IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	44.42 Dec 05,2025 EOD	44.57 Dec 05,2025 EOD
Today's Change( )	-0.18 (-0.40%)	-0.09 (-0.20%)
Open( )	44.10	44.50
Prev Close( )	44.60	44.66
Volume	5,519.00	143,394.00
Today's Range( )	46.59 - 43.11	46.80 - 42.65
52-Week Range( )	85.57 - 38.00	85.17 - 38.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	44.57(×250)

Company Background


Incorporation Year	1992
Registered Office	305 Elite Hse 36 Community Ctr,Kailash Colny Extn(Zamroodpur), New Delhi, New Delhi-110048
Telephone	91-033-29246481
Fax	91-033-29296482
Chairman	NA
Managing Director	Amitabh Goenka
Company Secretary	Heena Soni
Auditor	MARS & Associates
Face Value	1
Market Lot	1
Listing	BSE,NSEBSE,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


Executive Director	Ram Babu Verma Mayank Goenka
Managing Director & CEO	Amitabh Goenka
Independent Non Exe. Director	Bhupinder Kaur Marwah S K Dabriwala UMESH KUMAR AGARWALLA MANISH BAJORIA
Company Sec. & Compli. Officer	Heena Soni
Additional Director	Mainka 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	10.59	10.59	10.59	10.59	10.59	10.59
Reserves Total	107.28	83.84	63.32	52.50	43.81	35.70
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	117.87	94.43	73.91	63.09	54.40	46.29
Secured Loans	0.00	0.00	0.00	0.00	0.00	18.38
Unsecured Loans	18.22	8.76	23.30	22.94	14.15	8.94
Total Debt	18.22	8.76	23.30	22.94	14.15	27.32
Other Liabilities	7.37	10.03	13.57	9.33	7.99	2.95
Total Liabilities	143.46	113.22	110.78	95.36	76.54	76.56
APPLICATION OF FUNDS :
Gross Block	93.01	84.19	80.73	62.99	57.66	56.88
Less : Accumulated Depreciation	37.04	32.18	27.38	22.56	18.49	14.77
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	55.97	52.01	53.35	40.43	39.17	42.11
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.39	0.00	1.20	1.58	0.76	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	13.38	8.71	4.35	3.96	2.73	0.21
Current Assets, Loans & Advances
Inventories	31.98	20.24	29.22	33.47	15.98	21.15
Sundry Debtors	40.04	35.29	32.38	22.91	17.59	21.78
Cash and Bank Balance	10.85	4.79	4.76	5.67	4.16	4.73
Loans and Advances	8.85	8.31	9.48	7.91	8.59	1.76
Total Current Assets	91.72	68.63	75.84	69.96	46.32	49.42
Less : Current Liabilities and Provisions
Current Liabilities	18.59	17.49	25.67	23.06	13.01	15.93
Provisions	1.31	1.40	0.58	1.07	0.94	1.28
Total Current Liabilities & Provisions	19.90	18.89	26.25	24.13	13.95	17.21
Net Current Assets	71.82	49.74	49.59	45.83	32.37	32.21
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	1.36	1.21	1.09	1.03	0.95	1.07
Deferred Tax Liability	1.11	1.02	0.82	1.29	0.88	1.05
Net Deferred Tax	0.25	0.19	0.27	-0.26	0.07	0.02
Other Assets	1.64	2.57	2.02	3.82	1.44	2.01
Total Assets	143.46	113.22	110.78	95.36	76.54	76.56
Contingent Liabilities	3.35	3.33	2.92	0.00	0.00	1.99

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	301.39	295.63	287.90	242.82	171.72	168.04
Excise Duty	0.00	0.00	0.00	0.00	0.00	20.75
Net Sales	301.39	295.63	287.90	242.82	171.72	147.29
Other Income	3.25	1.65	0.81	1.04	1.60	1.49
Stock Adjustments	0.89	-6.05	3.05	3.85	-3.21	-0.27
Total Income	305.53	291.23	291.76	247.71	170.11	148.51
EXPENDITURE :
Raw Materials	168.62	164.33	182.00	156.39	99.08	96.20
Power & Fuel Cost	11.71	12.11	10.89	8.10	6.77	7.88
Employee Cost	26.85	24.77	23.22	18.87	14.96	16.39
Other Manufacturing Expenses	8.59	10.37	8.53	6.93	5.20	6.69
Selling & Administrative Expenses	46.67	43.52	42.51	35.61	25.48	4.61
Miscellaneous Expenses	2.23	1.67	1.75	1.72	1.51	1.43
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	264.66	256.76	268.90	227.62	153.00	133.20
Operating Profit	40.86	34.48	22.86	20.09	17.11	15.30
Interest	1.16	2.04	2.73	2.02	2.12	2.79
Gross Profit	39.70	32.44	20.13	18.07	14.99	12.51
Depreciation	5.07	5.16	4.93	4.19	4.04	3.81
Profit Before Tax	34.63	27.28	15.20	13.88	10.95	8.70
Tax	8.70	6.59	4.05	3.77	2.59	2.58
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.06	0.08	-0.53	0.33	-0.06	-0.09
Reported Net Profit	26.00	20.60	11.68	9.78	8.42	6.21
Extraordinary Items	0.05	0.02	0.00	0.01	0.01	0.00
Adjusted Net Profit	25.95	20.58	11.68	9.77	8.41	6.21
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	-0.22
P & L Balance brought forward	45.93	30.37	23.74	19.01	14.59	12.64
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	5.99	5.05	5.05	5.05	4.00	4.05
P & L Balance carried down	65.93	45.93	30.37	23.74	19.01	14.59
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 %	15.00	15.00	10.00	10.00	10.00	0.00
Dividend Per Share(Rs)	0.15	0.75	0.50	0.50	0.50	0.00
Earnings Per Share-Unit Curr	24.55	9.73	5.51	4.62	3.98	2.93
Earnings Per Share(Adj)-Unit Curr	24.55	1.95	1.10	0.92	0.80	0.59
Book Value-Unit Curr	111.30	44.58	34.90	29.79	25.68	21.85
Book Value(Adj)-Unit Curr	111.30	8.92	6.98	5.96	5.14	4.37

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	83.17	74.44	82.79
Other Operating Income	0.96	0.53	-0.05
Other Income	0.00	0.00	0.00
Total Income	73.60	65.09	72.13
Total Expenditure	61.31	55.44	63.17
PBIDT	12.29	9.65	8.96
Interest	0.13	0.24	0.28
PBDT	12.16	9.41	8.68
Depreciation	1.16	1.17	1.29
Tax	2.99	2.24	1.87
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	-0.07
Reported Profit After Tax	8.01	6.00	5.59
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	8.01	6.00	5.59
EPS (Unit Curr.)	0.76	0.57	0.53
EPS (Adj) (Unit Curr.)	0.76	0.57	0.53
Calculated EPS (Unit Curr.)	0.76	0.57	0.53
Calculated EPS (Adj) (Unit Curr.)	0.76	0.57	0.53
Calculated EPS (Ann.) (Unit Curr.)	3.03	2.27	2.11
Calculated EPS (Adj) (Ann.) (Unit Curr.)	3.03	2.27	2.11
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	10.59	10.59	10.59
Reserve & Surplus	107.28	107.28	83.84
Face Value	1.00	1.00	1.00
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(%)	16.92	14.95	12.41
PBDTM(%)	16.74	14.58	12.03
PATM(%)	11.03	9.29	7.74

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.13	0.19	0.34	0.32	0.41
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.04
Current Ratio	2.40	1.86	1.50	1.53	1.38
Fixed Assets	3.40	3.59	4.01	4.03	3.00
Inventory	11.54	11.95	9.18	9.82	9.25
Debtors	8.00	8.74	10.41	11.99	8.72
Interest Cover Ratio	30.85	14.37	6.57	7.87	6.17
PBIDTM (%)	13.56	11.66	7.94	8.27	9.96
PBITM (%)	11.87	9.92	6.23	6.55	7.61
PBDTM (%)	13.17	10.97	6.99	7.44	8.73
CPM (%)	10.31	8.71	5.77	5.75	7.26
APATM (%)	8.63	6.97	4.06	4.03	4.90
ROCE (%)	27.89	26.17	17.40	18.50	17.07
RONW (%)	24.49	24.47	17.05	16.65	16.72

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	51.99	38.00	45.87	23.44	13.05	18.51	480.45
Oct 2025	54.69	39.50	43.95	26.62	14.86	17.74	460.34
Sep 2025	50.74	45.30	46.24	21.82	18.08	18.66	484.33
Aug 2025	55.90	44.74	48.41	26.27	17.70	19.54	507.06
Jul 2025	60.95	50.14	51.25	28.53	19.80	20.69	536.81
Jun 2025	55.70	49.00	51.22	24.51	19.13	20.67	536.49
May 2025	69.00	51.01	52.38	32.43	19.34	21.14	548.64
Apr 2025	67.00	57.31	57.65	29.67	23.00	23.27	603.84
Mar 2025	73.90	58.50	61.51	33.72	22.82	24.83	644.27
Feb 2025	76.00	52.02	64.99	42.66	24.15	33.08	680.72
Jan 2025	85.57	58.32	61.91	43.59	28.52	31.51	648.46
Share Prices Of 2024
Dec 2024	75.20	58.90	74.01	40.09	28.19	37.67	775.20
Nov 2024	68.00	57.05	60.25	33.79	27.82	30.66	631.07
Oct 2024	71.38	43.33	61.69	36.33	20.98	31.40	646.16
Sep 2024	54.86	43.40	46.35	30.59	21.89	23.59	485.48
Aug 2024	48.12	40.20	45.23	25.26	20.12	23.02	473.75
Jul 2024	49.80	41.00	47.40	26.90	20.71	24.12	496.48
Jun 2024	48.97	35.94	41.49	26.69	17.56	21.12	434.58
May 2024	43.55	37.21	39.58	25.61	17.80	20.14	414.57
Apr 2024	44.87	33.62	39.57	26.68	15.76	20.14	414.47

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 47981.01
109.07 0.23%

S&P 500 6892.33
14.21 0.21%

HANG SENG 26085.09
149.18 0.58%

NIKKEI 225 50440.45
-587.97 -1.15%

FTSE 100 9667.01
-43.86 -0.45%

NIFTY 26186.45
152.70 0.59%

× Ask Your Question