IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	379.05 Nov 28,2025 EOD	379.35 Nov 28,2025 EOD
Today's Change( )	-2.10 (-0.55%)	-1.45 (-0.38%)
Open( )	380.05	382.80
Prev Close( )	381.15	380.80
Volume	357.00	14,811.00
Today's Range( )	381.55 - 378.00	382.80 - 378.00
52-Week Range( )	630.35 - 354.45	627.00 - 354.40
Buy (Size)	N.A	N.A
Sell (Size)	N.A	379.35(×27)

Company Background


Incorporation Year	2015
Registered Office	P O Hargaon,, Sitapur, Uttar Pradesh-261121
Telephone	91-05862-256220
Fax	91-05862-256225
Chairman	Nandini Nopany
Managing Director	NA
Company Secretary	Prashant Kapoor
Auditor	S R Batliboi & Co LLP
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Link Intime India Pvt Ltd 59C Chowinghee Road,3rd Flr, ,Kolkata-700020

Board of Directors


Chairperson	Nandini Nopany
Co-Chairman	C S Nopany
Independent Director	Ananad Ashvin Dalal Gaurav Swarup Pradip Kumar Bishnoi Kalpataru Tripathy Kausalya Madhavan
Company Sec. & Compli. Officer	Prashant Kapoor
Non Executive Director	Amit N Dalal
WTD & Additional Director	Sukhvir Singh

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	20.02	20.02	20.02	20.02	20.02	20.02
Reserves Total	1081.10	1008.31	871.14	790.38	645.74	571.76
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	1101.12	1028.33	891.16	810.40	665.76	591.78
Secured Loans	1324.91	1220.75	1047.17	1102.80	1372.56	698.51
Unsecured Loans	46.08	96.58	20.88	112.43	2.44	897.26
Total Debt	1370.99	1317.33	1068.05	1215.23	1375.00	1595.77
Other Liabilities	0.39	0.80	2.15	4.60	10.93	18.36
Total Liabilities	2472.50	2346.46	1961.36	2030.23	2051.69	2205.91
APPLICATION OF FUNDS :
Gross Block	1642.76	1559.15	1486.11	1351.37	1308.05	1143.51
Less : Accumulated Depreciation	421.50	372.02	320.68	274.00	223.17	177.01
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1221.26	1187.13	1165.43	1077.37	1084.88	966.50
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	12.27	9.62	13.23	8.61	13.96	68.71
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	88.40	79.83	47.48	46.82	15.19	9.90
Current Assets, Loans & Advances
Inventories	1454.58	1494.97	1085.03	1169.73	1350.65	1485.45
Sundry Debtors	56.17	47.84	72.65	85.69	61.15	108.94
Cash and Bank Balance	4.95	2.10	4.62	3.21	6.81	7.39
Loans and Advances	25.52	19.17	14.69	15.57	108.35	193.84
Total Current Assets	1541.22	1564.08	1176.99	1274.20	1526.95	1795.63
Less : Current Liabilities and Provisions
Current Liabilities	292.67	422.18	410.02	371.34	582.68	644.51
Provisions	9.83	7.60	7.14	7.28	10.97	8.67
Total Current Liabilities & Provisions	302.51	429.77	417.16	378.63	593.65	653.17
Net Current Assets	1238.71	1134.31	759.83	895.57	933.30	1142.46
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	67.07	87.05	118.82	134.18	149.53	162.17
Deferred Tax Liability	171.94	164.77	158.59	155.78	153.05	159.38
Net Deferred Tax	-104.87	-77.72	-39.77	-21.60	-3.52	2.79
Other Assets	16.73	13.29	15.17	23.46	7.88	15.55
Total Assets	2472.50	2346.46	1961.37	2030.22	2051.69	2205.91
Contingent Liabilities	48.30	48.14	52.14	52.18	55.27	54.72

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	2635.59	2693.51	2798.01	2743.66	2710.52	2559.40
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2635.59	2693.51	2798.01	2743.66	2710.52	2559.40
Other Income	3.81	3.46	9.25	4.12	6.40	5.65
Stock Adjustments	-100.26	445.02	-99.59	-219.91	-141.71	51.03
Total Income	2539.14	3141.99	2707.67	2527.87	2575.21	2616.08
EXPENDITURE :
Raw Materials	1927.54	2439.59	2096.59	1894.55	1986.01	2025.11
Power & Fuel Cost	2.28	2.10	2.38	2.48	2.72	6.35
Employee Cost	113.93	117.43	120.43	100.12	97.27	91.83
Other Manufacturing Expenses	119.86	136.86	122.83	116.10	106.19	105.95
Selling & Administrative Expenses	59.82	84.06	74.85	81.43	93.53	87.51
Miscellaneous Expenses	35.88	28.43	26.58	26.27	23.80	32.24
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	2259.31	2808.47	2443.66	2220.94	2309.52	2348.99
Operating Profit	279.82	333.52	264.03	306.93	265.69	267.08
Interest	85.79	81.57	69.31	88.42	116.02	116.05
Gross Profit	194.03	251.95	194.72	218.51	149.67	151.03
Depreciation	58.13	55.29	51.12	51.28	48.31	44.87
Profit Before Tax	135.90	196.66	143.60	167.23	101.36	106.16
Tax	23.62	34.33	24.92	29.20	17.45	18.88
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	24.35	34.22	18.44	13.62	6.33	-1.33
Reported Net Profit	87.94	128.11	100.24	124.41	77.58	88.62
Extraordinary Items	0.19	0.02	3.87	0.40	-0.26	-0.35
Adjusted Net Profit	87.75	128.09	96.37	124.01	77.84	88.97
Adjustment below Net Profit	-0.58	-0.08	-0.53	0.50	-0.25	-1.03
P & L Balance brought forward	622.22	512.01	432.31	315.41	246.08	161.50
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	20.38	17.82	20.02	8.01	8.01	3.00
P & L Balance carried down	689.20	622.22	512.01	432.31	315.41	246.08
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 %	100.00	100.00	100.00	100.00	40.00	40.00
Dividend Per Share(Rs)	10.00	10.00	10.00	10.00	4.00	4.00
Earnings Per Share-Unit Curr	43.93	64.00	50.07	62.15	38.76	44.27
Earnings Per Share(Adj)-Unit Curr	43.93	64.00	50.07	62.15	38.76	44.27
Book Value-Unit Curr	550.06	513.69	445.17	404.83	332.57	295.62
Book Value(Adj)-Unit Curr	550.06	513.69	445.17	404.83	332.57	295.62

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	668.15	716.61	678.78
Other Operating Income	0.00	0.00	0.00
Other Income	2.02	0.30	-0.66
Total Income	670.17	716.91	678.12
Total Expenditure	650.25	688.38	529.51
PBIDT	19.92	28.53	148.61
Interest	15.81	26.13	24.01
PBDT	4.12	2.40	124.61
Depreciation	14.94	14.99	14.71
Tax	0.00	0.00	19.07
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-4.23	-4.18	19.14
Reported Profit After Tax	-6.59	-8.41	71.68
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	-6.59	-8.41	71.68
EPS (Unit Curr.)	-3.30	-4.20	35.81
EPS (Adj) (Unit Curr.)	-3.30	-4.20	35.81
Calculated EPS (Unit Curr.)	-3.29	-4.20	35.81
Calculated EPS (Adj) (Unit Curr.)	-3.29	-4.20	35.81
Calculated EPS (Ann.) (Unit Curr.)	-13.17	-16.81	143.22
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-13.17	-16.81	143.22
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	20.02	20.02	20.02
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(%)	2.98	3.98	21.89
PBDTM(%)	0.62	0.33	18.36
PATM(%)	-0.99	-1.17	10.56

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	1.26	1.24	1.34	1.75	2.36
Long Term Debt-Equity Ratio	0.26	0.30	0.42	0.61	0.95
Current Ratio	1.02	0.99	1.01	1.04	1.09
Fixed Assets	1.65	1.77	1.97	2.06	2.21
Inventory	1.79	2.09	2.48	2.18	1.91
Debtors	50.68	44.71	35.34	37.37	31.87
Interest Cover Ratio	2.58	3.41	3.07	2.89	1.87
PBIDTM (%)	10.62	12.38	9.44	11.19	9.80
PBITM (%)	8.41	10.33	7.61	9.32	8.02
PBDTM (%)	7.36	9.35	6.96	7.96	5.52
CPM (%)	5.54	6.81	5.41	6.40	4.64
APATM (%)	3.34	4.76	3.58	4.53	2.86
ROCE (%)	9.20	12.92	10.67	12.53	10.21
RONW (%)	8.26	13.35	11.78	16.86	12.34

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Oct 2025	449.00	408.00	433.00	10.44	9.24	9.88	866.80
Sep 2025	467.05	408.00	419.00	11.19	8.98	9.56	838.77
Aug 2025	469.00	410.00	411.15	10.84	9.33	9.38	823.06
Jul 2025	515.75	450.00	462.20	11.90	9.90	10.54	925.25
Jun 2025	568.50	480.10	499.45	13.42	10.64	11.39	999.82
May 2025	586.35	499.50	532.15	13.73	10.86	12.14	1,065.28
Apr 2025	579.15	397.05	551.10	13.39	8.82	12.57	1,103.22
Mar 2025	464.00	354.45	446.60	10.92	7.80	10.19	894.02
Feb 2025	450.00	369.95	372.95	7.26	5.74	5.83	746.59
Jan 2025	534.95	396.00	443.25	8.68	6.01	6.93	887.32
Share Prices Of 2024
Dec 2024	630.35	508.25	518.65	10.24	7.78	8.11	1,038.26
Nov 2024	644.10	542.05	616.90	10.30	8.08	9.64	1,234.94
Oct 2024	824.00	574.10	623.50	13.00	8.61	9.74	1,248.15
Sep 2024	830.85	686.50	790.35	13.44	10.23	12.35	1,582.16
Aug 2024	774.15	580.00	757.10	12.37	9.03	11.83	1,515.59
Jul 2024	675.90	578.10	642.35	11.03	8.55	10.04	1,285.88
Jun 2024	696.60	480.00	637.55	11.11	7.08	9.96	1,276.27
May 2024	604.50	515.30	530.05	9.55	8.02	8.28	1,061.08
Apr 2024	633.25	535.00	603.00	10.17	8.05	9.42	1,207.11
Mar 2024	639.60	515.25	532.90	10.12	7.79	8.33	1,066.78

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 47737.43
289.30 0.61%

S&P 500 6869.48
35.87 0.52%

HANG SENG 25858.90
-87.04 -0.34%

NIKKEI 225 50220.95
53.85 0.11%

FTSE 100 9721.02
27.09 0.28%

NIFTY 26202.95
-12.60 -0.05%

× Ask Your Question