IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	68.08 Oct 17,2025 EOD	68.13 Oct 17,2025 EOD
Today's Change( )	0.09 (0.13%)	0.03 (0.04%)
Open( )	68.00	68.10
Prev Close( )	67.99	68.10
Volume	175,699.00	1,641,302.00
Today's Range( )	69.19 - 67.50	69.24 - 67.39
52-Week Range( )	88.20 - 42.55	88.19 - 44.50
Buy (Size)	N.A	N.A
Sell (Size)	N.A	68.13(×2114)

Company Background


Incorporation Year	1963
Registered Office	Core - 1 Scope Complex,7 Institutional Area Lodhi Rd, New Delhi, New Delhi-110003
Telephone	91-011-24361889/24362200
Fax	91-011-24360724
Chairman	NITIN KUMAR YADAV
Managing Director	NITIN KUMAR YADAV
Company Secretary	AJAY KUMAR MISRA
Auditor	Dinesh Jain & Associates
Face Value	1
Market Lot	1
Listing	BSE,Kolkata,MSEI ,NSEBSE,Kolkata,MSEI ,NSE
Registrar	MCS Share Transfer Agent Ltd F-65 1st Floor ,Okhla Industrial Are,Phase I ,New Delhi-110020

Board of Directors


Chairman / Executive Director / Managing Director	NITIN KUMAR YADAV
Non Executive Director / Nominee - Government	Aishvarya Singh
Indep. Non Exec. Dir. /Part Time Non Off. Director	MADDI SRINIVAS RAO S Meenakshi Nabarun Nayak Dinesh Dubey
Executive Director (Finance)	Anoopa Sankarankutty Nair
Company Sec. & Compli. Officer	AJAY KUMAR MISRA
Nominee (Govt)	Arti Bhatnagar

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	150.00	150.00	150.00	150.00	150.00	150.00
Reserves Total	1306.05	1204.36	1114.83	43.40	272.46	1034.15
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	1456.05	1354.36	1264.83	193.40	422.46	1184.15
Secured Loans	0.00	0.00	1.00	192.48	185.20	463.42
Unsecured Loans	2.44	4.66	46.91	2362.55	2182.77	3268.46
Total Debt	2.44	4.66	47.91	2555.03	2367.97	3731.88
Other Liabilities	27.08	27.03	43.03	37.40	44.03	50.65
Total Liabilities	1485.57	1386.05	1355.77	2785.83	2834.46	4966.68
APPLICATION OF FUNDS :
Gross Block	72.14	74.36	75.23	75.41	73.80	77.29
Less : Accumulated Depreciation	47.84	45.47	41.76	37.92	31.79	29.59
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	24.30	28.89	33.47	37.49	42.01	47.70
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.01	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	81.50	46.86	25.62	31.62	22.83	21.76
Current Assets, Loans & Advances
Inventories	0.36	0.36	1.16	29.79	45.64	217.74
Sundry Debtors	119.04	122.22	134.04	135.10	555.69	1925.36
Cash and Bank Balance	1338.85	1296.22	1314.40	60.82	165.92	120.13
Loans and Advances	1455.34	1436.39	1536.32	4182.05	4043.67	3939.06
Total Current Assets	2913.59	2855.19	2985.92	4407.76	4810.92	6202.29
Less : Current Liabilities and Provisions
Current Liabilities	638.03	670.05	689.30	873.88	1745.71	1561.09
Provisions	1108.71	1098.51	1228.30	1103.25	926.59	52.40
Total Current Liabilities & Provisions	1746.74	1768.56	1917.60	1977.13	2672.30	1613.49
Net Current Assets	1166.85	1086.63	1068.32	2430.63	2138.62	4588.80
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	163.79	168.04	168.04	233.30	567.01	239.54
Deferred Tax Liability	6.37	6.44	13.61	18.89	11.57	8.70
Net Deferred Tax	157.42	161.60	154.43	214.41	555.44	230.84
Other Assets	55.49	62.07	73.93	71.68	75.56	77.58
Total Assets	1485.57	1386.05	1355.77	2785.83	2834.46	4966.68
Contingent Liabilities	951.27	1049.30	1147.10	1184.09	1109.49	1010.83

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	2.69	5.34	272.55	8393.29	26381.61	24134.98
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2.69	5.34	272.55	8393.29	26381.61	24134.98
Other Income	292.38	251.29	1519.36	77.70	43.86	36.08
Stock Adjustments	0.00	-0.57	-23.40	-11.76	-161.85	-43.96
Total Income	295.07	256.06	1768.51	8459.23	26263.62	24127.10
EXPENDITURE :
Raw Materials	0.00	0.23	229.46	7392.04	25024.14	23251.09
Power & Fuel Cost	2.32	2.36	2.68	2.49	2.33	3.13
Employee Cost	111.25	133.50	104.04	114.42	135.04	194.37
Other Manufacturing Expenses	7.26	7.02	10.78	17.39	9.19	117.35
Selling & Administrative Expenses	16.37	18.31	19.12	402.39	1092.55	582.17
Miscellaneous Expenses	50.40	12.78	6.52	183.61	890.57	59.69
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	187.60	174.20	372.60	8112.34	27153.82	24207.80
Operating Profit	107.47	81.86	1395.91	346.89	-890.20	-80.70
Interest	5.76	1.49	112.31	221.72	199.08	140.88
Gross Profit	101.71	80.37	1283.60	125.17	-1089.28	-221.58
Depreciation	4.51	4.34	4.44	4.57	4.94	5.65
Profit Before Tax	97.20	76.03	1279.16	120.60	-1094.22	-227.23
Tax	23.49	14.99	143.11	17.34	0.07	-0.12
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	4.18	-7.17	59.98	341.03	-324.60	0.00
Reported Net Profit	69.53	68.21	1076.07	-237.77	-769.69	-227.11
Extraordinary Items	-10.36	34.55	1211.70	203.17	-877.17	-44.32
Adjusted Net Profit	79.89	33.66	-135.63	-440.94	107.48	-182.79
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	-3.09
P & L Balance brought forward	597.65	529.44	-546.63	-308.86	460.83	755.27
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	64.25
P & L Balance carried down	667.18	597.65	529.44	-546.63	-308.86	460.82
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 %	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	0.46	0.45	7.17	-1.59	-5.13	-1.51
Earnings Per Share(Adj)-Unit Curr	0.46	0.45	7.17	-1.59	-5.13	-1.51
Book Value-Unit Curr	9.71	9.03	8.43	1.29	2.82	7.89
Book Value(Adj)-Unit Curr	9.71	9.03	8.43	1.29	2.82	7.89

Quarterly Results

Quarters :

Particulars	Jun 2025 ( Cr)	Mar 2025 ( Cr)	Dec 2024 ( Cr)
Gross Sales	1.36	0.23	0.25
Other Operating Income	0.00	0.00	0.00
Other Income	70.21	45.92	35.11
Total Income	71.57	46.15	35.36
Total Expenditure	24.46	27.47	30.81
PBIDT	47.11	18.68	4.55
Interest	0.22	4.62	0.55
PBDT	46.89	14.06	4.00
Depreciation	1.01	1.49	1.00
Tax	9.21	8.07	3.56
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	4.18	0.00
Reported Profit After Tax	36.67	0.32	-0.56
Extra-ordinary Items	0.01	0.05	-0.01
Adjusted Profit After Extra-ordinary item	36.66	0.27	-0.55
EPS (Unit Curr.)	0.24	0.00	0.00
EPS (Adj) (Unit Curr.)	0.24	0.00	0.00
Calculated EPS (Unit Curr.)	0.24	0.00	0.00
Calculated EPS (Adj) (Unit Curr.)	0.24	0.00	0.00
Calculated EPS (Ann.) (Unit Curr.)	0.98	0.01	-0.01
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.98	0.01	-0.01
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	150.00	150.00	150.00
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	1.00	1.00
Public Shareholding (No. Of Shares)	151096857.00	151096857.00	151096857.00
Public Shareholding (% in Equity)	10.07	10.07	10.07
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	1348903143.00	1348903143.00	1348903143.00
Non Encumbered - % in Total Promoters Holding	100.00	100.00	100.00
Non Encumbered - % in Total Equity	89.93	89.93	89.93
PBIDTM(%)	3463.97	8121.74	1820.00
PBDTM(%)	3447.79	6113.04	1600.00
PATM(%)	2696.32	139.13	-224.00

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.00	0.02	1.78	7.99	3.80
Long Term Debt-Equity Ratio	0.00	0.00	0.01	0.01	0.11
Current Ratio	1.73	1.65	1.20	1.04	1.15
Fixed Assets	0.04	0.07	3.62	112.50	349.22
Inventory	7.47	7.03	17.61	222.55	200.33
Debtors	0.02	0.04	2.03	24.30	21.27
Interest Cover Ratio	20.36	22.08	-0.23	2.24	-0.09
PBIDTM (%)	4527.88	697.38	-7.83	5.98	-0.05
PBITM (%)	4360.22	616.10	-9.46	5.93	-0.07
PBDTM (%)	4313.75	669.48	-49.04	3.34	-0.80
CPM (%)	3137.55	711.61	-48.13	-6.42	0.43
APATM (%)	2969.89	630.34	-49.76	-6.48	0.41
ROCE (%)	8.17	2.40	-1.25	0.00	0.00
RONW (%)	5.69	2.57	-18.60	0.00	0.00

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Sep 2025	74.00	60.75	64.70	144.83	111.44	121.48	9,705.00
Aug 2025	69.40	60.33	60.77	136.07	112.45	114.10	9,115.50
Jul 2025	73.37	63.54	64.64	140.42	117.27	121.37	9,696.00
Jun 2025	85.20	65.75	72.58	174.71	121.13	136.27	10,887.00
May 2025	88.20	50.06	85.95	169.94	89.95	161.38	12,892.50
Apr 2025	65.76	42.55	56.23	130.96	70.16	105.58	8,434.50
Mar 2025	59.27	46.46	52.22	121.99	83.07	98.05	7,833.00
Feb 2025	71.23	48.55	49.30	334.12	213.06	219.70	7,395.00
Jan 2025	80.70	63.47	69.41	381.77	276.91	309.31	10,411.50
Share Prices Of 2024
Dec 2024	85.89	71.10	72.56	391.88	310.47	323.35	10,884.00
Nov 2024	85.35	73.15	78.61	409.42	323.55	350.31	11,791.50
Oct 2024	91.18	72.14	78.72	411.98	315.79	350.80	11,808.00
Sep 2024	101.60	88.50	89.65	461.16	387.81	399.51	13,447.50
Aug 2024	112.55	95.80	100.90	516.95	402.35	449.64	15,135.00
Jul 2024	131.88	76.93	111.28	725.85	332.71	495.90	16,692.00
Jun 2024	87.40	63.48	78.89	407.87	266.12	351.56	11,833.50
May 2024	78.24	67.00	70.23	360.31	289.79	312.97	10,534.50
Apr 2024	80.70	66.96	74.05	384.85	286.54	329.99	11,107.50
Mar 2024	80.89	62.20	66.41	361.68	274.40	295.94	9,961.50
Feb 2024	102.00	73.49	77.23	0.00	0.00	0.00	11,584.50

Risk Disclosure on Derivatives

ATTENTION INVESTORS

ATTENTION INVESTORS

ATTENTION INVESTORS

	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