IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	370.95 May 18,2026 EOD	370.70 May 18,2026 EOD
Today's Change( )	-14.05 (-3.65%)	-14.35 (-3.73%)
Open( )	392.00	392.00
Prev Close( )	385.00	385.05
Volume	30,815.00	633,293.00
Today's Range( )	394.95 - 366.05	392.05 - 365.80
52-Week Range( )	889.45 - 283.05	888.40 - 283.10
Buy (Size)	N.A	N.A
Sell (Size)	N.A	370.70(×1284)

Company Background


Incorporation Year	2003
Registered Office	Oswal Estate NH-1 Kutali Road,P.O.Kutali, Karnal, Haryana-132037
Telephone	+91 18 4350 0307
Fax	NA
Chairman	Vivek Gupta.
Managing Director	Vivek Gupta.
Company Secretary	Anish Kumar.
Auditor	Singhi & Co
Face Value	1
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


Chairman & Managing Director	Vivek Gupta.
Whole-time Director	Shivam Gupta Amulya Gupta
Independent Non Exe. Director	Vikas Modi Sandeep Garg KANCHAN VOHRA
Company Sec. & Compli. Officer	Anish Kumar.

Balance Sheet

Particulars (Sources Of Funds)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)
Share Capital	9.95	5.85	5.85	5.85
Reserves Total	394.00	164.76	73.24	37.82
Equity Share Warrants	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00	0.00
Total Shareholders Funds	403.95	170.61	79.09	43.67
Secured Loans	265.95	62.87	46.80	69.14
Unsecured Loans	2.72	2.70	11.31	21.35
Total Debt	268.67	65.57	58.11	90.49
Other Liabilities	17.42	14.54	13.20	10.19
Total Liabilities	690.04	250.72	150.40	144.35
APPLICATION OF FUNDS :
Gross Block	112.15	88.38	88.70	71.11
Less : Accumulated Depreciation	21.22	14.50	7.75	0.00
Less:Impairment of Assets	0.00	0.00	0.00	0.00
Net Block	90.93	73.88	80.95	71.11
Lease Adjustment	0.00	0.00	0.00	0.00
Capital Work in Progress	0.09	0.63	2.81	0.00
Producing Properties	0.00	0.00	0.00	0.00
Investments	15.69	12.51	0.26	3.51
Current Assets, Loans & Advances
Inventories	139.77	107.94	67.90	75.46
Sundry Debtors	615.09	239.90	72.94	37.50
Cash and Bank Balance	8.86	3.56	7.78	14.41
Loans and Advances	39.09	32.64	9.96	14.79
Total Current Assets	802.82	384.04	158.58	142.16
Less : Current Liabilities and Provisions
Current Liabilities	213.16	218.67	83.54	63.69
Provisions	19.69	15.50	17.05	13.80
Total Current Liabilities & Provisions	232.85	234.17	100.59	77.49
Net Current Assets	569.96	149.88	57.99	64.67
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00
Deferred Tax Assets	11.89	9.00	6.94	6.51
Deferred Tax Liability	6.41	6.40	6.70	6.39
Net Deferred Tax	5.48	2.60	0.24	0.12
Other Assets	7.90	11.22	8.17	4.95
Total Assets	690.04	250.73	150.41	144.36
Contingent Liabilities	62.03	4.50	6.83	6.83

Profit and Loss

Particulars(INCOME)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)
Sales Turnover	1271.65	774.03	385.04	388.43
Excise Duty	0.00	0.00	0.00	0.00
Net Sales	1271.65	774.03	385.04	388.43
Other Income	2.32	2.65	2.43	1.17
Stock Adjustments	-2.33	22.22	-6.14	1.05
Total Income	1271.64	798.90	381.33	390.65
EXPENDITURE :
Raw Materials	730.78	557.92	260.70	275.06
Power & Fuel Cost	4.29	3.72	3.40	4.52
Employee Cost	55.53	40.83	29.35	25.88
Other Manufacturing Expenses	47.77	22.30	12.10	4.17
Selling & Administrative Expenses	67.62	22.43	12.71	14.56
Miscellaneous Expenses	10.06	11.31	2.78	4.13
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00
Total Expenditure	916.05	658.50	321.05	328.32
Operating Profit	355.59	140.40	60.27	62.33
Interest	37.14	14.03	5.90	6.90
Gross Profit	318.45	126.37	54.37	55.43
Depreciation	8.37	7.91	7.75	8.26
Profit Before Tax	310.08	118.46	46.62	47.17
Tax	82.26	32.24	12.72	14.03
Fringe Benefit tax	0.00	0.00	0.00	0.00
Deferred Tax	-3.08	-2.76	-0.32	-0.32
Reported Net Profit	230.89	88.99	34.21	33.46
Extraordinary Items	-0.09	-1.80	0.00	0.03
Adjusted Net Profit	230.98	90.79	34.21	33.43
Adjustment below Net Profit	-3.50	1.16	0.59	-57.65
P & L Balance brought forward	149.73	59.07	24.26	48.45
Statutory Appropriations	0.00	0.00	0.00	0.00
Appropriations	0.00	-0.51	0.00	0.00
P & L Balance carried down	377.12	149.73	59.07	24.26
Dividend	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	23.21	152.06	58.47	57.18
Earnings Per Share(Adj)-Unit Curr	23.21	152.06	58.47	57.18
Book Value-Unit Curr	40.61	291.54	135.15	74.63
Book Value(Adj)-Unit Curr	40.61	291.54	135.15	74.63

Quarterly Results

Quarters :

Particulars	Mar 2026 ( Cr)	Dec 2025 ( Cr)	Sep 2025 ( Cr)
Gross Sales	419.76	447.72	485.24
Other Operating Income	0.00	0.00	0.00
Other Income	4.74	1.91	2.80
Total Income	424.50	449.62	488.04
Total Expenditure	337.32	346.36	380.72
PBIDT	87.18	103.26	107.31
Interest	8.46	7.05	3.36
PBDT	78.72	96.22	103.95
Depreciation	2.94	2.74	2.50
Tax	15.60	24.82	26.09
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-2.08	-0.78	-0.40
Reported Profit After Tax	62.26	69.43	75.77
Extra-ordinary Items	0.54	-1.36	0.00
Adjusted Profit After Extra-ordinary item	61.72	70.79	75.77
EPS (Unit Curr.)	5.62	6.25	13.48
EPS (Adj) (Unit Curr.)	5.62	6.25	13.48
Calculated EPS (Unit Curr.)	5.46	6.09	6.65
Calculated EPS (Adj) (Unit Curr.)	5.46	6.09	6.65
Calculated EPS (Ann.) (Unit Curr.)	21.85	24.37	26.59
Calculated EPS (Adj) (Ann.) (Unit Curr.)	21.85	24.37	26.59
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	11.40	11.40	11.40
Reserve & Surplus	0.00	0.00	0.00
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(%)	20.77	23.06	22.11
PBDTM(%)	18.75	21.49	21.42
PATM(%)	14.83	15.51	15.61

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023
Debt-Equity Ratio	0.58	0.50	1.21
Long Term Debt-Equity Ratio	0.01	0.05	0.21
Current Ratio	1.50	1.22	1.00
Fixed Assets	12.68	8.74	4.82
Inventory	10.27	8.80	5.37
Debtors	2.97	4.95	6.97
Interest Cover Ratio	9.35	9.44	8.90
PBIDTM (%)	27.96	18.14	15.65
PBITM (%)	27.30	17.12	13.64
PBDTM (%)	25.04	16.33	14.12
CPM (%)	18.81	12.52	10.90
APATM (%)	18.16	11.50	8.88
ROCE (%)	73.82	66.07	35.63
RONW (%)	80.37	71.28	55.73

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2026	448.85	296.75	412.40	22.96	13.95	20.35	4,700.43
Mar 2026	331.95	283.05	290.05	17.30	13.54	14.31	3,305.91
Feb 2026	410.00	313.65	315.90	22.11	15.37	15.59	3,600.55
Jan 2026	538.00	372.50	395.30	27.04	18.01	19.51	4,505.53
Share Prices Of 2025
Dec 2025	577.85	486.50	527.65	30.47	21.97	26.04	6,014.02
Nov 2025	725.60	547.50	551.50	36.05	26.82	27.21	6,285.85
Oct 2025	789.95	722.55	726.60	39.76	34.82	35.85	8,281.60
Sep 2025	849.80	716.00	722.10	44.25	35.03	35.63	8,230.31
Aug 2025	889.45	708.00	793.10	45.15	31.89	39.14	9,039.55
Jul 2025	781.50	650.00	748.70	39.18	30.46	36.94	8,533.49
Jun 2025	718.00	580.00	704.40	36.11	26.76	34.76	8,028.57

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 49543.85
-540.61 -1.08%

S&P 500 7428.26
-93.98 -1.25%

HANG SENG 25675.19
-287.55 -1.11%

NIKKEI 225 60874.73
-534.56 -0.87%

FTSE 100 10172.40
-200.53 -1.93%

NIFTY 23649.95
6.45 0.03%

× Ask Your Question