IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	534.95 Mar 05,2026 EOD	537.10 Mar 05,2026 EOD
Today's Change( )	9.05 (1.72%)	11.30 (2.15%)
Open( )	535.85	536.30
Prev Close( )	525.90	525.80
Volume	17,303.00	127,447.00
Today's Range( )	541.15 - 523.00	540.40 - 522.00
52-Week Range( )	805.00 - 483.45	805.50 - 517.80
Buy (Size)	N.A	537.10(×24)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1994
Registered Office	Village Bhadson Umri-Indri Rd,Indri Tehsil, Karnal, Haryana-
Telephone	91-1744-271859/271653
Fax	NA
Chairman	Harvinder Chopra
Managing Director	Harvinder Chopra
Company Secretary	NIRAJ KUMAR SEHGAL
Auditor	Jain & Associates
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Mas Services Limited T-34 2nd Floor,Okhla Industrial Are,Phase II,New Delhi - 110020

Board of Directors


Chairman / Executive Director / Managing Director	Harvinder Chopra
E D & Wholetime Director	Dharmendra Kumar Batra
Non-Exec & Non-Independent Dir	Jai Parkash Kaushik
Independent Non Exe. Director	Heena Gera Rajeev Kumar Rajan Talwar
Company Secretary	NIRAJ KUMAR SEHGAL

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	94.34	94.34	94.66	94.66	94.66	94.66
Reserves Total	351.55	246.55	135.98	112.24	87.60	71.85
Equity Share Warrants	25.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	212.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	682.89	340.89	230.64	206.90	182.26	166.51
Secured Loans	308.17	171.80	153.95	135.28	125.37	110.00
Unsecured Loans	0.00	0.00	0.00	0.00	0.00	15.60
Total Debt	308.17	171.80	153.95	135.28	125.37	125.60
Other Liabilities	7.57	19.21	9.90	11.49	1.43	0.45
Total Liabilities	998.63	531.90	394.49	353.67	309.06	292.56
APPLICATION OF FUNDS :
Gross Block	509.60	426.32	385.87	320.00	296.77	288.64
Less : Accumulated Depreciation	227.65	208.40	191.29	175.70	161.36	147.87
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	281.95	217.92	194.58	144.30	135.41	140.77
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	182.20	26.14	20.77	52.32	45.81	46.08
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	81.30	76.90	69.34	59.89	59.37	66.13
Current Assets, Loans & Advances
Inventories	303.20	196.04	190.67	173.63	177.89	147.68
Sundry Debtors	136.87	136.55	69.43	50.18	50.72	32.26
Cash and Bank Balance	47.33	18.25	6.04	8.10	19.80	5.07
Loans and Advances	63.56	49.35	30.17	39.44	12.87	14.44
Total Current Assets	550.96	400.19	296.32	271.35	261.28	199.45
Less : Current Liabilities and Provisions
Current Liabilities	110.98	165.62	175.26	155.08	177.14	146.46
Provisions	19.84	26.66	7.40	6.71	5.13	3.88
Total Current Liabilities & Provisions	130.82	192.28	182.66	161.78	182.27	150.35
Net Current Assets	420.15	207.91	113.66	109.56	79.01	49.10
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	1.23	0.78	0.89	0.85	0.83	1.23
Deferred Tax Liability	17.85	15.64	13.93	14.42	15.52	16.60
Net Deferred Tax	-16.62	-14.86	-13.04	-13.57	-14.69	-15.37
Other Assets	49.64	17.90	9.18	1.16	4.15	5.85
Total Assets	998.62	531.90	394.49	353.67	309.06	292.56
Contingent Liabilities	0.00	0.00	0.00	0.00	0.00	0.00

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	886.26	828.12	635.83	575.33	490.34	399.54
Excise Duty	68.13	48.70	26.94	1.81	1.00	0.13
Net Sales	818.13	779.42	608.89	573.52	489.34	399.41
Other Income	6.55	30.21	0.52	0.78	2.51	0.29
Stock Adjustments	88.93	7.50	11.10	-4.36	28.29	19.54
Total Income	913.61	817.13	620.51	569.94	520.14	419.24
EXPENDITURE :
Raw Materials	417.17	364.42	357.62	338.08	329.88	288.28
Power & Fuel Cost	42.72	46.26	54.01	41.33	26.09	23.74
Employee Cost	42.08	30.95	27.32	22.07	18.20	14.76
Other Manufacturing Expenses	126.29	100.14	77.20	73.70	63.78	37.58
Selling & Administrative Expenses	92.48	92.63	40.37	24.29	27.96	12.70
Miscellaneous Expenses	1.40	0.70	0.43	0.36	0.18	3.34
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	722.14	635.10	556.96	499.83	466.10	380.40
Operating Profit	191.48	182.04	63.54	70.10	54.04	38.84
Interest	27.87	15.72	13.31	14.11	15.85	14.85
Gross Profit	163.61	166.32	50.23	55.99	38.19	23.99
Depreciation	19.45	18.19	15.59	14.52	13.49	13.15
Profit Before Tax	144.16	148.13	34.64	41.47	24.70	10.84
Tax	37.35	34.17	10.50	13.23	7.75	4.63
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	2.15	1.83	-0.54	-1.11	-0.68	-6.95
Reported Net Profit	104.66	112.13	24.69	29.36	17.63	13.17
Extraordinary Items	0.00	22.43	0.00	0.00	0.00	-1.21
Adjusted Net Profit	104.66	89.70	24.69	29.36	17.63	14.38
Adjustment below Net Profit	0.00	0.32	0.00	0.00	0.00	0.00
P & L Balance brought forward	226.09	115.52	91.78	67.14	51.39	38.22
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	1.89	0.94	4.72	1.89	0.00
P & L Balance carried down	330.75	226.09	115.52	91.78	67.14	51.39
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	0.00	1.00	5.00	2.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.10	0.50	0.20
Earnings Per Share-Unit Curr	11.09	11.89	2.61	3.10	1.86	1.39
Earnings Per Share(Adj)-Unit Curr	11.09	11.89	2.61	3.10	1.86	1.39
Book Value-Unit Curr	47.26	36.13	24.37	21.86	19.25	17.59
Book Value(Adj)-Unit Curr	47.26	36.13	24.37	21.86	19.25	17.59

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	312.71	231.10	227.73
Other Operating Income	1.09	1.59	1.27
Other Income	1.43	1.65	0.68
Total Income	277.75	213.86	214.59
Total Expenditure	198.05	165.44	175.55
PBIDT	79.70	48.42	39.04
Interest	5.60	6.52	8.60
PBDT	74.11	41.90	30.44
Depreciation	6.08	6.24	5.13
Tax	15.92	8.66	5.96
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	3.97	0.39	0.45
Reported Profit After Tax	48.14	26.61	18.91
Extra-ordinary Items	0.00	0.03	0.00
Adjusted Profit After Extra-ordinary item	48.14	26.58	18.91
EPS (Unit Curr.)	4.89	2.80	2.00
EPS (Adj) (Unit Curr.)	4.89	2.80	2.00
Calculated EPS (Unit Curr.)	4.89	2.70	1.99
Calculated EPS (Adj) (Unit Curr.)	4.89	2.70	1.99
Calculated EPS (Ann.) (Unit Curr.)	19.55	10.81	7.96
Calculated EPS (Adj) (Ann.) (Unit Curr.)	19.55	10.81	7.96
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	98.50	98.50	95.01
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(%)	28.96	22.99	18.36
PBDTM(%)	26.93	19.89	14.32
PATM(%)	17.49	12.63	8.89

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.47	0.57	0.66	0.67	0.72
Long Term Debt-Equity Ratio	0.20	0.20	0.18	0.14	0.14
Current Ratio	1.50	1.13	0.97	0.92	0.82
Fixed Assets	1.89	2.04	1.80	1.87	1.68
Inventory	3.55	4.28	3.49	3.27	3.01
Debtors	6.48	8.04	10.63	11.40	11.82
Interest Cover Ratio	6.17	8.55	3.60	3.94	2.56
PBIDTM (%)	21.61	18.43	9.99	12.18	11.02
PBITM (%)	19.41	16.24	7.54	9.66	8.27
PBDTM (%)	18.46	16.54	7.90	9.73	7.79
CPM (%)	14.00	13.03	6.34	7.63	6.35
APATM (%)	11.81	10.83	3.88	5.10	3.60
ROCE (%)	22.48	29.03	12.82	16.77	13.48
RONW (%)	20.45	31.39	11.29	15.09	10.11

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Feb 2026	654.70	555.05	563.40	64.57	50.89	53.06	5,553.40
Jan 2026	655.00	541.80	581.20	66.80	46.40	54.74	5,728.85
Share Prices Of 2025
Dec 2025	618.70	537.65	565.85	59.06	50.07	53.25	5,573.49
Nov 2025	713.10	605.05	609.30	69.30	56.47	57.34	6,001.47
Oct 2025	706.60	634.80	680.25	69.39	58.31	64.02	6,700.31
Sep 2025	805.00	586.35	661.10	79.88	52.69	62.22	6,511.68
Aug 2025	700.00	567.00	583.20	67.46	48.50	52.94	5,541.06
Jul 2025	645.00	568.60	617.55	61.16	50.83	56.06	5,867.42
Jun 2025	622.00	558.00	572.20	56.98	50.00	51.94	5,436.55
May 2025	651.65	483.45	580.80	60.12	42.72	52.35	5,479.23
Apr 2025	618.00	510.05	528.00	56.60	43.98	47.59	4,981.11
Mar 2025	659.90	557.00	564.85	63.64	49.51	50.91	5,328.75
Feb 2025	864.60	508.20	612.35	100.24	48.44	64.40	5,776.87
Jan 2025	989.85	706.25	760.90	107.78	71.36	80.03	7,178.28
Share Prices Of 2024
Dec 2024	1,019.90	725.00	909.55	108.04	72.59	95.66	8,580.63
Nov 2024	785.00	680.50	756.40	85.19	70.95	79.55	7,135.82
Oct 2024	769.90	627.55	723.45	86.18	64.70	76.09	6,824.98
Sep 2024	820.95	731.20	745.45	88.79	75.43	78.40	7,032.52
Aug 2024	910.70	715.15	800.95	96.06	72.15	84.24	7,556.10
Jul 2024	867.35	661.00	867.35	91.22	67.51	91.22	8,182.52

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 48766.17
243.89 0.50%

S&P 500 6891.51
53.88 0.79%

HANG SENG 25321.35
71.86 0.28%

NIKKEI 225 55141.42
895.88 1.65%

FTSE 100 10430.91
-136.74 -1.29%

NIFTY 24765.90
285.40 1.17%

× Ask Your Question