IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	615.55 Jan 16,2026 EOD	616.90 Jan 16,2026 EOD
Today's Change( )	-7.05 (-1.13%)	-5.90 (-0.95%)
Open( )	616.35	622.80
Prev Close( )	622.60	622.80
Volume	4,787.00	106,456.00
Today's Range( )	626.20 - 611.60	628.00 - 610.00
52-Week Range( )	873.25 - 602.85	873.50 - 604.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	616.90(×462)

Company Background


Incorporation Year	2006
Registered Office	49 F1 & F2 Canara Bank Road,Bommasandra Industrial Area, Bangalore, Karnataka-560099
Telephone	+91 080 6672 4000
Fax	NA
Chairman	Ajay Bhardwaj
Managing Director	Ajay Bhardwaj
Company Secretary	Divya Prasad
Auditor	K P Rao & Co
Face Value	2
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda,Hyderabad-500032

Board of Directors


Chairman & MD & CEO	Ajay Bhardwaj
Whole Time Director	GANESH SAMBASIVAM K RAVINDRA CHANDRAPPA
Nominee	Satish Chander Subbanna
Independent Director	Ramesh Ramadurai Ravikant Uppal S Madhavan Shubha Kulkarni
Company Sec. & Compli. Officer	Divya Prasad

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	111.82	111.82	114.10	8.78	8.48	8.38
Reserves Total	2361.40	1821.26	1627.52	1346.69	692.99	413.49
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	2473.22	1933.08	1741.62	1355.47	701.47	421.87
Secured Loans	108.95	166.59	105.19	35.49	100.01	101.16
Unsecured Loans	4.36	5.99	9.83	0.00	0.00	57.52
Total Debt	113.31	172.58	115.02	35.49	100.01	158.68
Other Liabilities	21.29	18.87	12.97	34.76	27.66	23.04
Total Liabilities	2607.82	2124.53	1869.61	1425.72	829.14	603.59
APPLICATION OF FUNDS :
Gross Block	1208.39	991.15	883.91	706.59	682.37	566.78
Less : Accumulated Depreciation	584.34	513.47	435.02	377.58	320.96	261.21
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	624.05	477.68	448.89	329.01	361.41	305.57
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	57.95	155.91	143.41	152.68	18.59	49.81
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	533.22	471.77	499.18	272.98	209.27	98.66
Current Assets, Loans & Advances
Inventories	338.60	211.31	129.42	58.23	35.06	125.41
Sundry Debtors	447.91	489.83	274.07	326.19	254.65	105.07
Cash and Bank Balance	310.95	183.85	342.79	348.87	40.62	22.43
Loans and Advances	150.46	101.43	80.47	90.81	76.20	51.39
Total Current Assets	1247.93	986.42	826.75	824.10	406.53	304.29
Less : Current Liabilities and Provisions
Current Liabilities	200.89	189.94	113.98	174.07	178.89	182.48
Provisions	26.84	9.76	9.44	19.39	25.70	1.26
Total Current Liabilities & Provisions	227.74	199.71	123.42	193.46	204.59	183.74
Net Current Assets	1020.19	786.71	703.34	630.64	201.94	120.55
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	41.41	41.41	24.91	15.94	13.87	11.54
Deferred Tax Liability	23.08	0.00	0.00	0.00	0.00	0.00
Net Deferred Tax	18.33	41.41	24.91	15.94	13.87	11.54
Other Assets	354.08	191.03	49.88	24.47	24.07	17.44
Total Assets	2607.82	2124.52	1869.61	1425.72	829.14	603.58
Contingent Liabilities	58.52	250.15	226.38	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	1840.65	1417.54	1056.92	1231.26	1103.24	632.72
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1840.65	1417.54	1056.92	1231.26	1103.24	632.72
Other Income	109.44	70.52	139.17	48.98	37.21	20.76
Stock Adjustments	86.70	41.23	9.01	1.37	-39.12	37.86
Total Income	2036.79	1529.29	1205.10	1281.61	1101.33	691.34
EXPENDITURE :
Raw Materials	828.08	640.77	348.29	410.30	407.88	284.29
Power & Fuel Cost	42.56	31.29	38.95	36.32	34.23	30.42
Employee Cost	251.76	182.65	153.24	137.51	142.19	120.15
Other Manufacturing Expenses	46.27	34.13	21.11	23.38	22.76	14.46
Selling & Administrative Expenses	56.41	54.67	60.66	48.21	33.66	31.83
Miscellaneous Expenses	13.08	10.25	12.68	11.46	15.67	7.52
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1238.15	953.77	634.92	667.18	656.38	488.66
Operating Profit	798.65	575.52	570.19	614.44	444.95	202.68
Interest	9.29	9.26	8.71	10.09	16.97	20.43
Gross Profit	789.36	566.26	561.48	604.35	427.98	182.25
Depreciation	77.94	81.49	63.70	57.76	62.40	61.58
Profit Before Tax	711.42	484.77	497.78	546.59	365.58	120.67
Tax	182.03	126.41	120.05	142.39	96.70	33.25
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	23.21	-16.42	-7.94	-1.79	-2.43	-5.29
Reported Net Profit	506.19	374.78	385.67	405.99	271.31	92.70
Extraordinary Items	-0.26	-0.21	40.84	-0.14	-0.14	0.06
Adjusted Net Profit	506.45	374.99	344.83	406.13	271.45	92.64
Adjustment below Net Profit	-50.62	-71.60	-139.35	0.00	0.00	0.00
P & L Balance brought forward	1524.15	1220.97	974.65	568.66	362.71	270.38
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	26.08	0.37
P & L Balance carried down	1979.72	1524.15	1220.97	974.65	607.93	362.71
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	9.05	6.70	6.76	462.60	319.76	110.63
Earnings Per Share(Adj)-Unit Curr	9.05	6.70	6.76	462.60	319.76	110.63
Book Value-Unit Curr	44.24	34.58	30.53	1544.46	826.76	503.43
Book Value(Adj)-Unit Curr	44.24	34.58	30.53	1544.46	826.76	503.43

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	552.23	538.01	478.98
Other Operating Income	0.00	0.00	0.00
Other Income	53.80	27.73	37.82
Total Income	606.03	565.74	516.80
Total Expenditure	326.57	342.58	280.87
PBIDT	279.45	223.16	235.93
Interest	2.23	1.61	2.10
PBDT	277.22	221.55	233.83
Depreciation	23.92	22.61	20.99
Tax	63.75	50.07	56.54
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-8.88	0.53	33.73
Reported Profit After Tax	198.43	148.34	122.56
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	198.43	148.34	122.56
EPS (Unit Curr.)	3.54	2.65	2.19
EPS (Adj) (Unit Curr.)	3.54	2.65	2.19
Calculated EPS (Unit Curr.)	3.55	2.65	2.19
Calculated EPS (Adj) (Unit Curr.)	3.55	2.65	2.19
Calculated EPS (Ann.) (Unit Curr.)	14.20	10.61	8.77
Calculated EPS (Adj) (Ann.) (Unit Curr.)	14.20	10.61	8.77
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	111.82	111.82	111.82
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	2.00	2.00
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(%)	50.60	41.48	49.26
PBDTM(%)	50.20	41.18	48.82
PATM(%)	35.93	27.57	25.59

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.06	0.08	0.05	0.07	0.23
Long Term Debt-Equity Ratio	0.03	0.04	0.03	0.01	0.10
Current Ratio	3.76	4.13	4.50	2.48	1.38
Fixed Assets	1.67	1.51	1.33	1.77	1.77
Inventory	6.69	8.32	11.26	26.40	13.75
Debtors	3.93	3.71	3.52	4.24	6.13
Interest Cover Ratio	77.58	53.35	51.97	55.17	22.54
PBIDTM (%)	43.39	40.60	48.86	49.90	40.33
PBITM (%)	39.16	34.85	42.83	45.21	34.68
PBDTM (%)	42.88	39.95	48.03	49.08	38.79
CPM (%)	31.73	32.19	38.65	37.66	30.25
APATM (%)	27.50	26.44	32.63	32.97	24.59
ROCE (%)	30.46	24.74	27.47	49.38	53.40
RONW (%)	22.98	20.40	22.27	39.48	48.30

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Dec 2025	700.55	634.90	651.05	77.87	67.90	72.20	36,563.62
Nov 2025	713.10	620.05	635.10	80.27	67.99	70.43	35,667.85
Oct 2025	803.00	708.00	710.40	89.36	78.25	78.78	39,896.78
Sep 2025	873.25	758.40	761.50	98.91	83.24	84.44	42,766.61
Aug 2025	865.00	712.30	818.55	99.34	77.84	90.77	45,970.59
Jul 2025	801.75	701.75	758.70	92.32	74.49	84.13	42,609.35

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 49379.59
-83.86 -0.17%

S&P 500 6960.70
-4.77 -0.07%

HANG SENG 26844.97
-78.66 -0.29%

NIKKEI 225 53996.71
-113.79 -0.21%

FTSE 100 10219.48
-19.46 -0.19%

NIFTY 25694.35
28.75 0.11%

× Ask Your Question