IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	165.40 Oct 16,2025 EOD	165.42 Oct 16,2025 EOD
Today's Change( )	0.90 (0.55%)	0.89 (0.54%)
Open( )	164.05	165.00
Prev Close( )	164.50	164.53
Volume	32,336.00	970,871.00
Today's Range( )	166.45 - 164.05	166.44 - 164.41
52-Week Range( )	206.90 - 127.75	207.00 - 127.69
Buy (Size)	N.A	165.42(×1373)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1999
Registered Office	2nd Floor NBCC Tower,15 Bhikaji Cama Place, New Delhi, New Delhi-110066
Telephone	91-11-41595100/41659500
Fax	91-11-41659144
Chairman	MANOJ KUMAR JHAWAR
Managing Director	MANOJ KUMAR JHAWAR
Company Secretary	NA
Auditor	T R Chadha & Co LLP
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	MCS Share Transfer Agent Ltd F-65 1st Floor ,Okhla Industrial Are,Phase I ,New Delhi-110020

Board of Directors


Nominee	Sangeeta Kaushik
Independent Non Exe. Director	Prakash Mhaske Jayant Dasgupta Rashmi Verma NARENDRA KUMAR
Nominee	Rajiv Ranjan Jha
Chairman & Managing Director	MANOJ KUMAR JHAWAR
Nominee	Mohammad Afzal Shri Rajiv Kumar Rohilla
Independent Non Exe. Director	ARABANDI VENU PRASAD MINI IPE
Nominee	Rajneesh Agarwal

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	296.01	296.01	296.01	296.01	296.01	296.01
Reserves Total	4470.68	3851.94	3836.27	3618.90	3406.13	3217.18
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	4766.69	4147.95	4132.28	3914.91	3702.14	3513.19
Secured Loans	100.78	400.00	150.00	1178.74	339.16	496.84
Unsecured Loans	0.71	1.53	51.86	52.93	617.71	335.71
Total Debt	101.49	401.53	201.86	1231.67	956.87	832.55
Other Liabilities	52.82	19.88	25.62	26.06	7.11	7.48
Total Liabilities	4921.00	4569.36	4359.76	5172.64	4666.12	4353.22
APPLICATION OF FUNDS :
Gross Block	38.69	41.64	40.21	40.57	36.73	34.37
Less : Accumulated Depreciation	23.12	23.90	21.10	18.63	15.65	13.69
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	15.57	17.74	19.11	21.94	21.08	20.68
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	0.00	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	860.75	916.43	1646.71	1777.67	1957.39	1617.07
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	4761.52	5755.33	5397.85	6739.22	5836.43	6787.85
Cash and Bank Balance	2162.26	688.20	1179.13	897.95	418.09	208.96
Loans and Advances	99.16	727.46	121.45	99.41	120.70	144.06
Total Current Assets	7022.94	7170.99	6698.43	7736.58	6375.22	7140.87
Less : Current Liabilities and Provisions
Current Liabilities	3054.21	3612.70	4082.84	4391.32	3737.47	4479.01
Provisions	10.19	0.93	0.53	0.39	0.86	0.71
Total Current Liabilities & Provisions	3064.40	3613.63	4083.37	4391.71	3738.33	4479.72
Net Current Assets	3958.54	3557.36	2615.06	3344.87	2636.89	2661.15
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	51.38	41.30	35.86	21.95	15.69	13.70
Deferred Tax Liability	3.47	6.62	9.03	1.55	1.82	2.00
Net Deferred Tax	47.91	34.68	26.83	20.40	13.87	11.70
Other Assets	38.23	43.15	52.05	7.76	36.89	42.62
Total Assets	4921.00	4569.36	4359.76	5172.64	4666.12	4353.22
Contingent Liabilities	975.02	990.42	1147.06	1000.36	979.21	824.63

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	15611.04	16006.79	14887.44	15631.39	16963.29	16442.97
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	15611.04	16006.79	14887.44	15631.39	16963.29	16442.97
Other Income	555.12	109.85	72.13	6.23	28.74	45.33
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	16166.16	16116.64	14959.57	15637.62	16992.03	16488.30
EXPENDITURE :
Raw Materials	14599.50	15352.38	14189.20	14784.91	16052.86	15876.67
Power & Fuel Cost	0.85	0.80	0.78	0.75	0.66	0.70
Employee Cost	66.54	67.59	60.61	52.07	45.36	39.21
Other Manufacturing Expenses	310.19	50.59	139.09	114.63	191.48	28.73
Selling & Administrative Expenses	26.04	30.44	29.35	25.63	18.96	35.56
Miscellaneous Expenses	69.43	107.42	20.87	41.31	79.88	23.66
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	15072.55	15609.22	14439.90	15019.30	16389.20	16004.53
Operating Profit	1093.61	507.42	519.67	618.32	602.83	483.77
Interest	34.53	19.90	34.37	43.20	34.47	58.39
Gross Profit	1059.08	487.52	485.30	575.12	568.36	425.38
Depreciation	2.75	3.53	3.86	3.74	2.79	2.85
Profit Before Tax	1056.33	483.99	481.44	571.38	565.57	422.53
Tax	214.93	122.75	118.21	153.00	157.63	102.51
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-13.38	-7.74	-6.51	-6.43	-2.31	-0.09
Reported Net Profit	854.78	368.98	369.74	424.81	410.25	320.11
Extraordinary Items	424.04	-10.10	44.88	1.41	-43.23	-0.01
Adjusted Net Profit	430.74	379.08	324.86	423.40	453.48	320.12
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	-17.47
P & L Balance brought forward	1261.95	1197.83	1116.48	1044.11	979.16	891.13
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	485.78	304.86	288.39	352.44	345.30	214.61
P & L Balance carried down	1630.95	1261.95	1197.83	1116.48	1044.11	979.16
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 %	117.00	78.00	78.00	78.00	75.00	55.00
Dividend Per Share(Rs)	11.70	7.80	7.80	7.80	7.50	5.50
Earnings Per Share-Unit Curr	28.88	12.47	12.49	14.35	13.86	10.81
Earnings Per Share(Adj)-Unit Curr	28.88	12.47	12.49	14.35	13.86	10.81
Book Value-Unit Curr	161.03	140.13	139.60	132.26	125.07	118.68
Book Value(Adj)-Unit Curr	161.03	140.13	139.60	132.26	125.07	118.68

Quarterly Results

Quarters :

Particulars	Jun 2025 ( Cr)	Mar 2025 ( Cr)	Dec 2024 ( Cr)
Gross Sales	3857.38	2757.32	3146.55
Other Operating Income	9.88	16.45	117.47
Other Income	93.42	623.91	4.79
Total Income	3960.68	3397.68	3268.81
Total Expenditure	3792.35	2759.70	3117.66
PBIDT	168.33	637.98	151.15
Interest	26.84	29.25	2.36
PBDT	141.49	608.73	148.79
Depreciation	0.53	0.72	0.68
Tax	34.19	97.70	39.38
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.99	-11.07	-1.86
Reported Profit After Tax	104.78	521.38	110.59
Extra-ordinary Items	0.00	437.81	0.00
Adjusted Profit After Extra-ordinary item	104.78	83.57	110.59
EPS (Unit Curr.)	3.54	17.61	3.74
EPS (Adj) (Unit Curr.)	3.54	17.61	3.74
Calculated EPS (Unit Curr.)	3.54	17.61	3.74
Calculated EPS (Adj) (Unit Curr.)	3.54	17.61	3.74
Calculated EPS (Ann.) (Unit Curr.)	14.16	70.45	14.94
Calculated EPS (Adj) (Ann.) (Unit Curr.)	14.16	70.45	14.94
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	296.01	296.01	296.01
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(%)	4.36	23.14	4.80
PBDTM(%)	3.67	22.08	4.73
PATM(%)	2.72	18.91	3.51

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.06	0.07	0.18	0.29	0.25
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	1.99	1.68	1.46	1.37	1.35
Fixed Assets	388.67	391.12	368.59	404.43	477.17
Inventory	0.00	0.00	0.00	0.00	0.00
Debtors	2.97	2.87	2.45	2.49	2.69
Interest Cover Ratio	16.17	25.32	13.28	14.23	19.15
PBIDTM (%)	3.60	3.17	3.09	3.96	3.91
PBITM (%)	3.58	3.15	3.07	3.93	3.89
PBDTM (%)	3.37	3.05	2.86	3.68	3.70
CPM (%)	2.78	2.33	2.21	2.74	2.69
APATM (%)	2.76	2.31	2.18	2.72	2.67
ROCE (%)	11.77	11.29	9.57	12.49	14.63
RONW (%)	9.66	8.91	8.07	11.15	12.57

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Sep 2025	181.80	164.00	166.60	12.60	11.21	11.45	4,931.50
Aug 2025	192.45	173.65	174.95	13.27	11.87	12.02	5,178.67
Jul 2025	206.90	175.65	192.10	14.84	11.64	13.20	5,686.32
Jun 2025	183.40	168.30	180.25	12.85	11.47	12.39	5,335.55
May 2025	189.80	165.15	176.10	13.26	10.96	12.10	5,212.71
Apr 2025	187.20	142.60	176.45	12.91	8.84	12.13	5,223.07
Mar 2025	167.55	134.85	163.50	11.80	8.66	11.24	4,839.74
Feb 2025	153.05	128.90	139.05	12.09	9.76	10.86	4,116.00
Jan 2025	154.70	127.75	144.15	12.23	9.89	11.26	4,266.96
Share Prices Of 2024
Dec 2024	182.45	140.45	145.05	14.58	10.81	11.33	4,293.60
Nov 2024	189.65	158.10	173.70	15.10	12.10	13.56	5,141.66
Oct 2024	212.35	165.00	182.00	16.77	12.32	14.21	5,387.35
Sep 2024	246.55	204.35	209.75	19.60	15.55	16.38	6,208.77
Aug 2024	228.35	201.10	212.90	18.08	15.58	16.62	6,302.02
Jul 2024	235.00	200.45	225.70	18.89	14.58	17.62	6,680.91
Jun 2024	228.90	175.40	205.95	18.66	13.30	16.08	6,096.29
May 2024	236.60	203.85	209.35	18.71	15.37	16.35	6,196.93
Apr 2024	239.65	188.80	224.80	20.40	14.48	17.55	6,654.27
Mar 2024	207.30	165.20	185.75	16.39	12.77	14.50	5,498.35
Feb 2024	254.65	185.15	202.00	24.56	16.29	18.41	5,979.37

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 45973.33
-300.99 -0.65%

S&P 500 6650.42
-41.64 -0.62%

HANG SENG 25888.52
-22.09 -0.09%

NIKKEI 225 48217.22
544.55 1.14%

FTSE 100 9436.09
11.34 0.12%

NIFTY 25585.30
261.75 1.03%

× Ask Your Question