IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	159.85 Nov 28,2025 EOD	160.25 Nov 28,2025 EOD
Today's Change( )	11.85 (8.01%)	11.13 (7.46%)
Open( )	154.45	153.99
Prev Close( )	148.00	149.12
Volume	77,271.00	1,585,827.00
Today's Range( )	162.50 - 145.50	162.68 - 145.65
52-Week Range( )	162.50 - 75.51	162.68 - 75.51
Buy (Size)	N.A	N.A
Sell (Size)	N.A	160.25(×7722)

Company Background


Incorporation Year	2003
Registered Office	4/5 1st Floor,Asaf Ali Road, New Delhi, New Delhi-110002
Telephone	91-11-40081800-30
Fax	91-11-23260320
Chairman	Ravinder Nath Jain
Managing Director	NA
Company Secretary	Sandeep Kumar Agarwal
Auditor	M A K & Associates
Face Value	5
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Link Intime India Pvt Ltd Narang Tower,44 Community Centre,Naraina Ind Area,New Delhi-110028

Board of Directors


Chairman & Exec. Director	Ravinder Nath Jain
Executive Director (Marketing)	Priti Jain
Executive Director (Fin) & CFO	Ashish Jain
Independent Non Exe. Director	Rajpal Jain Suresh Chander Malik
E D & Wholetime Director	Naveen Gupta
Independent Non Exe. Director	Sujoy Bhatia Anil Kumar Jain
Company Sec. & Compli. Officer	Sandeep Kumar Agarwal

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	27.04	27.04	13.52	13.52	6.76	6.76
Reserves Total	151.40	136.04	116.75	70.85	57.30	43.38
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	178.44	163.08	130.27	84.37	64.06	50.14
Secured Loans	89.57	31.29	51.72	49.06	56.56	24.39
Unsecured Loans	0.58	1.32	4.39	16.54	16.59	6.12
Total Debt	90.15	32.61	56.11	65.60	73.15	30.51
Other Liabilities	0.35	0.32	0.37	0.44	0.55	0.39
Total Liabilities	268.94	196.01	186.75	150.41	137.76	81.04
APPLICATION OF FUNDS :
Gross Block	132.79	76.78	69.00	59.32	47.88	36.76
Less : Accumulated Depreciation	27.37	22.79	18.13	13.99	10.66	7.63
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	105.42	53.99	50.87	45.33	37.22	29.13
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.34	1.58	0.85	0.39	0.40	0.18
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	5.74	4.50	0.51	0.01	0.01	0.00
Current Assets, Loans & Advances
Inventories	58.38	39.77	34.95	37.19	32.68	16.01
Sundry Debtors	104.41	89.31	115.59	72.66	62.44	38.41
Cash and Bank Balance	0.40	0.67	2.43	1.51	10.85	2.42
Loans and Advances	21.95	14.07	17.72	13.12	15.28	3.86
Total Current Assets	185.14	143.82	170.70	124.48	121.26	60.71
Less : Current Liabilities and Provisions
Current Liabilities	25.90	24.95	33.80	15.67	18.75	8.07
Provisions	1.20	1.50	1.62	2.67	1.30	0.65
Total Current Liabilities & Provisions	27.09	26.45	35.41	18.34	20.05	8.72
Net Current Assets	158.04	117.37	135.28	106.14	101.21	51.99
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	1.18	1.14	0.70	0.45	0.38	0.23
Deferred Tax Liability	4.77	3.77	3.42	3.14	2.80	2.51
Net Deferred Tax	-3.59	-2.63	-2.72	-2.69	-2.42	-2.28
Other Assets	3.00	21.20	1.97	1.23	1.34	2.02
Total Assets	268.95	196.01	186.75	150.41	137.77	81.03
Contingent Liabilities	11.19	14.27	13.82	4.91	13.60	12.72

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	823.14	970.36	820.64	581.17	408.36	538.61
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	823.14	970.36	820.64	581.17	408.36	538.61
Other Income	5.33	7.73	5.16	5.25	2.45	3.87
Stock Adjustments	9.65	-0.05	5.26	-1.57	10.94	5.88
Total Income	838.12	978.04	831.06	584.85	421.75	548.36
EXPENDITURE :
Raw Materials	723.40	835.45	637.45	471.38	352.04	483.98
Power & Fuel Cost	12.92	12.61	14.53	12.23	8.07	8.00
Employee Cost	16.97	15.19	15.76	11.49	9.63	8.57
Other Manufacturing Expenses	16.59	15.33	19.33	15.24	8.61	6.63
Selling & Administrative Expenses	32.87	45.68	62.03	34.70	14.40	21.49
Miscellaneous Expenses	4.96	1.45	5.51	1.71	2.05	3.42
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	807.70	925.71	754.61	546.76	394.80	532.10
Operating Profit	30.42	52.33	76.45	38.10	26.95	16.25
Interest	3.25	3.68	4.95	4.88	3.88	4.63
Gross Profit	27.17	48.65	71.50	33.22	23.07	11.62
Depreciation	5.52	4.68	4.47	3.47	3.20	2.47
Profit Before Tax	21.65	43.97	67.03	29.75	19.87	9.15
Tax	5.18	11.32	17.03	7.51	4.93	2.19
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.96	-0.09	0.04	0.26	0.15	-0.59
Reported Net Profit	15.51	32.75	49.97	21.98	14.80	7.55
Extraordinary Items	-2.40	0.00	-0.04	0.00	0.00	-0.07
Adjusted Net Profit	17.91	32.75	50.01	21.98	14.80	7.62
Adjustment below Net Profit	-0.15	-7.12	-0.01	-0.31	-0.20	-0.02
P & L Balance brought forward	136.04	110.41	64.51	44.20	30.27	23.55
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	4.06	1.35	0.68	0.82
P & L Balance carried down	151.40	136.04	110.41	64.51	44.20	30.27
Dividend	0.00	0.00	4.06	1.35	0.68	0.82
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	30.00	10.00	12.50	10.00
Dividend Per Share(Rs)	0.00	0.00	3.00	1.00	1.00	1.00
Earnings Per Share-Unit Curr	2.87	6.06	36.96	16.26	21.89	11.17
Earnings Per Share(Adj)-Unit Curr	2.87	6.06	9.24	4.07	2.74	1.40
Book Value-Unit Curr	32.99	30.15	96.35	62.40	94.75	74.16
Book Value(Adj)-Unit Curr	32.99	30.15	24.09	15.60	11.84	9.26

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	191.08	211.19	245.86
Other Operating Income	0.00	0.00	0.00
Other Income	3.35	1.99	1.37
Total Income	194.43	213.18	247.23
Total Expenditure	183.12	206.25	238.16
PBIDT	11.31	6.93	9.07
Interest	1.69	1.45	1.13
PBDT	9.62	5.48	7.94
Depreciation	1.85	1.82	1.72
Tax	1.73	0.58	1.88
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.27	0.35	0.40
Reported Profit After Tax	5.77	2.73	3.94
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	5.77	2.73	3.94
EPS (Unit Curr.)	1.07	0.50	0.73
EPS (Adj) (Unit Curr.)	1.07	0.50	0.73
Calculated EPS (Unit Curr.)	1.07	0.50	0.73
Calculated EPS (Adj) (Unit Curr.)	1.07	0.50	0.73
Calculated EPS (Ann.) (Unit Curr.)	4.27	2.02	2.91
Calculated EPS (Adj) (Ann.) (Unit Curr.)	4.27	2.02	2.91
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	27.04	27.04	27.04
Reserve & Surplus	0.00	0.00	0.00
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(%)	5.92	3.28	3.69
PBDTM(%)	5.03	2.59	3.23
PATM(%)	3.02	1.29	1.60

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.36	0.30	0.57	0.93	0.91
Long Term Debt-Equity Ratio	0.04	0.01	0.03	0.05	0.07
Current Ratio	1.94	2.04	1.68	1.40	1.40
Fixed Assets	7.86	13.31	12.79	10.84	9.65
Inventory	16.77	25.97	22.75	16.64	16.77
Debtors	8.50	9.47	8.72	8.60	8.10
Interest Cover Ratio	8.66	12.95	14.54	7.10	6.12
PBIDTM (%)	4.09	5.39	9.32	6.56	6.60
PBITM (%)	3.42	4.91	8.77	5.96	5.82
PBDTM (%)	3.70	5.01	8.71	5.72	5.65
CPM (%)	2.85	3.86	6.63	4.38	4.41
APATM (%)	2.18	3.38	6.09	3.78	3.62
ROCE (%)	12.11	24.90	42.70	24.03	21.72
RONW (%)	10.49	22.33	46.56	29.62	25.92

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Oct 2025	154.90	105.00	139.30	47.78	31.14	42.07	753.40
Sep 2025	119.75	103.80	110.45	38.86	31.29	33.35	597.37
Aug 2025	122.55	99.05	107.90	37.81	29.00	32.58	583.58
Jul 2025	126.45	116.35	120.15	39.11	34.67	36.28	649.83
Jun 2025	133.00	113.05	121.00	41.41	32.43	36.54	654.43
May 2025	125.64	82.00	113.37	39.79	23.99	34.24	613.16
Apr 2025	93.16	77.99	86.00	30.43	22.81	25.97	465.13
Mar 2025	103.15	75.51	76.68	32.15	22.45	23.16	414.72
Feb 2025	119.50	88.30	89.65	19.95	14.36	14.81	484.87
Jan 2025	127.95	105.60	116.30	21.76	16.64	19.21	629.01
Share Prices Of 2024
Dec 2024	149.90	126.25	126.25	25.73	20.85	20.85	682.82
Nov 2024	258.95	134.20	146.00	46.76	20.38	24.11	789.64
Oct 2024	254.40	160.00	251.70	42.46	25.45	41.57	1,361.32
Sep 2024	171.30	125.55	171.30	28.29	20.48	28.29	926.47
Aug 2024	142.95	112.00	136.80	24.87	18.08	22.59	739.88
Jul 2024	148.45	130.00	137.15	25.69	20.81	22.65	741.77
Jun 2024	154.00	120.10	143.90	26.89	18.26	23.76	778.28
May 2024	156.00	129.70	130.30	27.66	21.32	21.52	704.73
Apr 2024	173.85	138.00	149.35	31.22	22.03	24.66	807.76
Mar 2024	170.00	134.80	137.20	30.92	21.87	22.66	742.04

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 47448.12
314.66 0.67%

S&P 500 6833.61
46.73 0.69%

HANG SENG 25858.90
-87.04 -0.34%

NIKKEI 225 50220.95
53.85 0.11%

FTSE 100 9721.02
27.09 0.28%

NIFTY 26202.95
-12.60 -0.05%

× Ask Your Question