IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	68.71 Jul 27,2026 16:01:00
Today's Change( )	0.86 (1.27%)
Open( )	67.94
Prev Close( )	67.85
Volume	22,131.00
Today's Range( )	69.50 - 67.60
52-Week Range( )	87.50 - 43.99
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1973
Registered Office	Bahadurgarh,, Patiala, Punjab-147021
Telephone	91-0175-2381404
Fax	91-0175-2380248
Chairman	NA
Managing Director	Sudhir Avasthi
Company Secretary	Rakesh Kumar Thakur
Auditor	Madan & Associates
Face Value	5
Market Lot	1
Listing	BSE,MSEI BSE,MSEI
Registrar	Alankit Assignments Ltd 205/208,Anarkali Market,Jhandewalan Extn,New Delhi - 110055

Board of Directors


Managing Director & WTD	Sudhir Avasthi
Independent Non Exe. Director	Gita Bawa
Non-Exec & Non-Independent Dir	Harmesh Mohan Sood
Director	Preeti Mathur
Independent Non Exe. Director	Anil Girotra Namita Swain Jyotsna Bhatnagar
Company Sec. & Compli. Officer	Rakesh Kumar Thakur

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	12.19	5.13	4.89	4.89	4.89	4.89
Reserves Total	164.06	168.85	128.17	117.79	114.15	111.80
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.97	0.00	0.00	0.00	0.00
Total Shareholders Funds	176.25	174.95	133.06	122.68	119.04	116.69
Secured Loans	65.59	67.19	76.35	70.47	68.44	57.11
Unsecured Loans	52.56	48.64	45.38	2.09	4.43	18.78
Total Debt	118.15	115.83	121.73	72.56	72.87	75.89
Other Liabilities	14.60	14.35	20.45	80.85	74.90	63.14
Total Liabilities	309.00	305.13	275.24	276.09	266.81	255.72
APPLICATION OF FUNDS :
Gross Block	265.97	257.18	220.20	210.89	215.84	207.12
Less : Accumulated Depreciation	40.13	35.23	30.08	26.42	31.87	24.55
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	225.84	221.95	190.12	184.47	183.97	182.57
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.15	0.25	0.17	4.70	1.56	1.63
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.03	0.03	0.03	0.03	0.03	0.03
Current Assets, Loans & Advances
Inventories	33.60	32.44	64.40	19.76	32.81	58.57
Sundry Debtors	81.60	76.76	31.92	57.51	53.27	32.86
Cash and Bank Balance	1.64	2.44	0.43	1.40	0.92	2.58
Loans and Advances	16.98	22.50	29.46	23.49	24.09	7.48
Total Current Assets	133.82	134.14	126.21	102.16	111.09	101.49
Less : Current Liabilities and Provisions
Current Liabilities	53.98	54.83	44.45	17.99	30.98	33.90
Provisions	1.35	1.53	1.66	1.40	1.72	1.30
Total Current Liabilities & Provisions	55.33	56.36	46.11	19.39	32.70	35.20
Net Current Assets	78.49	77.78	80.10	82.77	78.39	66.29
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	5.25	4.73	4.25	4.82	0.00	2.47
Deferred Tax Liability	16.08	14.37	11.75	13.59	9.98	11.73
Net Deferred Tax	-10.83	-9.64	-7.50	-8.77	-9.98	-9.26
Other Assets	15.32	14.76	12.32	12.89	12.84	14.46
Total Assets	309.00	305.13	275.24	276.09	266.81	255.72
Contingent Liabilities	38.74	0.78	0.73	0.78	0.78	0.71

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	447.76	436.93	467.40	316.20	367.91	551.41
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	447.76	436.93	467.40	316.20	367.91	551.41
Other Income	1.88	9.39	3.83	3.15	0.39	0.61
Stock Adjustments	0.55	-30.90	43.74	-14.44	-24.68	-7.45
Total Income	450.19	415.42	514.97	304.91	343.62	544.57
EXPENDITURE :
Raw Materials	364.22	318.02	416.27	235.75	274.57	460.34
Power & Fuel Cost	8.78	11.74	13.94	6.95	5.33	9.44
Employee Cost	23.58	25.61	25.26	22.73	21.31	20.85
Other Manufacturing Expenses	14.49	14.01	16.59	11.27	11.29	14.91
Selling & Administrative Expenses	10.34	10.74	11.59	9.55	8.52	10.76
Miscellaneous Expenses	3.27	6.23	3.69	2.49	2.38	2.99
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	424.68	386.35	487.34	288.74	323.40	519.29
Operating Profit	25.51	29.07	27.63	16.17	20.22	25.28
Interest	10.83	13.53	9.78	7.32	8.21	8.40
Gross Profit	14.68	15.54	17.85	8.85	12.01	16.88
Depreciation	7.10	6.72	6.36	6.54	8.75	8.11
Profit Before Tax	7.58	8.82	11.49	2.31	3.26	8.77
Tax	1.92	-0.50	2.75	0.03	0.10	-2.95
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	1.14	2.20	-1.01	-1.21	0.72	3.33
Reported Net Profit	4.52	7.12	9.75	3.49	2.44	8.39
Extraordinary Items	0.09	1.02	0.28	0.02	0.01	0.05
Adjusted Net Profit	4.43	6.10	9.47	3.47	2.43	8.34
Adjustment below Net Profit	-1.70	-0.17	-0.67	0.15	-0.09	0.01
P & L Balance brought forward	124.61	118.94	111.09	107.45	105.10	96.70
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	1.52	1.28	1.23	0.00	0.00	0.00
P & L Balance carried down	125.91	124.61	118.94	111.09	107.45	105.10
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 %	25.00	25.00	25.00	0.00	0.00	0.00
Dividend Per Share(Rs)	1.25	2.50	2.50	0.00	0.00	0.00
Earnings Per Share-Unit Curr	1.85	13.88	19.94	7.14	4.99	17.16
Earnings Per Share(Adj)-Unit Curr	1.85	3.47	4.99	1.79	1.25	4.29
Book Value-Unit Curr	72.29	339.14	272.11	250.88	243.44	238.63
Book Value(Adj)-Unit Curr	72.29	84.79	68.03	62.72	60.86	59.66

Quarterly Results

Quarters :

Particulars	Mar 2026 ( Cr)	Dec 2025 ( Cr)	Sep 2025 ( Cr)
Gross Sales	178.93	86.29	74.05
Other Operating Income	0.00	0.00	0.00
Other Income	66.00	0.01	0.10
Total Income	244.93	86.30	74.15
Total Expenditure	175.62	79.86	76.38
PBIDT	69.31	6.44	-2.23
Interest	3.38	3.67	3.49
PBDT	65.93	2.77	-5.72
Depreciation	1.36	1.70	2.14
Tax	12.14	-0.34	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.02	0.00	0.00
Reported Profit After Tax	51.41	1.41	-7.86
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	51.41	1.41	-7.86
EPS (Unit Curr.)	21.09	0.58	-3.22
EPS (Adj) (Unit Curr.)	21.09	0.58	-3.22
Calculated EPS (Unit Curr.)	21.09	0.58	-3.22
Calculated EPS (Adj) (Unit Curr.)	21.09	0.58	-3.22
Calculated EPS (Ann.) (Unit Curr.)	84.35	2.31	-12.90
Calculated EPS (Adj) (Ann.) (Unit Curr.)	84.35	2.31	-12.90
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	12.19	12.19	12.19
Reserve & Surplus	0.00	0.00	0.00
Face Value	5.00	5.00	5.00
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(%)	38.74	7.46	-3.01
PBDTM(%)	36.85	3.21	-7.72
PATM(%)	28.73	1.63	-10.61

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.67	0.77	0.76	0.60	0.63
Long Term Debt-Equity Ratio	0.09	0.15	0.18	0.14	0.12
Current Ratio	0.81	0.84	1.00	1.16	1.02
Fixed Assets	1.71	1.83	2.17	1.48	1.74
Inventory	13.56	9.02	11.11	12.03	8.05
Debtors	5.65	8.04	10.45	5.71	8.54
Interest Cover Ratio	1.70	1.50	2.17	1.32	1.40
PBIDTM (%)	5.70	6.18	5.91	5.11	5.50
PBITM (%)	4.11	4.64	4.55	3.05	3.12
PBDTM (%)	3.28	3.09	3.82	2.80	3.26
CPM (%)	2.60	2.93	3.45	3.17	3.04
APATM (%)	1.01	1.40	2.09	1.10	0.66
ROCE (%)	6.00	6.99	7.72	3.55	4.39
RONW (%)	2.57	3.96	7.62	2.89	2.07

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jun 2026	78.29	63.10	73.98	47.09	32.68	42.75	189.36
May 2026	71.84	58.05	66.74	41.40	29.67	36.73	162.70
Apr 2026	73.70	58.00	63.82	41.82	29.65	35.12	155.58
Mar 2026	63.90	43.99	57.32	38.44	22.81	31.54	139.74
Feb 2026	59.40	50.50	52.02	34.59	26.76	28.63	126.82
Jan 2026	65.80	50.57	53.64	38.76	25.96	29.52	130.76
Share Prices Of 2025
Dec 2025	66.94	58.00	61.41	38.48	31.40	33.79	149.71
Nov 2025	75.50	61.02	64.14	42.08	30.66	35.30	156.36
Oct 2025	80.00	72.26	73.14	44.56	39.14	40.25	178.30
Sep 2025	87.50	70.65	76.20	51.26	36.05	41.93	185.76
Aug 2025	82.45	70.15	71.40	45.68	37.93	39.29	174.06
Jul 2025	84.39	78.66	80.28	47.32	42.24	44.18	195.71
Jun 2025	88.00	77.30	82.59	51.62	40.25	45.45	201.34
May 2025	86.85	75.46	82.45	49.09	38.95	45.37	201.00
Apr 2025	90.00	61.25	83.89	53.61	31.41	46.16	204.51
Mar 2025	85.00	63.04	63.42	48.87	34.48	34.90	154.61
Feb 2025	104.00	78.00	80.20	43.63	30.32	32.05	195.51
Jan 2025	116.45	90.60	97.70	47.35	34.42	39.05	238.17
Share Prices Of 2024
Dec 2024	124.00	107.25	113.20	51.08	42.49	45.24	275.96
Nov 2024	121.90	106.00	107.85	50.07	39.44	43.10	262.92

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 51969.87
237.22 0.46%

S&P 500 7434.30
5.00 0.07%

HANG SENG 25207.19
243.95 0.98%

NIKKEI 225 64889.11
277.96 0.43%

FTSE 100 10738.51
99.34 0.93%

NIFTY 23995.95
228.50 0.96%

× Ask Your Question