IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	89.80 Apr 07,2026 14:00:00	89.95 Apr 07,2026 13:54:41
Today's Change( )	2.25 (2.57%)	1.83 (2.08%)
Open( )	87.00	87.70
Prev Close( )	87.55	88.12
Volume	4,176.00	146,756.00
Today's Range( )	91.59 - 87.00	91.99 - 87.22
52-Week Range( )	225.20 - 74.67	226.78 - 74.12
Buy (Size)	89.39(×3)	90.00(×12)
Sell (Size)	90.29(×23)	90.33(×14)

Company Background


Incorporation Year	1981
Registered Office	Flat No 202 3A/172,Azad nagar, Kanpur, Uttar Pradesh-208002
Telephone	05278-208900/01
Fax	05278-258062
Chairman	Pradeep Vasant Dhobale
Managing Director	NA
Company Secretary	NA
Auditor	CNK & Associates LLP
Face Value	10
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 & Independent Directo	Pradeep Vasant Dhobale
Vice Chairman & M.D.	Ved Krishna
Non-Independent Executive Director	Gautam Ghosh
Non-Exec & Non-Independent Dir	Manjula Jhunjhunwala Kimberly Ann McArthur
Independent Non Exe. Director	Basant Kumar Khaitan
Non-Exec & Non-Independent Dir	Himanshu Kapoor
Independent Non Exe. Director	RAHUL KRANTIKUMAR DHARMADHIKARY Alok Ranjan Anna Kay Warrington Dinika Bhatia
CS / Compliance Officer / Legal Head	Sachin Kumar Srivastava

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	44.95	39.17	38.08	35.24	35.24	35.24
Reserves Total	418.49	225.52	175.40	129.56	94.81	81.39
Equity Share Warrants	24.48	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00	2.84	0.00	0.00
Total Shareholders Funds	487.92	264.69	213.48	167.64	130.05	116.63
Secured Loans	99.06	60.40	74.04	93.13	74.12	75.67
Unsecured Loans	104.57	121.66	29.86	11.10	19.82	21.93
Total Debt	203.63	182.06	103.90	104.23	93.94	97.60
Other Liabilities	22.50	9.66	4.98	7.83	9.07	16.21
Total Liabilities	714.05	456.41	322.36	279.70	233.06	230.44
APPLICATION OF FUNDS :
Gross Block	291.82	265.95	252.58	221.55	209.04	198.49
Less : Accumulated Depreciation	83.96	68.54	55.37	44.74	40.93	31.33
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	207.86	197.41	197.21	176.81	168.11	167.16
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	143.24	34.82	17.23	17.98	6.08	4.62
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	22.64	6.94	8.54	3.76	0.00	0.00
Current Assets, Loans & Advances
Inventories	131.96	111.14	97.69	78.76	59.84	56.05
Sundry Debtors	44.88	40.01	24.44	22.54	15.41	17.74
Cash and Bank Balance	72.01	68.44	6.75	9.37	3.36	4.07
Loans and Advances	36.55	16.35	17.82	13.28	6.46	6.13
Total Current Assets	285.41	235.94	146.69	123.94	85.08	84.00
Less : Current Liabilities and Provisions
Current Liabilities	30.62	30.01	23.92	25.35	13.81	14.18
Provisions	2.51	6.82	8.42	4.79	3.49	3.49
Total Current Liabilities & Provisions	33.13	36.83	32.34	30.14	17.31	17.66
Net Current Assets	252.28	199.11	114.35	93.81	67.77	66.33
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	2.27	2.49	3.08	8.41	12.59	12.69
Deferred Tax Liability	22.98	26.88	26.60	25.54	24.63	22.55
Net Deferred Tax	-20.71	-24.39	-23.52	-17.13	-12.04	-9.86
Other Assets	108.76	42.52	8.56	4.47	3.14	2.18
Total Assets	714.07	456.41	322.37	279.70	233.06	230.43
Contingent Liabilities	90.03	28.02	6.55	9.05	7.88	13.34

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	406.04	404.74	408.31	291.09	183.65	252.39
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	406.04	404.74	408.31	291.09	183.65	252.39
Other Income	17.17	9.98	11.58	8.13	11.33	8.72
Stock Adjustments	5.48	11.73	-2.20	1.25	-1.57	0.59
Total Income	428.69	426.45	417.69	300.47	193.41	261.70
EXPENDITURE :
Raw Materials	112.38	99.78	94.48	65.62	36.68	63.05
Power & Fuel Cost	52.64	68.58	67.67	33.65	27.58	41.63
Employee Cost	42.41	41.90	39.55	32.14	24.41	24.03
Other Manufacturing Expenses	104.25	96.47	78.86	57.25	40.75	46.02
Selling & Administrative Expenses	19.13	15.29	35.69	33.36	17.42	18.14
Miscellaneous Expenses	4.52	8.87	5.29	5.17	3.03	6.92
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	335.32	330.89	321.53	227.19	149.87	199.79
Operating Profit	93.35	95.57	96.17	73.27	43.54	61.91
Interest	10.30	8.97	11.13	9.36	10.95	12.61
Gross Profit	83.05	86.60	85.04	63.91	32.59	49.30
Depreciation	15.90	13.95	12.73	10.22	9.66	9.76
Profit Before Tax	67.15	72.65	72.31	53.69	22.93	39.54
Tax	14.03	22.98	14.35	9.84	4.12	7.14
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-3.58	0.99	6.50	5.65	2.10	4.78
Reported Net Profit	56.70	48.67	51.46	38.20	16.72	27.62
Extraordinary Items	-0.76	0.30	-0.37	-1.34	-0.10	-0.03
Adjusted Net Profit	57.46	48.37	51.83	39.54	16.82	27.65
Adjustment below Net Profit	0.00	0.00	0.00	0.55	0.00	-0.72
P & L Balance brought forward	196.19	156.92	113.08	77.86	64.66	41.29
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	9.40	7.62	3.52	3.52	3.52
P & L Balance carried down	252.89	196.19	156.92	113.08	77.86	64.66
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 %	0.00	0.00	24.00	20.00	10.00	10.00
Dividend Per Share(Rs)	0.00	0.00	2.40	2.00	1.00	1.00
Earnings Per Share-Unit Curr	12.61	12.43	13.51	10.84	4.74	7.84
Earnings Per Share(Adj)-Unit Curr	12.61	12.43	13.51	10.84	4.74	7.84
Book Value-Unit Curr	103.11	67.58	56.06	46.76	36.90	33.10
Book Value(Adj)-Unit Curr	103.11	67.58	56.06	46.76	36.90	33.10

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	96.19	75.82	82.24
Other Operating Income	0.00	0.00	0.00
Other Income	3.45	2.57	2.02
Total Income	99.64	78.39	84.26
Total Expenditure	80.45	71.17	70.65
PBIDT	19.19	7.22	13.61
Interest	2.28	2.69	2.95
PBDT	16.91	4.53	10.67
Depreciation	4.16	4.13	4.12
Tax	3.60	0.09	1.69
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	9.14	0.30	4.86
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	9.14	0.30	4.86
EPS (Unit Curr.)	0.20	0.07	1.08
EPS (Adj) (Unit Curr.)	0.20	0.07	1.08
Calculated EPS (Unit Curr.)	2.03	0.07	1.08
Calculated EPS (Adj) (Unit Curr.)	2.03	0.07	1.08
Calculated EPS (Ann.) (Unit Curr.)	8.14	0.27	4.32
Calculated EPS (Adj) (Ann.) (Unit Curr.)	8.14	0.27	4.32
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	44.95	44.95	44.95
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(%)	19.95	9.52	16.55
PBDTM(%)	17.58	5.97	12.97
PATM(%)	9.50	0.40	5.91

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.51	0.60	0.55	0.67	0.78
Long Term Debt-Equity Ratio	0.27	0.28	0.13	0.22	0.32
Current Ratio	1.73	1.40	1.04	1.00	1.00
Fixed Assets	1.46	1.56	1.72	1.35	0.90
Inventory	3.34	3.88	4.63	4.20	3.17
Debtors	9.57	12.56	17.38	15.34	11.08
Interest Cover Ratio	7.52	9.10	7.50	6.74	3.09
PBIDTM (%)	22.99	23.61	23.55	25.17	23.71
PBITM (%)	19.07	20.17	20.44	21.66	18.45
PBDTM (%)	20.45	21.40	20.83	21.96	17.75
CPM (%)	17.88	15.47	15.72	16.63	14.36
APATM (%)	13.96	12.03	12.60	13.12	9.10
ROCE (%)	13.23	20.96	27.72	24.59	14.62
RONW (%)	15.07	20.36	27.00	25.66	13.56

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Mar 2026	96.23	74.67	80.43	8.17	5.72	6.29	361.52
Feb 2026	98.00	85.05	89.71	7.94	6.47	7.02	403.23
Jan 2026	112.00	84.85	93.20	9.14	6.45	7.29	418.92
Share Prices Of 2025
Dec 2025	117.65	96.00	106.00	9.39	7.24	8.29	476.45
Nov 2025	143.20	107.45	116.90	11.35	8.11	9.14	525.44
Oct 2025	168.40	138.15	142.40	14.48	10.37	11.14	640.06
Sep 2025	178.95	145.00	152.95	14.71	11.17	11.96	687.48
Aug 2025	197.35	144.50	145.85	15.48	11.20	11.41	655.57
Jul 2025	224.80	190.90	194.60	18.20	14.65	15.22	874.69
Jun 2025	225.20	162.55	209.60	19.04	12.34	16.40	942.11
May 2025	186.00	158.75	178.40	15.17	12.27	13.96	801.87
Apr 2025	190.85	155.00	169.80	15.48	11.83	13.28	763.22
Mar 2025	208.40	165.00	166.60	16.65	12.61	13.03	748.84
Feb 2025	265.70	186.70	192.70	25.84	17.18	17.91	866.15
Jan 2025	335.00	235.00	258.35	31.82	20.45	24.01	1,161.23
Share Prices Of 2024
Dec 2024	363.00	281.10	310.55	35.97	23.66	28.86	1,395.86
Nov 2024	328.00	282.30	287.50	32.42	25.00	26.64	1,288.57
Oct 2024	326.90	273.30	285.65	26.83	24.27	26.47	1,280.28
Sep 2024	360.00	306.00	322.75	30.41	23.90	26.30	1,272.27
Aug 2024	339.50	275.50	317.45	29.83	21.80	25.87	1,251.38

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 46689.37
163.69 0.35%

S&P 500 6632.05
28.36 0.43%

HANG SENG 25116.54
-177.50 -0.70%

NIKKEI 225 53529.44
115.76 0.22%

FTSE 100 10436.29
71.50 0.69%

NIFTY 23026.95
58.70 0.26%

× Ask Your Question