IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	286.75 Jan 20,2026 EOD	288.30 Jan 20,2026 EOD
Today's Change( )	-8.85 (-2.99%)	-7.20 (-2.44%)
Open( )	289.75	296.55
Prev Close( )	295.60	295.50
Volume	8,639.00	95,103.00
Today's Range( )	298.00 - 277.50	298.00 - 277.35
52-Week Range( )	537.00 - 271.55	536.35 - 271.65
Buy (Size)	N.A	N.A
Sell (Size)	N.A	288.30(×1)

Company Background


Incorporation Year	2014
Registered Office	H No B-8/1 Ground Floor,Saidulajab South Delhi, Delhi, Delhi-110030
Telephone	91-9871977038
Fax	NA
Chairman	Ratan Kumar Srivastava
Managing Director	Ratan Kumar Srivastava
Company Secretary	Manisha Kide
Auditor	A Y & Co
Face Value	5
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Bigshare Services Pvt Ltd Office No S6-2,Pinnacle Busine.Park,Mahakali Caves Road,Mumbai - 400093

Board of Directors


Chairman & Managing Director	Ratan Kumar Srivastava
Whole-time Director	Deepali Verma
Independent Director	Varsha Choudhry Varun Sharma Sushma Samarth Vineet Krishna
Company Sec. & Compli. Officer	Manisha Kide

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	11.86	11.86	11.86	11.86	1.48	0.02
Reserves Total	9.53	12.17	10.64	4.42	10.90	0.85
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	21.39	24.03	22.50	16.28	12.38	0.87
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	14.22	0.00	0.00	0.00	0.00	0.00
Total Debt	14.22	0.00	0.00	0.00	0.00	0.00
Other Liabilities	4.38	2.05	1.36	0.67	0.28	0.00
Total Liabilities	39.99	26.08	23.86	16.95	12.66	0.87
APPLICATION OF FUNDS :
Gross Block	11.66	4.43	2.25	1.46	0.96	0.83
Less : Accumulated Depreciation	4.29	2.10	1.26	0.86	0.56	0.32
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	7.37	2.33	0.99	0.60	0.40	0.51
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	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	1.34	0.60	0.60	0.60	0.55	0.54
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	21.08	15.99	15.08	8.94	3.50	0.00
Cash and Bank Balance	9.86	7.67	8.26	6.75	7.38	0.05
Loans and Advances	15.00	12.12	8.28	5.80	3.25	0.38
Total Current Assets	45.94	35.79	31.62	21.48	14.13	0.44
Less : Current Liabilities and Provisions
Current Liabilities	4.76	1.83	1.86	1.18	0.23	0.56
Provisions	12.15	11.84	8.42	4.97	2.81	0.22
Total Current Liabilities & Provisions	16.90	13.67	10.28	6.15	3.04	0.78
Net Current Assets	29.04	22.12	21.34	15.33	11.08	-0.35
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.95	0.53	0.49	0.28	0.08	0.00
Deferred Tax Liability	0.00	0.00	0.00	0.04	0.00	0.01
Net Deferred Tax	0.95	0.53	0.49	0.24	0.08	-0.01
Other Assets	1.29	0.49	0.44	0.17	0.55	0.18
Total Assets	39.99	26.07	23.86	16.94	12.66	0.87
Contingent Liabilities	0.00	0.00	0.00	0.00	0.00	0.00

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	137.21	108.07	77.12	45.35	23.96	8.14
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	137.21	108.07	77.12	45.35	23.96	8.14
Other Income	0.44	0.34	0.62	1.26	0.19	0.00
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	137.65	108.41	77.74	46.61	24.15	8.14
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	0.15	0.19	0.05	0.00	0.00	0.07
Employee Cost	63.45	45.91	34.39	20.43	9.99	4.40
Other Manufacturing Expenses	0.36	0.30	0.49	0.11	0.05	0.06
Selling & Administrative Expenses	22.58	13.99	8.68	4.81	2.90	2.49
Miscellaneous Expenses	2.22	1.18	0.50	0.48	0.24	0.04
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	88.77	61.58	44.12	25.84	13.19	7.07
Operating Profit	48.89	46.84	33.61	20.76	10.96	1.08
Interest	0.45	0.11	0.22	0.17	0.02	0.01
Gross Profit	48.44	46.73	33.39	20.59	10.94	1.07
Depreciation	2.19	0.84	0.40	0.30	0.29	0.17
Profit Before Tax	46.25	45.89	32.99	20.29	10.65	0.90
Tax	11.72	11.66	8.29	4.95	2.78	0.22
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.24	0.00	-0.17	-0.10	-0.09	0.00
Reported Net Profit	34.76	34.23	24.87	15.44	7.97	0.67
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	34.76	34.23	24.87	15.44	7.97	0.67
Adjustment below Net Profit	-0.64	0.01	-0.27	-6.88	0.00	0.00
P & L Balance brought forward	12.17	10.53	4.42	7.12	0.85	0.18
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	36.75	32.60	18.38	11.26	1.48	0.00
P & L Balance carried down	9.53	12.17	10.64	4.42	7.34	0.85
Dividend	0.00	0.00	0.00	0.00	1.48	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	155.00	195.00	110.00	57.50	400.00	0.00
Dividend Per Share(Rs)	15.50	19.50	11.00	5.75	40.00	0.00
Earnings Per Share-Unit Curr	29.32	28.87	20.98	13.02	53.77	335.18
Earnings Per Share(Adj)-Unit Curr	29.32	14.44	10.49	6.51	6.72	335.18
Book Value-Unit Curr	18.04	20.26	18.98	13.73	83.57	434.36
Book Value(Adj)-Unit Curr	18.04	10.13	9.49	6.87	10.45	434.36

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	41.48	39.45	37.66
Other Operating Income	0.00	0.00	0.00
Other Income	0.16	0.14	0.10
Total Income	41.63	39.59	37.76
Total Expenditure	28.49	27.43	27.52
PBIDT	13.14	12.15	10.24
Interest	0.21	0.16	0.26
PBDT	12.94	12.00	9.98
Depreciation	0.78	0.79	0.77
Tax	2.99	2.90	2.41
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.09	-0.05	0.17
Reported Profit After Tax	9.08	8.36	6.62
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	9.08	8.36	6.62
EPS (Unit Curr.)	3.83	3.53	2.79
EPS (Adj) (Unit Curr.)	3.83	3.53	2.79
Calculated EPS (Unit Curr.)	3.83	3.53	2.79
Calculated EPS (Adj) (Unit Curr.)	3.83	3.53	2.79
Calculated EPS (Ann.) (Unit Curr.)	15.32	14.10	11.17
Calculated EPS (Adj) (Ann.) (Unit Curr.)	15.32	14.10	11.17
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	100.00	100.00	20.00
Equity	11.86	11.86	11.86
Reserve & Surplus	19.25	22.15	16.12
Face Value	5.00	5.00	5.00
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(%)	31.68	30.80	27.19
PBDTM(%)	31.20	30.42	26.50
PATM(%)	21.89	21.19	17.58

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.31	0.00	0.00	0.00	0.00
Long Term Debt-Equity Ratio	0.08	0.00	0.00	0.00	0.00
Current Ratio	2.02	2.86	3.27	3.90	3.82
Fixed Assets	17.06	32.36	41.57	37.48	26.77
Inventory	0.00	0.00	0.00	0.00	0.00
Debtors	7.40	6.96	6.42	7.29	13.69
Interest Cover Ratio	103.76	418.18	150.95	120.35	534.00
PBIDTM (%)	35.63	43.34	43.58	45.78	45.74
PBITM (%)	34.04	42.57	43.06	45.12	44.53
PBDTM (%)	35.30	43.24	43.30	45.40	45.66
CPM (%)	26.93	32.45	32.77	34.71	34.47
APATM (%)	25.33	31.67	32.25	34.05	33.26
ROCE (%)	141.33	184.22	162.75	138.20	157.87
RONW (%)	153.06	147.13	128.26	107.75	120.30

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Dec 2025	317.95	276.50	284.85	22.35	18.52	19.43	675.44
Nov 2025	330.00	273.80	308.70	23.45	17.03	21.06	731.99
Oct 2025	338.60	306.70	317.60	24.15	20.61	21.67	753.09
Sep 2025	342.75	306.15	311.10	24.05	20.57	21.22	737.68
Aug 2025	354.85	300.10	317.10	26.41	20.19	21.63	751.91
Jul 2025	405.10	320.60	323.80	28.54	21.65	22.09	767.79
Jun 2025	360.65	318.05	342.80	25.73	20.88	23.38	812.85
May 2025	465.00	312.00	326.35	31.94	19.80	22.26	773.84
Apr 2025	492.10	400.05	433.45	37.38	26.00	29.57	1,027.80
Mar 2025	497.75	324.00	435.80	35.07	21.99	29.73	1,033.37
Feb 2025	516.75	398.55	402.05	35.71	27.37	27.85	953.34
Jan 2025	537.00	452.00	492.90	39.92	30.89	34.14	1,168.76
Share Prices Of 2024
Dec 2024	536.08	478.75	481.73	39.15	32.96	33.37	1,142.27
Nov 2024	507.58	471.80	493.45	35.47	32.27	34.18	1,170.07
Oct 2024	532.23	470.50	476.53	37.61	32.05	33.01	1,129.94
Sep 2024	534.78	500.30	513.10	38.05	34.04	35.54	1,216.66
Aug 2024	552.00	494.18	528.98	39.75	33.10	36.64	1,254.31
Jul 2024	635.00	525.63	538.73	45.76	35.84	37.32	1,277.42
Jun 2024	619.50	477.95	570.38	44.23	31.52	39.51	1,352.47
May 2024	635.00	527.50	532.58	45.90	36.19	36.89	1,262.84

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 49380.33
-83.12 -0.17%

S&P 500 6961.01
-4.46 -0.06%

HANG SENG 26487.52
-76.39 -0.29%

NIKKEI 225 53052.63
-530.94 -0.99%

FTSE 100 10200.95
-34.34 -0.34%

NIFTY 25232.50
-353.00 -1.38%

× Ask Your Question