IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	155.10 Dec 09,2025 EOD	155.26 Dec 09,2025 EOD
Today's Change( )	1.90 (1.24%)	1.90 (1.24%)
Open( )	152.10	151.93
Prev Close( )	153.20	153.36
Volume	147,684.00	3,714,618.00
Today's Range( )	155.80 - 148.40	155.99 - 148.30
52-Week Range( )	234.05 - 83.35	234.39 - 83.25
Buy (Size)	N.A	N.A
Sell (Size)	N.A	155.26(×3924)

Company Background


Incorporation Year	1981
Registered Office	5th Flr Orissa State Handloom,Pandit Jawaharlal Nehru Marg, Bhubaneswar, Orissa-751001
Telephone	91-674-2393931 (10 lines)
Fax	91-674-2391669/2392631/2394987
Chairman	S K Poddar
Managing Director	N Suresh Krishnan
Company Secretary	Sachin Patil
Auditor	B S R & Co LLP
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


Chairman & Non Executive Dir.	S K Poddar
Managing Director & CEO	N Suresh Krishnan
Non Executive Director	Soual Mohamed Karim Lotfi Senhadji
Independent Non Exe. Director	Satyananda Mishra Dipankar Chatterji Subhrakant Panda Rita Menon
Company Sec. & Compli. Officer	Sachin Patil
Additional Director	Akshay Poddar Ruchira Kamboj

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	815.21	814.78	814.50	575.45	575.45	575.45
Reserves Total	3261.28	2750.03	2690.71	1650.31	1252.93	1028.62
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.71	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	4077.20	3564.81	3505.21	2225.76	1828.38	1604.07
Secured Loans	4340.76	3994.38	4559.24	2694.30	1251.17	2218.49
Unsecured Loans	17.71	19.33	88.68	260.00	0.00	0.00
Total Debt	4358.47	4013.71	4647.92	2954.30	1251.17	2218.49
Other Liabilities	27.54	26.21	25.60	29.42	19.85	27.22
Total Liabilities	8463.21	7604.73	8178.73	5209.48	3099.40	3849.78
APPLICATION OF FUNDS :
Gross Block	4406.91	4248.61	3489.95	1709.90	1588.63	1495.86
Less : Accumulated Depreciation	1058.26	817.61	618.20	449.30	362.42	281.83
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	3348.65	3431.00	2871.75	1260.60	1226.21	1214.03
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	553.30	372.19	696.86	336.29	220.06	149.04
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	272.75	3.66	3.66	554.02	125.70	3.66
Current Assets, Loans & Advances
Inventories	2286.99	1830.83	2237.68	2293.22	899.05	1078.54
Sundry Debtors	2534.69	2720.48	3689.74	902.48	1155.59	2148.90
Cash and Bank Balance	903.79	118.02	109.85	597.71	93.20	5.82
Loans and Advances	1129.33	1087.56	977.90	789.49	668.54	371.71
Total Current Assets	6854.80	5756.89	7015.17	4582.90	2816.39	3604.97
Less : Current Liabilities and Provisions
Current Liabilities	2402.35	1832.87	2268.05	2500.08	1148.38	1063.56
Provisions	103.46	73.08	102.96	127.22	83.24	75.65
Total Current Liabilities & Provisions	2505.82	1905.95	2371.01	2627.29	1231.62	1139.20
Net Current Assets	4348.99	3850.94	4644.16	1955.61	1584.76	2465.76
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	60.14	60.01	0.00	0.00	52.74	0.00
Deferred Tax Liability	237.75	210.86	107.78	92.18	145.75	21.87
Net Deferred Tax	-177.61	-150.85	-107.78	-92.18	-93.01	-21.87
Other Assets	117.14	97.79	70.07	1195.13	35.68	39.16
Total Assets	8463.22	7604.73	8178.72	5209.48	3099.40	3849.79
Contingent Liabilities	293.73	346.59	322.23	412.89	400.93	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	13820.21	11575.12	13340.72	7858.72	5164.73	4192.86
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	13820.21	11575.12	13340.72	7858.72	5164.73	4192.86
Other Income	111.40	68.84	91.07	39.27	19.21	34.91
Stock Adjustments	82.65	-334.32	8.78	393.24	-225.83	-258.57
Total Income	14014.26	11309.64	13440.57	8291.23	4958.11	3969.20
EXPENDITURE :
Raw Materials	10315.66	8664.12	10621.96	6674.50	3645.33	2685.55
Power & Fuel Cost	611.32	520.93	626.10	70.16	62.58	72.94
Employee Cost	249.10	229.79	213.20	138.50	139.19	131.93
Other Manufacturing Expenses	1198.05	982.99	788.45	505.36	445.20	59.14
Selling & Administrative Expenses	96.81	88.06	109.98	51.81	51.87	21.02
Miscellaneous Expenses	176.09	106.88	188.82	140.51	52.49	503.96
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	12647.02	10592.77	12548.51	7580.85	4396.66	3474.55
Operating Profit	1367.23	716.87	892.06	710.38	561.46	494.66
Interest	362.29	366.03	291.24	85.54	111.43	191.79
Gross Profit	1004.94	350.84	600.82	624.84	450.03	302.87
Depreciation	251.81	210.67	175.15	90.46	83.33	72.48
Profit Before Tax	753.13	140.17	425.67	534.38	366.70	230.39
Tax	172.40	-2.80	99.63	137.21	72.55	39.06
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	28.23	43.72	22.35	-0.68	70.69	-2.72
Reported Net Profit	552.50	99.24	303.69	397.84	223.46	194.05
Extraordinary Items	11.72	-15.96	-10.23	-4.86	-4.06	0.00
Adjusted Net Profit	540.78	115.20	313.92	402.70	227.52	194.05
Adjustment below Net Profit	-4.29	-1.90	0.69	-0.46	0.85	0.00
P & L Balance brought forward	2011.30	1954.69	1650.31	1252.93	1028.62	0.00
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	40.74	40.74	0.00	0.00	0.00	194.05
P & L Balance carried down	2518.78	2011.30	1954.69	1650.31	1252.93	0.00
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 %	10.00	5.00	5.00	0.00	0.00	0.00
Dividend Per Share(Rs)	1.00	0.50	0.50	0.00	0.00	0.00
Earnings Per Share-Unit Curr	6.78	1.22	3.73	6.91	388.33	337.21
Earnings Per Share(Adj)-Unit Curr	6.78	1.22	3.73	6.91	388.33	337.21
Book Value-Unit Curr	50.01	43.75	43.04	38.68	3177.31	2787.50
Book Value(Adj)-Unit Curr	50.01	43.75	43.04	38.68	3177.31	2787.50

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	6872.20	4503.50	3494.02
Other Operating Income	0.00	0.00	0.00
Other Income	41.71	34.05	42.13
Total Income	6913.91	4537.55	3536.15
Total Expenditure	6215.56	3922.80	3146.95
PBIDT	698.35	614.75	389.20
Interest	140.25	104.35	103.10
PBDT	558.10	510.40	286.10
Depreciation	89.58	86.02	63.13
Tax	118.92	101.51	64.12
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	7.67	5.61	-1.18
Reported Profit After Tax	341.93	317.26	160.03
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	341.93	317.26	160.03
EPS (Unit Curr.)	3.29	3.06	1.96
EPS (Adj) (Unit Curr.)	3.29	3.06	1.96
Calculated EPS (Unit Curr.)	4.19	3.89	1.96
Calculated EPS (Adj) (Unit Curr.)	4.19	3.89	1.96
Calculated EPS (Ann.) (Unit Curr.)	16.75	15.57	7.85
Calculated EPS (Adj) (Ann.) (Unit Curr.)	16.75	15.57	7.85
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	816.35	815.21	815.21
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(%)	10.16	13.65	11.14
PBDTM(%)	8.12	11.33	8.19
PATM(%)	4.98	7.04	4.58

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	1.10	1.23	1.33	1.04	1.01
Long Term Debt-Equity Ratio	0.17	0.19	0.20	0.16	0.07
Current Ratio	1.07	1.08	1.00	0.97	1.12
Fixed Assets	3.19	2.99	5.13	4.76	3.35
Inventory	6.71	5.69	5.89	4.92	5.22
Debtors	5.26	3.61	5.81	7.64	3.13
Interest Cover Ratio	3.08	1.45	2.46	7.25	4.29
PBIDTM (%)	9.89	6.39	6.69	9.04	10.87
PBITM (%)	8.07	4.57	5.37	7.89	9.26
PBDTM (%)	7.27	3.23	4.50	7.95	8.71
CPM (%)	5.82	2.82	3.59	6.21	5.94
APATM (%)	4.00	1.00	2.28	5.06	4.33
ROCE (%)	13.88	6.71	10.71	14.92	13.76
RONW (%)	14.46	3.26	10.60	19.63	13.02

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	180.70	150.25	158.65	29.47	21.75	23.95	12,951.32
Oct 2025	201.60	165.25	166.45	32.39	24.77	25.13	13,588.07
Sep 2025	231.00	165.60	196.05	37.84	24.72	29.60	16,004.46
Aug 2025	233.85	196.95	217.30	36.10	29.29	32.80	17,739.19
Jul 2025	234.05	156.35	215.35	38.19	23.19	32.47	17,558.69
Jun 2025	183.50	157.40	160.00	28.78	23.66	24.12	13,045.70
May 2025	176.60	132.00	173.45	27.11	18.51	26.15	14,142.35
Apr 2025	153.50	97.55	143.70	24.45	12.56	21.67	11,716.67
Mar 2025	106.99	83.35	103.29	16.93	11.61	15.57	8,420.31
Feb 2025	120.00	85.60	86.85	86.28	58.96	61.46	7,080.10
Jan 2025	130.45	102.20	112.80	95.57	70.87	79.82	9,195.57
Share Prices Of 2024
Dec 2024	117.70	104.90	110.20	86.68	71.60	77.98	8,983.62
Nov 2024	119.50	100.50	111.10	89.31	68.92	78.62	9,056.98
Oct 2024	107.60	78.75	104.61	78.32	53.42	74.03	8,527.91
Sep 2024	88.85	82.19	82.87	64.09	57.88	58.61	6,752.07
Aug 2024	94.17	81.19	83.33	69.66	56.86	58.94	6,789.55
Jul 2024	98.30	81.86	91.88	74.38	56.64	64.98	7,486.19
Jun 2024	93.80	62.10	83.47	67.43	42.04	59.04	6,800.96
May 2024	72.28	63.54	69.90	51.48	44.13	49.44	5,695.30
Apr 2024	75.52	66.70	69.86	55.41	45.66	49.41	5,692.04

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 47765.34
-210.65 -0.44%

S&P 500 6868.55
-22.85 -0.33%

HANG SENG 25434.24
-331.13 -1.29%

NIKKEI 225 50689.00
107.06 0.21%

FTSE 100 9640.52
-4.57 -0.05%

NIFTY 25839.65
-120.90 -0.47%

× Ask Your Question