IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	570.65 Dec 30,2025 14:03:00	570.75 Dec 30,2025 13:59:55
Today's Change( )	3.75 (0.66%)	4.00 (0.71%)
Open( )	567.30	569.25
Prev Close( )	566.90	566.75
Volume	10,880.00	82,420.00
Today's Range( )	572.20 - 562.00	571.10 - 561.60
52-Week Range( )	644.35 - 445.25	619.95 - 445.05
Buy (Size)	570.65(×94)	570.75(×44)
Sell (Size)	570.90(×10)	570.80(×294)

Company Background


Incorporation Year	1985
Registered Office	A-15 Ashok Vihar,Phase - 1, New Delhi, Delhi-110052
Telephone	91-011-27213326/91-0124-4698400-427
Fax	91-0124-4698450
Chairman	Ashok Minda
Managing Director	NA
Company Secretary	PARDEEP MANN
Auditor	S R Batliboi & Co LLP
Face Value	2
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Skyline Financial Services Pvt D-153/A 1st Flr,Okhla Industrial Are,Phase-I,New Delhi-110020

Board of Directors


Chairman & Group CEO	Ashok Minda
Lead Independent Director	Pratima Ram
Company Sec. & Compli. Officer	PARDEEP MANN
Executive Director	Aakash Minda Naresh Kumar Modi
Independent Director	Ravi Sud Gajanan Gandhe Laxman Ramnarayan

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	52.50	52.50	52.50	52.50	52.50	50.10
Reserves Total	1858.20	1685.70	1331.60	1120.30	974.20	816.20
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	1910.70	1738.20	1384.10	1172.80	1026.70	866.30
Secured Loans	1251.90	348.20	507.50	375.50	411.60	283.50
Unsecured Loans	368.70	184.70	216.40	111.70	116.10	104.80
Total Debt	1620.60	532.90	723.90	487.20	527.70	388.30
Other Liabilities	52.50	45.00	37.10	30.30	24.50	25.90
Total Liabilities	3583.80	2316.10	2145.10	1690.30	1578.90	1280.50
APPLICATION OF FUNDS :
Gross Block	1940.90	1522.60	1268.70	1031.10	876.30	752.60
Less : Accumulated Depreciation	730.70	573.90	483.10	384.60	301.60	220.50
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1210.20	948.70	785.60	646.50	574.70	532.10
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	68.10	31.30	71.20	18.10	17.50	27.50
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	1724.80	598.00	703.50	326.60	150.50	149.90
Current Assets, Loans & Advances
Inventories	447.50	415.70	457.10	392.70	375.10	322.60
Sundry Debtors	629.30	613.00	477.90	450.60	427.50	327.00
Cash and Bank Balance	18.30	115.90	84.90	216.40	462.10	394.80
Loans and Advances	154.80	172.00	194.10	137.30	145.00	67.50
Total Current Assets	1249.90	1316.60	1214.00	1197.00	1409.70	1111.90
Less : Current Liabilities and Provisions
Current Liabilities	785.10	681.30	692.70	535.80	598.80	573.30
Provisions	7.40	8.50	5.70	12.90	19.70	7.70
Total Current Liabilities & Provisions	792.50	689.80	698.40	548.70	618.50	581.00
Net Current Assets	457.40	626.80	515.60	648.30	791.20	530.90
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	83.40	62.90	63.70	15.30	11.00	11.00
Deferred Tax Liability	80.50	58.50	47.60	13.90	14.40	15.80
Net Deferred Tax	2.90	4.40	16.10	1.40	-3.40	-4.80
Other Assets	120.40	106.90	53.10	49.40	48.40	44.90
Total Assets	3583.80	2316.10	2145.10	1690.30	1578.90	1280.50
Contingent Liabilities	9.40	11.90	30.50	30.00	11.40	2.80

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	4219.20	3908.10	3492.40	2734.80	2288.80	2130.50
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	4219.20	3908.10	3492.40	2734.80	2288.80	2130.50
Other Income	37.80	14.20	41.90	46.30	30.30	47.90
Stock Adjustments	-1.00	-23.10	23.50	-11.50	25.80	19.50
Total Income	4256.00	3899.20	3557.80	2769.60	2344.90	2197.90
EXPENDITURE :
Raw Materials	2513.50	2337.00	2242.00	1713.00	1476.90	1307.80
Power & Fuel Cost	87.40	79.40	76.00	57.90	46.80	45.60
Employee Cost	663.50	617.40	534.00	436.50	362.40	335.30
Other Manufacturing Expenses	241.50	224.90	192.90	165.40	140.90	130.00
Selling & Administrative Expenses	194.20	156.20	87.70	58.20	55.40	71.00
Miscellaneous Expenses	40.00	32.20	50.00	26.40	20.70	385.50
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	3740.10	3447.10	3182.60	2457.40	2103.10	2275.20
Operating Profit	515.90	452.10	375.20	312.20	241.80	-77.30
Interest	67.80	55.70	40.20	31.40	38.60	41.20
Gross Profit	448.10	396.40	335.00	280.80	203.20	-118.50
Depreciation	170.70	136.10	110.00	102.80	89.70	82.30
Profit Before Tax	277.40	260.30	225.00	178.00	113.50	-200.80
Tax	70.00	67.90	0.40	24.40	31.20	48.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	1.50	3.90	-16.00	-6.60	-1.40	-7.70
Reported Net Profit	205.90	188.50	240.60	160.20	83.70	-241.10
Extraordinary Items	2.52	-0.74	-25.70	0.22	0.00	-416.10
Adjusted Net Profit	203.38	189.24	266.30	159.98	83.70	175.00
Adjustment below Net Profit	0.00	192.00	0.70	-0.60	0.00	-9.80
P & L Balance brought forward	1066.60	717.10	502.10	358.10	281.60	552.80
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	33.50	31.00	26.30	15.60	7.20	20.30
P & L Balance carried down	1239.00	1066.60	717.10	502.10	358.10	281.60
Dividend	12.00	11.90	9.60	7.20	7.20	20.30
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	70.00	70.00	60.00	50.00	32.50	17.50
Dividend Per Share(Rs)	1.40	1.40	1.20	1.00	0.65	0.35
Earnings Per Share-Unit Curr	8.62	7.89	10.07	6.70	3.50	-10.62
Earnings Per Share(Adj)-Unit Curr	8.62	7.89	10.07	6.70	3.50	-10.62
Book Value-Unit Curr	79.75	72.53	57.72	48.87	42.76	37.96
Book Value(Adj)-Unit Curr	79.75	72.53	57.72	48.87	42.76	37.96

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	1248.71	1134.55	1083.16
Other Operating Income	0.00	0.00	0.00
Other Income	4.17	9.95	5.56
Total Income	1252.88	1144.50	1088.72
Total Expenditure	1111.22	1010.60	960.75
PBIDT	141.66	133.90	127.97
Interest	31.05	32.76	34.46
PBDT	110.61	101.14	93.51
Depreciation	47.63	47.12	47.79
Tax	19.35	12.66	8.58
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-3.36	-0.47	3.36
Reported Profit After Tax	46.99	41.83	33.78
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	46.99	41.83	33.78
EPS (Unit Curr.)	1.97	1.75	1.41
EPS (Adj) (Unit Curr.)	1.97	1.75	1.41
Calculated EPS (Unit Curr.)	1.97	1.75	1.41
Calculated EPS (Adj) (Unit Curr.)	1.97	1.75	1.41
Calculated EPS (Ann.) (Unit Curr.)	7.86	7.00	5.65
Calculated EPS (Adj) (Ann.) (Unit Curr.)	7.86	7.00	5.65
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	47.82	47.82	47.82
Reserve & Surplus	2036.29	0.00	0.00
Face Value	2.00	2.00	2.00
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(%)	11.34	11.80	11.81
PBDTM(%)	8.86	8.91	8.63
PATM(%)	3.76	3.69	3.12

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.59	0.40	0.47	0.46	0.48
Long Term Debt-Equity Ratio	0.24	0.18	0.18	0.13	0.15
Current Ratio	0.93	1.22	1.21	1.37	1.36
Fixed Assets	2.44	2.80	3.04	2.87	2.81
Inventory	9.78	8.96	8.22	7.12	6.56
Debtors	6.79	7.16	7.52	6.23	6.07
Interest Cover Ratio	5.09	5.67	7.24	6.67	3.94
PBIDTM (%)	12.23	11.57	11.48	11.42	10.56
PBITM (%)	8.18	8.09	8.33	7.66	6.65
PBDTM (%)	10.62	10.14	10.33	10.27	8.88
CPM (%)	8.93	8.31	10.77	9.62	7.58
APATM (%)	4.88	4.82	7.63	5.86	3.66
ROCE (%)	11.70	14.17	15.17	12.81	10.64
RONW (%)	11.31	12.11	20.91	14.63	8.89

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	620.30	562.25	581.05	74.78	63.24	68.30	13,891.71
Oct 2025	607.20	553.80	563.70	72.90	64.01	66.26	13,476.91
Sep 2025	644.35	498.50	569.60	85.69	57.64	66.96	13,617.96
Aug 2025	521.00	445.25	499.00	62.30	50.86	58.66	11,930.06
Jul 2025	542.00	497.00	499.85	64.40	58.09	58.76	11,950.39
Jun 2025	584.50	498.10	521.90	70.00	57.81	61.35	12,477.56
May 2025	557.00	460.25	522.45	66.38	53.15	61.42	12,490.70
Apr 2025	545.80	460.00	486.00	64.43	51.76	57.13	11,619.26
Mar 2025	553.00	454.55	539.30	67.26	49.65	63.40	12,893.55
Feb 2025	585.20	475.00	481.45	75.00	59.21	60.82	11,510.48
Jan 2025	598.85	487.25	570.20	76.58	57.83	72.04	13,632.31
Share Prices Of 2024
Dec 2024	551.70	481.10	489.90	70.27	59.69	61.89	11,712.50
Nov 2024	537.40	471.95	495.35	68.82	58.93	62.58	11,842.80
Oct 2024	614.35	470.60	512.80	77.88	58.37	64.79	12,259.99
Sep 2024	623.40	516.50	601.85	79.49	60.22	76.04	14,389.00
Aug 2024	652.90	488.85	569.65	85.19	58.64	71.97	13,619.16
Jul 2024	511.95	460.00	493.50	67.08	57.35	62.35	11,798.57
Jun 2024	500.90	399.65	481.55	65.67	49.04	60.84	11,512.87
May 2024	433.00	397.85	425.35	55.04	48.47	53.74	10,169.24
Apr 2024	434.45	390.10	406.85	56.25	47.54	51.40	9,726.95

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 48485.09
-246.89 -0.51%

S&P 500 6927.01
-23.93 -0.34%

HANG SENG 25635.24
-183.70 -0.71%

NIKKEI 225 50384.39
-142.53 -0.28%

FTSE 100 9873.61
2.93 0.03%

NIFTY 25937.75
-4.35 -0.02%

× Ask Your Question