IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	293.90 Feb 17,2026 EOD	292.85 Feb 17,2026 EOD
Today's Change( )	-4.55 (-1.52%)	-7.95 (-2.64%)
Open( )	298.50	300.10
Prev Close( )	298.45	300.80
Volume	3,805.00	84,791.00
Today's Range( )	301.15 - 290.30	301.45 - 291.00
52-Week Range( )	321.50 - 213.00	321.50 - 213.41
Buy (Size)	N.A	N.A
Sell (Size)	N.A	292.85(×529)

Company Background


Incorporation Year	1989
Registered Office	C-12 Lawrence Road,Industrial Area, New Delhi, Delhi-110035
Telephone	NA
Fax	NA
Chairman	Vijay Bansal
Managing Director	Vijay Bansal
Company Secretary	Poonam Chahal
Auditor	Walker Chandiok & Co LLP
Face Value	2
Market Lot	1
Listing	BSE,Kolkata,MSEI ,NSEBSE,Kolkata,MSEI ,NSE
Registrar	Beetal Fin.&Computer Ser.P Ltd 99 BeetalHouse 3rd F,Behind Local Shp Cen,Nr Dada Harsukh Das,New Delhi - 110062

Board of Directors


Chairman & Managing Director	Vijay Bansal
Whole-time Director	Deepak Bansal
Company Sec. & Compli. Officer	Poonam Chahal
Whole-time Director	Basant Goyal
Independent Director	Rajeev Sharma Lalit Kumar Arpana Jain

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	16.73	16.73	16.33	16.33	16.33	16.33
Reserves Total	376.37	309.73	205.04	143.75	107.72	101.74
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	393.10	326.46	221.37	160.08	124.05	118.07
Secured Loans	0.00	9.75	23.37	0.00	14.37	37.83
Unsecured Loans	410.94	326.19	262.76	246.38	220.59	224.99
Total Debt	410.94	335.94	286.13	246.38	234.96	262.82
Other Liabilities	32.27	30.48	26.03	20.62	18.57	17.59
Total Liabilities	836.31	692.88	533.53	427.08	377.58	398.48
APPLICATION OF FUNDS :
Gross Block	812.41	648.24	392.44	353.89	284.81	296.96
Less : Accumulated Depreciation	304.76	245.99	64.15	53.48	43.69	34.58
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	507.65	402.25	328.29	300.41	241.12	262.38
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	46.76	35.21	12.02	0.90	2.32	0.71
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	5.20	0.09	0.11	0.10	0.11	0.16
Current Assets, Loans & Advances
Inventories	288.23	233.77	216.92	146.85	123.62	128.05
Sundry Debtors	13.41	15.19	11.88	3.74	3.89	4.52
Cash and Bank Balance	27.97	38.12	1.44	3.23	8.32	4.05
Loans and Advances	11.90	8.91	8.47	7.14	11.05	12.47
Total Current Assets	341.51	295.99	238.72	160.96	146.87	149.10
Less : Current Liabilities and Provisions
Current Liabilities	98.68	80.22	75.02	63.70	47.87	46.71
Provisions	15.29	5.02	4.43	5.04	3.15	3.03
Total Current Liabilities & Provisions	113.97	85.24	79.44	68.74	51.02	49.74
Net Current Assets	227.54	210.75	159.27	92.23	95.85	99.36
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	28.09	22.86	16.74	13.90	18.65	18.92
Deferred Tax Liability	0.00	0.00	0.00	0.00	0.00	0.00
Net Deferred Tax	28.09	22.86	16.74	13.90	18.65	18.92
Other Assets	21.08	21.72	17.10	19.55	19.53	16.96
Total Assets	836.31	692.88	533.53	427.09	377.57	398.48
Contingent Liabilities	18.03	18.41	19.83	19.89	122.76	122.68

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	725.46	619.71	552.79	383.24	251.89	338.04
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	725.46	619.71	552.79	383.24	251.89	338.04
Other Income	8.45	6.17	4.41	15.48	16.74	4.18
Stock Adjustments	48.58	13.83	71.67	20.27	-4.28	30.16
Total Income	782.49	639.71	628.87	418.99	264.35	372.38
EXPENDITURE :
Raw Materials	262.24	211.60	232.39	148.26	83.45	149.22
Power & Fuel Cost	17.69	13.42	10.69	6.68	5.04	6.64
Employee Cost	143.22	118.67	97.52	61.99	41.81	59.94
Other Manufacturing Expenses	67.70	54.42	62.18	34.89	24.73	38.60
Selling & Administrative Expenses	71.35	67.46	51.21	38.32	31.79	27.55
Miscellaneous Expenses	6.82	5.23	5.77	3.24	1.39	1.51
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	569.01	470.79	459.77	293.38	188.20	283.46
Operating Profit	213.48	168.92	169.10	125.61	76.15	88.91
Interest	35.03	29.77	26.28	22.73	24.80	20.71
Gross Profit	178.45	139.15	142.82	102.88	51.35	68.20
Depreciation	80.24	62.35	53.55	43.30	39.09	44.19
Profit Before Tax	98.21	76.80	89.27	59.58	12.26	24.01
Tax	28.41	20.69	24.90	19.05	6.86	4.90
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-5.06	-6.11	-2.86	2.48	-4.26	2.68
Reported Net Profit	74.86	62.22	67.24	38.06	9.66	16.43
Extraordinary Items	0.00	1.09	0.00	0.00	0.02	-0.04
Adjusted Net Profit	74.86	61.13	67.24	38.06	9.64	16.47
Adjustment below Net Profit	0.14	-0.10	-0.24	-0.39	-0.42	-12.66
P & L Balance brought forward	172.17	117.48	56.19	20.16	14.18	10.41
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	8.36	7.43	5.71	1.63	3.27	0.00
P & L Balance carried down	238.81	172.17	117.48	56.19	20.16	14.18
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 %	50.00	45.00	45.00	25.00	10.00	10.00
Dividend Per Share(Rs)	1.00	0.90	4.50	2.50	1.00	1.00
Earnings Per Share-Unit Curr	8.95	7.44	41.18	23.31	5.92	10.06
Earnings Per Share(Adj)-Unit Curr	8.95	7.44	8.24	4.66	1.18	2.01
Book Value-Unit Curr	47.00	39.03	135.58	98.04	75.97	72.31
Book Value(Adj)-Unit Curr	47.00	39.03	27.12	19.61	15.19	14.46

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	264.44	175.98	158.68
Other Operating Income	0.00	0.00	0.00
Other Income	2.21	1.53	2.35
Total Income	266.65	177.51	161.02
Total Expenditure	169.27	133.87	109.73
PBIDT	97.38	43.64	51.30
Interest	12.06	11.17	10.51
PBDT	85.32	32.47	40.79
Depreciation	25.34	23.94	21.69
Tax	16.39	2.69	6.14
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-1.50	-0.92	-1.72
Reported Profit After Tax	45.09	6.75	14.67
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	45.09	6.75	14.67
EPS (Unit Curr.)	5.39	0.81	1.75
EPS (Adj) (Unit Curr.)	5.39	0.81	1.75
Calculated EPS (Unit Curr.)	5.39	0.81	1.75
Calculated EPS (Adj) (Unit Curr.)	5.39	0.81	1.75
Calculated EPS (Ann.) (Unit Curr.)	21.57	3.23	7.02
Calculated EPS (Adj) (Ann.) (Unit Curr.)	21.57	3.23	7.02
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	37.50	0.00	0.00
Equity	16.73	16.73	16.73
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(%)	36.82	24.80	32.33
PBDTM(%)	32.26	18.45	25.71
PATM(%)	17.05	3.84	9.25

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	1.04	1.14	1.40	1.69	2.06
Long Term Debt-Equity Ratio	0.88	0.92	1.14	1.43	1.66
Current Ratio	2.22	2.03	1.76	1.74	1.69
Fixed Assets	0.99	1.19	1.48	1.20	0.87
Inventory	2.78	2.75	3.04	2.83	2.00
Debtors	50.73	45.79	70.78	100.46	59.90
Interest Cover Ratio	3.80	3.58	4.40	3.62	1.49
PBIDTM (%)	29.43	27.26	30.59	32.78	30.23
PBITM (%)	18.37	17.20	20.90	21.48	14.71
PBDTM (%)	24.60	22.45	25.84	26.84	20.39
CPM (%)	21.38	20.10	21.85	21.23	19.35
APATM (%)	10.32	10.04	12.16	9.93	3.84
ROCE (%)	17.43	17.38	24.06	20.46	9.55
RONW (%)	20.81	22.72	35.25	26.79	7.98

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jan 2026	307.65	265.30	291.95	35.09	28.87	32.62	2,441.81
Share Prices Of 2025
Dec 2025	291.15	238.25	283.00	33.47	25.35	31.62	2,366.96
Nov 2025	265.50	243.35	248.30	30.52	26.16	27.74	2,076.73
Oct 2025	263.20	238.00	260.55	29.70	26.09	29.11	2,179.19
Sep 2025	278.75	245.20	250.00	31.80	25.89	27.93	2,090.95
Aug 2025	268.80	240.30	252.25	30.29	26.64	28.18	2,109.77
Jul 2025	289.80	256.75	265.10	33.17	27.78	29.62	2,217.24
Jun 2025	270.80	234.60	264.45	30.87	26.11	29.55	2,211.81
May 2025	245.25	213.00	235.60	27.80	22.18	26.32	1,970.51
Apr 2025	278.90	230.50	233.10	31.75	25.47	26.04	1,949.60
Mar 2025	286.50	229.55	268.00	32.80	24.41	29.94	2,241.50
Feb 2025	334.85	235.00	242.35	49.74	31.18	33.16	2,026.97
Jan 2025	322.35	254.85	284.45	46.64	33.96	38.92	2,379.08
Share Prices Of 2024
Dec 2024	293.00	228.05	290.40	40.45	31.00	39.73	2,428.85
Nov 2024	244.20	211.10	229.35	34.87	28.02	31.38	1,918.24
Oct 2024	259.55	213.35	230.65	36.28	28.48	31.56	1,929.11
Sep 2024	262.85	232.15	245.50	37.30	31.42	33.59	2,053.31
Aug 2024	290.75	247.00	248.60	42.20	33.58	34.01	2,079.24
Jul 2024	308.95	247.20	282.35	44.56	31.81	38.63	2,361.52
Jun 2024	251.90	186.15	247.70	36.72	24.93	33.89	2,071.71

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 49521.93
48.93 0.10%

S&P 500 6857.17
3.41 0.05%

HANG SENG 26705.95
138.82 0.52%

NIKKEI 225 56467.09
-339.32 -0.60%

FTSE 100 10542.84
69.15 0.66%

NIFTY 25725.40
42.65 0.17%

× Ask Your Question