IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	1,436.10 May 22,2026 EOD	1,435.70 May 22,2026 EOD
Today's Change( )	-1.25 (-0.09%)	-1.70 (-0.12%)
Open( )	1,449.30	1,438.00
Prev Close( )	1,437.35	1,437.40
Volume	10,630.00	259,570.00
Today's Range( )	1,470.90 - 1,426.00	1,471.00 - 1,425.00
52-Week Range( )	1,475.80 - 875.55	1,475.00 - 876.05
Buy (Size)	N.A	N.A
Sell (Size)	N.A	1,435.70(×872)

Company Background


Incorporation Year	1986
Registered Office	509 Arunachal Building,Barakhamba Rd Connaught Place, New Delhi, New Delhi-110001
Telephone	NA
Fax	NA
Chairman	M C Garg
Managing Director	NA
Company Secretary	ABHISHEK AGRAWAL
Auditor	Sanjeev Anand & Associates
Face Value	2
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Mas Services Limited T-34 2nd Floor,Okhla Industrial Are,Phase II,New Delhi - 110020

Board of Directors


Chairman & Exec. Director	M C Garg
WTD & Executive Director	R C Garg Nitin Garg
Executive Director	Shambhu Nath Singh
Company Sec. & Compli. Officer	ABHISHEK AGRAWAL

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	6.55	6.35	5.45	5.20	4.90	4.60
Reserves Total	1196.94	995.27	592.98	460.73	378.55	339.04
Equity Share Warrants	7.50	18.35	20.69	0.00	0.00	2.44
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	1210.99	1019.97	619.12	465.93	383.45	346.08
Secured Loans	838.26	612.04	597.54	539.32	534.24	470.19
Unsecured Loans	0.07	3.62	0.07	51.10	0.00	39.80
Total Debt	838.33	615.66	597.61	590.42	534.24	509.99
Other Liabilities	10.52	8.51	6.55	5.21	4.68	4.49
Total Liabilities	2059.84	1644.14	1223.28	1061.56	922.37	860.56
APPLICATION OF FUNDS :
Gross Block	1034.72	713.13	574.12	503.98	438.82	427.57
Less : Accumulated Depreciation	252.09	208.25	173.49	142.29	113.70	86.41
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	782.63	504.88	400.63	361.69	325.12	341.16
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	31.82	72.30	37.05	30.59	12.30	0.77
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	53.68	44.56	4.40	0.90	0.01	0.03
Current Assets, Loans & Advances
Inventories	626.80	609.17	520.11	428.07	352.53	314.64
Sundry Debtors	519.51	351.16	350.86	283.11	234.84	238.92
Cash and Bank Balance	25.86	105.72	11.75	13.15	10.44	10.72
Loans and Advances	290.32	209.81	138.99	129.38	156.29	87.38
Total Current Assets	1462.48	1275.86	1021.71	853.72	754.09	651.65
Less : Current Liabilities and Provisions
Current Liabilities	237.55	211.85	203.48	154.73	143.39	103.62
Provisions	0.00	12.14	11.09	4.54	0.00	4.00
Total Current Liabilities & Provisions	237.55	223.99	214.57	159.27	143.39	107.62
Net Current Assets	1224.93	1051.87	807.13	694.45	610.70	544.03
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.00	0.00	1.83	0.00	0.00	0.00
Deferred Tax Liability	39.16	36.31	34.12	32.62	31.87	30.86
Net Deferred Tax	-39.16	-36.31	-32.29	-32.62	-31.87	-30.86
Other Assets	5.94	6.84	6.37	6.56	6.10	5.43
Total Assets	2059.84	1644.14	1223.28	1061.56	922.37	860.56
Contingent Liabilities	288.13	247.22	125.33	91.57	62.71	47.87

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	3935.89	3524.78	3072.01	2613.21	1572.12	1635.86
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	3935.89	3524.78	3072.01	2613.21	1572.12	1635.86
Other Income	29.93	10.25	13.89	3.89	5.88	3.58
Stock Adjustments	-34.98	58.78	78.86	35.40	33.87	-10.17
Total Income	3930.84	3593.81	3164.76	2652.50	1611.87	1629.27
EXPENDITURE :
Raw Materials	2822.28	2641.09	2321.58	1918.50	1153.72	1158.03
Power & Fuel Cost	123.62	120.09	121.00	88.58	59.17	61.32
Employee Cost	178.51	151.64	125.89	96.60	73.59	83.38
Other Manufacturing Expenses	224.70	189.11	156.46	128.77	102.10	103.01
Selling & Administrative Expenses	226.25	181.45	214.83	206.82	97.51	88.79
Miscellaneous Expenses	14.68	17.50	6.72	26.34	3.40	3.30
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	3590.05	3300.87	2946.47	2465.61	1489.50	1497.82
Operating Profit	340.78	292.94	218.28	186.90	122.38	131.46
Interest	80.25	77.75	65.57	57.35	54.68	60.18
Gross Profit	260.53	215.19	152.71	129.55	67.70	71.28
Depreciation	44.95	35.29	32.59	28.97	27.50	26.35
Profit Before Tax	215.58	179.90	120.12	100.58	40.20	44.93
Tax	51.00	45.33	33.55	24.81	9.13	13.91
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	2.85	4.03	-0.34	0.75	1.01	-2.86
Reported Net Profit	161.74	130.54	86.90	75.02	30.05	33.88
Extraordinary Items	-0.10	0.04	-0.02	0.00	-0.04	-0.04
Adjusted Net Profit	161.84	130.50	86.92	75.02	30.09	33.92
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	522.60	414.76	338.51	267.28	237.22	203.35
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	3.27	22.70	10.65	3.79	0.00	0.00
P & L Balance carried down	681.06	522.60	414.76	338.51	267.28	237.22
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 %	200.00	300.00	225.00	175.00	0.00	0.00
Dividend Per Share(Rs)	4.00	6.00	4.50	3.50	0.00	0.00
Earnings Per Share-Unit Curr	49.40	41.08	31.88	28.85	12.26	14.73
Earnings Per Share(Adj)-Unit Curr	49.40	41.08	31.88	28.85	12.26	14.73
Book Value-Unit Curr	367.61	315.23	219.55	179.16	156.47	149.37
Book Value(Adj)-Unit Curr	367.61	315.23	219.55	179.16	156.47	149.37

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	1022.46	978.71	973.04
Other Operating Income	9.12	12.67	10.25
Other Income	1.60	4.29	3.54
Total Income	1033.18	995.67	986.83
Total Expenditure	933.46	899.57	891.04
PBIDT	99.72	96.10	95.78
Interest	25.97	25.96	27.95
PBDT	73.76	70.14	67.83
Depreciation	15.52	14.88	14.51
Tax	11.90	12.66	12.71
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	2.88	1.30	0.47
Reported Profit After Tax	43.47	41.30	40.14
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	43.47	41.30	40.14
EPS (Unit Curr.)	12.83	11.95	12.62
EPS (Adj) (Unit Curr.)	12.83	11.95	12.62
Calculated EPS (Unit Curr.)	13.08	12.43	12.08
Calculated EPS (Adj) (Unit Curr.)	13.08	12.43	12.08
Calculated EPS (Ann.) (Unit Curr.)	52.31	49.71	48.30
Calculated EPS (Adj) (Ann.) (Unit Curr.)	52.31	49.71	48.30
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	150.00	0.00	0.00
Equity	6.65	6.65	6.65
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(%)	9.75	9.82	9.84
PBDTM(%)	7.21	7.17	6.97
PATM(%)	4.25	4.22	4.13

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.65	0.74	1.09	1.32	1.43
Long Term Debt-Equity Ratio	0.12	0.12	0.19	0.29	0.28
Current Ratio	1.59	1.51	1.32	1.29	1.22
Fixed Assets	4.50	5.48	5.70	5.54	3.63
Inventory	6.37	6.24	6.48	6.70	4.71
Debtors	9.04	10.04	9.69	10.09	6.64
Interest Cover Ratio	3.69	3.31	2.83	2.75	1.74
PBIDTM (%)	8.66	8.31	7.11	7.15	7.78
PBITM (%)	7.52	7.31	6.04	6.04	6.04
PBDTM (%)	6.62	6.11	4.97	4.96	4.31
CPM (%)	5.25	4.70	3.89	3.98	3.66
APATM (%)	4.11	3.70	2.83	2.87	1.91
ROCE (%)	15.97	17.97	16.25	15.92	10.64
RONW (%)	14.50	15.93	16.02	17.66	8.24

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2026	1,290.70	980.50	1,251.75	26.83	18.82	25.71	4,160.63
Mar 2026	1,181.20	915.00	984.70	25.19	18.68	20.22	3,273.00
Feb 2026	1,259.40	1,035.40	1,178.05	26.83	20.64	24.19	3,915.66
Jan 2026	1,152.10	990.00	1,114.25	24.01	20.20	22.88	3,703.60
Share Prices Of 2025
Dec 2025	1,217.10	1,006.75	1,082.95	25.67	19.82	22.24	3,599.56
Nov 2025	1,274.15	1,105.80	1,170.65	26.35	22.59	24.04	3,891.07
Oct 2025	1,352.80	1,205.05	1,251.65	29.00	23.59	25.71	4,160.30
Sep 2025	1,303.65	1,042.65	1,272.35	27.66	21.17	26.13	4,229.10
Aug 2025	1,203.40	952.50	1,191.20	24.97	19.22	24.46	3,959.37
Jul 2025	1,188.00	1,010.15	1,110.50	25.46	20.65	22.81	3,691.14
Jun 2025	1,186.75	903.05	1,176.40	24.59	16.80	24.16	3,910.18
May 2025	977.55	685.95	941.00	20.74	14.01	19.33	3,127.74
Apr 2025	819.15	608.00	722.15	17.18	11.39	14.61	2,364.21
Mar 2025	796.90	588.95	699.80	19.90	11.22	14.16	2,291.04
Feb 2025	875.80	568.20	632.90	22.07	13.08	15.88	2,072.02
Jan 2025	1,008.85	784.00	852.00	26.92	19.28	21.37	2,789.32
Share Prices Of 2024
Dec 2024	1,033.10	904.00	930.15	26.68	22.01	23.33	3,045.17
Nov 2024	1,053.80	919.85	986.70	27.66	22.05	24.75	3,230.31
Oct 2024	1,188.80	856.05	938.15	30.21	20.26	23.54	3,071.36
Sep 2024	1,345.00	1,105.05	1,168.35	36.37	26.30	29.31	3,825.00

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 50311.43
281.08 0.56%

S&P 500 7466.66
12.69 0.17%

HANG SENG 25606.04
219.51 0.86%

NIKKEI 225 63328.42
1644.28 2.67%

FTSE 100 10474.02
30.55 0.29%

NIFTY 23719.30
64.60 0.27%

× Ask Your Question