IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	N.A	164.55 Dec 26,2025 EOD
Today's Change( )	N.A	4.55 (2.84%)
Open( )	N.A	160.00
Prev Close( )	N.A	160.00
Volume	N.A	8,800.00
Today's Range( )	N.A	165.00 - 160.00
52-Week Range( )	N.A	458.00 - 150.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2004
Registered Office	Office No. 406 D-35 III Floor,Old Plot No. 2-A Laxmi Nagar, Delhi, Delhi-110092
Telephone	91-11-42714844/4859650
Fax	NA
Chairman	NA
Managing Director	Konark Trivedi
Company Secretary	Rajat Sharma
Auditor	Singhi Chugh & Kumar
Face Value	10
Market Lot	1200
Listing	NSE - SMENSE - SME
Registrar	Skyline Financial Services Pvt D-153/A 1st Flr,Okhla Industrial Are,Phase-I,New Delhi-110020

Board of Directors


Managing Director	Konark Trivedi
Executive Director	Sonal Trivedi
Non Executive Director	Satish Bhanu Trivedi
Executive Director	Tarun Tularam Sharma
Independent Non Exe. Director	Barathy Sundaram Ajay Chacko Kamal Nath
Company Sec. & Compli. Officer	Rajat Sharma

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	15.53	15.44	15.38	0.05	0.05	0.05
Reserves Total	142.93	116.26	100.09	60.73	51.77	45.16
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	158.46	131.70	115.47	60.78	51.82	45.21
Secured Loans	20.20	4.69	0.00	6.08	2.68	12.22
Unsecured Loans	0.00	0.00	0.00	0.00	1.07	5.38
Total Debt	20.20	4.69	0.00	6.08	3.75	17.60
Other Liabilities	1.77	1.76	1.37	0.94	1.51	1.71
Total Liabilities	180.43	138.15	116.84	67.80	57.08	64.52
APPLICATION OF FUNDS :
Gross Block	101.11	93.28	23.40	20.00	17.98	23.25
Less : Accumulated Depreciation	21.27	17.01	15.28	13.79	12.70	13.93
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	79.84	76.27	8.12	6.21	5.28	9.32
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	35.89	7.05	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.89	0.39	0.11	10.19	11.87	10.74
Current Assets, Loans & Advances
Inventories	39.13	30.74	29.19	27.85	16.39	22.29
Sundry Debtors	79.08	30.82	27.85	19.64	26.71	21.46
Cash and Bank Balance	6.29	1.20	20.13	4.20	10.34	8.59
Loans and Advances	10.44	12.81	5.04	7.85	3.04	2.02
Total Current Assets	134.94	75.57	82.21	59.53	56.49	54.37
Less : Current Liabilities and Provisions
Current Liabilities	35.32	17.17	16.44	17.77	26.05	19.61
Provisions	9.11	4.84	5.28	4.38	0.11	4.30
Total Current Liabilities & Provisions	44.43	22.02	21.73	22.15	26.16	23.91
Net Current Assets	90.51	53.56	60.48	37.38	30.33	30.46
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.80	2.10	4.08	2.57	1.11	2.08
Deferred Tax Liability	0.00	0.00	0.41	0.00	0.00	0.00
Net Deferred Tax	0.80	2.10	3.67	2.57	1.11	2.08
Other Assets	8.40	5.83	8.56	4.40	8.48	11.92
Total Assets	180.44	138.15	116.83	67.80	57.07	64.52
Contingent Liabilities	10.11	0.00	0.00	0.00	0.00	0.13

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	219.35	157.68	135.19	132.93	119.86	87.02
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	219.35	157.68	135.19	132.93	119.86	87.02
Other Income	2.81	3.14	1.18	2.74	2.56	2.13
Stock Adjustments	-0.34	0.21	-0.68	1.67	-0.17	-0.98
Total Income	221.82	161.03	135.69	137.34	122.25	88.17
EXPENDITURE :
Raw Materials	121.15	89.39	67.61	81.08	79.05	46.99
Power & Fuel Cost	0.73	0.64	0.25	0.20	0.19	0.24
Employee Cost	11.78	8.63	9.77	6.02	7.67	8.22
Other Manufacturing Expenses	37.11	29.10	21.70	17.37	4.83	0.39
Selling & Administrative Expenses	8.41	9.35	8.56	9.37	15.78	4.38
Miscellaneous Expenses	4.40	1.01	4.46	1.54	2.39	20.75
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	183.59	138.11	112.35	115.57	109.92	80.98
Operating Profit	38.23	22.91	23.34	21.77	12.33	7.19
Interest	1.27	0.47	0.71	0.53	1.16	2.15
Gross Profit	36.96	22.44	22.63	21.24	11.17	5.04
Depreciation	4.27	3.10	1.58	1.36	1.77	2.95
Profit Before Tax	32.69	19.34	21.05	19.88	9.40	2.09
Tax	7.84	2.66	6.68	7.38	1.83	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	1.30	1.57	-1.10	-1.46	0.97	1.13
Reported Net Profit	23.56	15.11	15.46	13.96	6.61	0.97
Extraordinary Items	0.00	1.81	-1.75	0.09	-0.37	-0.02
Adjusted Net Profit	23.56	13.30	17.21	13.87	6.98	0.99
Adjustment below Net Profit	0.00	0.00	-13.58	0.00	0.00	0.00
P & L Balance brought forward	77.71	62.60	60.73	51.77	45.16	44.19
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	5.00	0.00	0.00
P & L Balance carried down	101.27	77.71	62.60	60.73	51.77	45.16
Dividend	0.00	0.00	0.00	5.00	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	15.17	9.79	10.06	2791.46	1321.54	193.29
Earnings Per Share(Adj)-Unit Curr	15.17	9.79	10.06	2791.46	1321.54	193.29
Book Value-Unit Curr	102.04	85.32	75.10	12155.06	10363.59	9042.05
Book Value(Adj)-Unit Curr	102.04	85.32	75.10	12155.06	10363.59	9042.05

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	48.48	91.15	43.77
Other Operating Income	0.00	0.00	0.00
Other Income	0.26	-0.19	2.52
Total Income	48.74	90.97	46.29
Total Expenditure	41.97	68.85	41.48
PBIDT	6.76	22.12	4.82
Interest	0.64	0.21	0.07
PBDT	6.13	21.91	4.75
Depreciation	0.65	1.27	1.19
Tax	1.90	5.58	-0.08
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.79	-0.59	0.84
Reported Profit After Tax	2.78	15.64	2.79
Extra-ordinary Items	-0.01	0.00	0.00
Adjusted Profit After Extra-ordinary item	2.79	15.64	2.79
EPS (Unit Curr.)	1.80	10.11	1.81
EPS (Adj) (Unit Curr.)	1.80	10.11	1.81
Calculated EPS (Unit Curr.)	1.79	10.10	1.80
Calculated EPS (Adj) (Unit Curr.)	1.79	10.10	1.80
Calculated EPS (Ann.) (Unit Curr.)	7.16	40.41	7.21
Calculated EPS (Adj) (Ann.) (Unit Curr.)	7.16	40.41	7.21
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	15.53	15.48	15.48
Reserve & Surplus	0.00	0.00	0.00
Face Value	10.00	10.00	10.00
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(%)	13.94	24.27	11.01
PBDTM(%)	12.64	24.04	10.85
PATM(%)	5.73	17.16	6.37

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.09	0.02	0.03	0.09	0.22
Long Term Debt-Equity Ratio	0.00	0.00	0.02	0.05	0.13
Current Ratio	2.34	3.36	3.12	2.27	1.94
Fixed Assets	2.26	2.70	6.23	7.00	5.81
Inventory	6.28	5.26	4.74	6.01	6.20
Debtors	3.99	5.38	5.69	5.74	4.98
Interest Cover Ratio	26.75	37.17	34.24	38.53	9.11
PBIDTM (%)	17.43	13.05	19.16	16.38	10.29
PBITM (%)	15.48	11.08	17.99	15.35	8.81
PBDTM (%)	16.85	12.75	18.63	15.98	9.32
CPM (%)	12.69	10.40	13.90	11.52	6.99
APATM (%)	10.74	8.43	12.73	10.50	5.51
ROCE (%)	21.33	13.70	26.33	32.70	17.39
RONW (%)	16.24	10.76	19.53	24.80	13.62

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	222.00	150.00	165.00	15.36	9.72	10.89	256.65
Oct 2025	242.95	211.45	223.05	16.52	13.88	14.73	346.94
Sep 2025	275.00	228.00	240.20	19.61	14.33	15.86	373.61
Aug 2025	246.00	214.35	237.00	16.42	13.91	15.65	368.64
Jul 2025	277.00	212.00	223.70	18.77	13.39	14.74	347.38
Jun 2025	260.00	230.00	243.60	17.47	14.71	16.06	378.28
May 2025	290.00	234.30	236.00	19.58	15.25	15.56	366.48
Apr 2025	280.00	215.05	246.10	18.97	13.09	16.22	382.17
Mar 2025	329.00	211.15	217.50	21.76	12.73	14.34	337.75
Feb 2025	437.95	305.00	308.00	52.38	35.26	35.96	478.29
Jan 2025	458.00	298.60	417.15	57.02	34.18	48.71	647.79
Share Prices Of 2024
Dec 2024	348.50	300.00	309.85	41.84	33.81	36.07	479.72
Nov 2024	385.50	313.10	340.80	47.62	35.96	39.67	527.64
Sep 2024	338.00	291.20	300.10	40.68	32.89	34.93	464.62
Aug 2024	373.50	320.00	321.05	46.11	37.13	37.37	497.06
Jul 2024	400.70	299.00	338.00	47.95	32.49	39.23	521.72
Jun 2024	338.10	267.00	325.70	40.35	29.24	37.80	502.74
May 2024	344.00	184.50	312.85	41.89	21.38	36.31	482.90
Apr 2024	191.00	160.00	185.55	22.67	17.37	21.53	286.41
Mar 2024	179.65	131.50	164.70	21.48	14.55	19.11	254.22

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 48728.27
-23.90 -0.05%

S&P 500 6949.98
-3.07 -0.04%

HANG SENG 25818.94
44.79 0.17%

NIKKEI 225 50641.54
233.75 0.46%

FTSE 100 9870.68
-18.54 -0.19%

NIFTY 26042.30
-99.80 -0.38%

× Ask Your Question