	9.70	9.70	9.70
Reserves Total	212.94	210.79	284.06	242.56	164.52	143.36
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	222.64	220.49	293.76	252.26	174.22	153.06
Secured Loans	290.80	286.96	221.15	135.62	62.30	109.23
Unsecured Loans	27.19	28.71	7.38	6.50	16.75	31.14
Total Debt	317.99	315.67	228.53	142.12	79.05	140.37
Other Liabilities	2.29	0.87	0.90	0.98	1.83	1.87
Total Liabilities	542.92	537.03	523.19	395.36	255.10	295.30
APPLICATION OF FUNDS :
Gross Block	188.29	182.63	168.21	132.07	138.41	133.44
Less : Accumulated Depreciation	60.91	50.30	38.80	30.48	38.88	30.98
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	127.38	132.33	129.41	101.59	99.53	102.46
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.94	1.81	3.46	5.26	0.43	0.48
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	4.64	3.67	3.49	3.44	1.73	1.32
Current Assets, Loans & Advances
Inventories	217.65	283.84	253.08	210.23	113.35	114.08
Sundry Debtors	72.29	48.96	65.09	38.02	43.62	53.53
Cash and Bank Balance	16.24	3.71	16.38	60.00	6.24	5.33
Loans and Advances	169.53	145.69	227.44	138.90	86.55	110.51
Total Current Assets	475.71	482.19	561.99	447.15	249.76	283.45
Less : Current Liabilities and Provisions
Current Liabilities	76.35	75.66	167.23	163.65	83.74	85.33
Provisions	1.21	1.18	7.32	1.19	1.85	2.55
Total Current Liabilities & Provisions	77.56	76.83	174.55	164.84	85.58	87.88
Net Current Assets	398.15	405.36	387.44	282.31	164.17	195.56
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	21.72	2.07	3.12	1.63	4.85	12.33
Deferred Tax Liability	14.06	12.26	13.38	13.17	19.63	21.00
Net Deferred Tax	7.66	-10.19	-10.26	-11.54	-14.78	-8.67
Other Assets	4.16	4.06	9.65	14.29	4.02	4.14
Total Assets	542.93	537.04	523.19	395.35	255.10	295.29
Contingent Liabilities	95.25	93.48	109.49	27.15	28.06	31.36

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	720.17	535.85	887.82	823.78	480.84	437.11
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	720.17	535.85	887.82	823.78	480.84	437.11
Other Income	0.86	1.55	6.24	1.26	0.54	2.27
Stock Adjustments	-79.71	81.57	39.13	35.95	-13.00	33.13
Total Income	641.32	618.97	933.19	860.99	468.38	472.51
EXPENDITURE :
Raw Materials	428.06	485.80	619.77	520.28	250.76	290.19
Power & Fuel Cost	24.22	19.55	27.59	24.23	19.79	18.43
Employee Cost	25.71	33.01	33.92	31.02	26.37	22.48
Other Manufacturing Expenses	32.72	28.69	44.22	36.62	26.75	19.85
Selling & Administrative Expenses	101.22	72.49	111.73	111.91	77.05	66.31
Miscellaneous Expenses	5.42	7.96	11.40	14.67	7.81	6.78
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	617.36	647.48	848.63	738.72	408.54	424.04
Operating Profit	23.96	-28.52	84.55	122.25	59.84	48.47
Interest	29.85	31.82	19.69	12.70	13.58	18.40
Gross Profit	-5.89	-60.34	64.86	109.55	46.26	30.07
Depreciation	10.61	11.52	9.06	7.34	6.58	8.52
Profit Before Tax	-16.50	-71.86	55.80	102.21	39.68	21.55
Tax	0.00	-1.29	15.22	26.11	8.13	3.99
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-17.90	-0.08	-1.55	-3.39	6.70	2.49
Reported Net Profit	1.40	-70.49	42.13	79.50	24.87	15.08
Extraordinary Items	0.00	0.00	4.77	-1.53	-0.11	0.00
Adjusted Net Profit	1.40	-70.49	37.36	81.03	24.98	15.08
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	-0.10
P & L Balance brought forward	142.29	215.67	174.97	98.37	76.39	61.87
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	-0.02	2.89	1.43	2.89	2.89	0.46
P & L Balance carried down	143.71	142.29	215.67	174.97	98.37	76.39
Dividend	0.00	0.00	1.45	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	30.00	30.00	25.00	20.00
Dividend Per Share(Rs)	0.00	0.00	0.30	0.30	0.25	0.20
Earnings Per Share-Unit Curr	0.14	-7.27	4.34	8.20	2.56	1.55
Earnings Per Share(Adj)-Unit Curr	0.14	-7.27	4.34	8.20	2.56	1.55
Book Value-Unit Curr	22.96	22.73	30.29	26.01	17.96	15.78
Book Value(Adj)-Unit Curr	22.96	22.73	30.29	26.01	17.96	15.78

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	265.73	308.60	234.32
Other Operating Income	0.00	0.00	0.00
Other Income	0.40	0.36	0.18
Total Income	266.14	308.97	234.50
Total Expenditure	233.19	277.50	202.61
PBIDT	32.95	31.47	31.89
Interest	9.21	8.00	8.19
PBDT	23.74	23.46	23.71
Depreciation	3.16	1.94	2.39
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.14	0.04	-0.10
Reported Profit After Tax	20.44	21.48	21.41
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	20.44	21.48	21.41
EPS (Unit Curr.)	2.11	2.21	2.21
EPS (Adj) (Unit Curr.)	2.11	2.21	2.21
Calculated EPS (Unit Curr.)	2.11	2.21	2.21
Calculated EPS (Adj) (Unit Curr.)	2.11	2.21	2.21
Calculated EPS (Ann.) (Unit Curr.)	8.43	8.86	8.83
Calculated EPS (Adj) (Ann.) (Unit Curr.)	8.43	8.86	8.83
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	9.70	9.70	9.70
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	1.00	1.00
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(%)	12.40	10.20	13.61
PBDTM(%)	8.93	7.60	10.12
PATM(%)	7.69	6.96	9.14

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	1.43	1.06	0.68	0.52	0.67
Long Term Debt-Equity Ratio	0.13	0.10	0.08	0.08	0.12
Current Ratio	1.30	1.36	1.46	1.49	1.40
Fixed Assets	3.88	3.05	5.91	6.09	3.54
Inventory	2.87	2.00	3.83	5.09	4.23
Debtors	11.88	9.40	17.22	20.18	9.90
Interest Cover Ratio	0.45	-1.26	3.83	9.05	3.92
PBIDTM (%)	3.33	-5.32	9.52	14.84	12.44
PBITM (%)	1.85	-7.47	8.50	13.95	11.08
PBDTM (%)	-0.82	-11.26	7.31	13.30	9.62
CPM (%)	1.67	-11.00	5.77	10.54	6.54
APATM (%)	0.19	-13.15	4.75	9.65	5.17
ROCE (%)	2.47	-7.55	16.44	35.34	19.36
RONW (%)	0.63	-27.41	15.43	37.28	15.20

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Mar 2026	59.92	42.80	43.22	450.45	293.63	299.42	419.19
Feb 2026	69.43	55.87	56.47	490.97	378.32	391.21	547.70
Jan 2026	80.90	55.20	64.87	577.45	357.12	449.41	629.17
Share Prices Of 2025
Dec 2025	87.29	74.75	78.97	622.26	499.54	547.09	765.92
Nov 2025	108.80	81.10	84.10	797.35	488.90	582.63	815.68
Oct 2025	132.95	101.40	102.15	961.93	697.32	707.67	990.74
Sep 2025	136.00	110.65	122.15	969.26	694.96	846.23	1,184.72
Aug 2025	113.00	99.65	107.90	834.93	633.46	747.51	1,046.51
Jul 2025	114.28	90.00	108.88	791.71	599.84	754.30	1,056.02
Jun 2025	92.42	75.00	92.38	640.54	470.18	639.99	895.99
May 2025	84.99	47.26	78.94	642.88	302.39	546.88	765.63
Apr 2025	64.20	44.37	54.04	475.82	294.64	374.38	524.13
Mar 2025	54.77	46.01	46.29	420.34	316.82	320.69	448.96
Feb 2025	73.85	51.10	51.54	0.00	0.00	0.00	499.88
Jan 2025	77.54	63.06	69.40	0.00	0.00	0.00	673.11
Share Prices Of 2024
Dec 2024	79.79	69.10	71.58	0.00	0.00	0.00	694.25
Nov 2024	75.59	64.70	73.03	0.00	0.00	0.00	708.31
Oct 2024	83.04	63.65	71.13	0.00	0.00	0.00	689.88
Sep 2024	88.89	78.97	80.32	0.00	0.00	0.00	779.02
Aug 2024	99.70	78.87	85.88	0.00	0.00	0.00	832.94

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 49509.71
339.32 0.69%

S&P 500 7158.76
73.75 1.04%

HANG SENG 26163.25
-324.24 -1.22%

NIKKEI 225 59542.04
192.87 0.32%

FTSE 100 10480.54
-17.55 -0.17%

NIFTY 24378.10
-198.50 -0.81%

× Ask Your Question