IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	214.05 Apr 24,2026 EOD	213.26 Apr 24,2026 EOD
Today's Change( )	-3.85 (-1.77%)	-5.10 (-2.34%)
Open( )	224.45	224.00
Prev Close( )	217.90	218.36
Volume	81,362.00	1,303,967.00
Today's Range( )	230.00 - 211.70	230.00 - 211.00
52-Week Range( )	321.70 - 152.25	323.40 - 151.01
Buy (Size)	N.A	213.26(×49)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1981
Registered Office	F-27/2 Okhla Industrial Area,Phase II, New Delhi, New Delhi-110020
Telephone	91-124-3944555
Fax	91-124-3983201
Chairman	Subhash Sethi
Managing Director	NA
Company Secretary	Swati Agarwal
Auditor	Maheshwari & Associates
Face Value	2
Market Lot	1
Listing	BSE,Kolkata,MSEI ,NSEBSE,Kolkata,MSEI ,NSE
Registrar	Maheshwari Datamatics Pvt Ltd 23 RN Mukherjee Road,5th Floor , ,Kolkata-700001

Board of Directors


Chairman & Exec. Director	Subhash Sethi
Vice Chairman & Non executive	Sushil Sethi
Executive Director / Whole Time Director / CFO	Manoj Kumar Digga
Independent Non Exe. Director	THIRUVIDAIMARUDUR SIVASHANKAR SRIVATSAN Arundhuti Dhar Mahendra Pal Singh Neeta Karmakar
Non Executive Director / Nominee	THARUVAI VENUGOPAL RANGASWAMI
Company Sec. & Compli. Officer	Swati 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	15.16	10.66	27.72	42.80	8.19	8.19
Reserves Total	752.01	358.12	321.74	288.85	265.76	378.24
Equity Share Warrants	50.48	34.88	0.00	0.00	0.00	0.00
Equity Application Money	1.60	105.24	0.00	0.00	0.00	0.00
Total Shareholders Funds	819.25	508.90	349.46	331.65	273.95	386.43
Secured Loans	344.81	286.84	1594.61	1584.94	1607.28	1292.15
Unsecured Loans	33.75	271.07	109.16	157.31	203.26	193.41
Total Debt	378.56	557.91	1703.77	1742.25	1810.54	1485.56
Other Liabilities	273.43	420.39	193.03	142.61	105.26	159.47
Total Liabilities	1471.24	1487.20	2246.26	2216.51	2189.75	2031.46
APPLICATION OF FUNDS :
Gross Block	213.07	212.96	234.48	238.94	240.26	241.01
Less : Accumulated Depreciation	210.15	126.06	144.45	144.74	142.88	138.28
Less:Impairment of Assets	0.00	83.30	0.00	0.00	0.00	0.00
Net Block	2.92	3.60	90.03	94.20	97.38	102.73
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.34	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	57.61	73.78	98.97	102.91	102.74	127.99
Current Assets, Loans & Advances
Inventories	50.05	37.38	92.44	90.23	71.24	62.74
Sundry Debtors	299.55	318.65	372.21	1113.54	1134.97	339.13
Cash and Bank Balance	208.40	232.40	20.88	41.38	57.68	32.87
Loans and Advances	395.19	326.10	1060.40	380.38	364.93	1154.17
Total Current Assets	953.19	914.53	1545.93	1625.52	1628.82	1588.91
Less : Current Liabilities and Provisions
Current Liabilities	456.08	355.11	384.68	354.02	318.52	660.06
Provisions	0.91	1.41	1.27	1.54	1.69	2.12
Total Current Liabilities & Provisions	456.99	356.52	385.95	355.56	320.21	662.18
Net Current Assets	496.20	558.02	1159.98	1269.96	1308.61	926.73
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	133.39	133.33	146.77	146.80	142.29	134.76
Deferred Tax Liability	15.91	15.91	28.23	28.23	28.24	29.09
Net Deferred Tax	117.48	117.42	118.54	118.57	114.05	105.67
Other Assets	796.69	734.38	778.74	630.88	566.99	768.34
Total Assets	1471.24	1487.20	2246.26	2216.52	2189.77	2031.46
Contingent Liabilities	78.45	40.41	62.48	289.74	463.24	471.60

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	770.64	1318.38	877.80	853.10	615.39	824.24
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	770.64	1318.38	877.80	853.10	615.39	824.24
Other Income	52.85	919.22	19.31	17.00	43.19	105.01
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	823.49	2237.60	897.11	870.10	658.58	929.25
EXPENDITURE :
Raw Materials	63.76	97.96	58.58	210.82	169.92	391.09
Power & Fuel Cost	0.46	0.33	0.55	0.77	0.77	2.33
Employee Cost	25.12	24.07	26.48	27.72	25.81	42.20
Other Manufacturing Expenses	599.77	918.04	707.49	542.32	316.84	247.83
Selling & Administrative Expenses	24.09	27.85	25.37	23.18	20.51	35.30
Miscellaneous Expenses	12.11	1089.75	23.17	31.57	164.05	56.74
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	725.32	2158.00	841.65	836.37	697.90	775.50
Operating Profit	98.17	79.60	55.46	33.73	-39.32	153.75
Interest	39.43	56.79	49.83	20.97	68.41	146.55
Gross Profit	58.74	22.81	5.63	12.76	-107.73	7.20
Depreciation	0.88	2.08	2.98	3.90	5.43	5.62
Profit Before Tax	57.86	20.73	2.65	8.86	-113.16	1.58
Tax	8.58	0.00	0.55	3.30	0.00	2.59
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	1.21	0.00	-4.42	-5.98	-3.43
Reported Net Profit	49.28	19.52	2.11	9.98	-107.17	2.42
Extraordinary Items	0.06	3.93	2.10	0.18	0.07	0.01
Adjusted Net Profit	49.22	15.59	0.01	9.80	-107.24	2.41
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	80.23	60.71	58.60	48.62	155.80	153.38
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	129.51	80.23	60.71	58.60	48.62	155.80
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	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	6.50	3.66	0.42	2.28	-26.16	0.59
Earnings Per Share(Adj)-Unit Curr	6.50	3.66	0.42	2.28	-26.16	0.59
Book Value-Unit Curr	101.18	69.19	66.68	68.03	66.86	94.32
Book Value(Adj)-Unit Curr	101.18	69.19	66.68	68.03	66.86	94.32

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	229.76	190.14	155.91
Other Operating Income	0.00	0.00	0.00
Other Income	1.37	8.42	17.03
Total Income	231.14	198.56	172.94
Total Expenditure	204.84	178.73	148.68
PBIDT	26.30	19.83	24.26
Interest	5.31	0.40	9.20
PBDT	20.99	19.43	15.06
Depreciation	0.52	0.20	0.11
Tax	0.00	3.97	2.80
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	20.47	15.25	12.15
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	20.47	15.25	12.15
EPS (Unit Curr.)	2.77	2.13	1.70
EPS (Adj) (Unit Curr.)	2.77	2.13	1.70
Calculated EPS (Unit Curr.)	2.53	2.01	1.60
Calculated EPS (Adj) (Unit Curr.)	2.53	2.01	1.60
Calculated EPS (Ann.) (Unit Curr.)	10.12	8.03	6.39
Calculated EPS (Adj) (Ann.) (Unit Curr.)	10.12	8.03	6.39
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	16.18	15.20	15.20
Reserve & Surplus	0.00	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(%)	11.45	10.43	15.56
PBDTM(%)	9.14	10.22	9.66
PATM(%)	8.91	8.02	7.79

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.71	2.63	5.06	5.87	4.99
Long Term Debt-Equity Ratio	0.50	1.06	1.75	2.03	1.92
Current Ratio	1.92	1.28	1.13	1.16	1.14
Fixed Assets	3.62	5.89	3.71	3.56	2.56
Inventory	17.63	20.31	9.61	10.57	9.19
Debtors	2.49	3.82	1.18	0.76	0.83
Interest Cover Ratio	2.47	1.29	1.00	1.42	0.91
PBIDTM (%)	12.74	5.72	6.02	3.95	10.95
PBITM (%)	12.62	5.56	5.68	3.50	10.07
PBDTM (%)	7.62	1.41	0.34	1.50	-0.17
CPM (%)	6.51	1.34	0.34	1.63	-16.54
APATM (%)	6.39	1.18	0.00	1.17	-17.43
ROCE (%)	6.58	3.93	2.23	1.35	2.94
RONW (%)	7.42	3.71	0.00	3.49	-32.48

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Mar 2026	197.50	152.25	153.85	34.44	24.12	24.64	1,212.67
Feb 2026	199.00	159.45	170.10	31.91	24.14	26.90	1,323.91
Jan 2026	207.95	159.45	168.70	34.40	24.54	26.48	1,303.57
Share Prices Of 2025
Dec 2025	206.80	168.35	176.55	34.85	25.42	27.48	1,352.40
Nov 2025	235.30	189.75	196.95	34.85	27.63	30.19	1,486.12
Oct 2025	251.00	210.15	230.45	39.39	29.58	33.83	1,665.04
Sep 2025	301.15	236.05	237.25	46.31	34.21	34.56	1,700.83
Aug 2025	321.70	258.00	260.70	51.94	37.19	37.97	1,868.94
Jul 2025	315.00	228.15	307.30	47.03	32.21	44.76	2,203.02
Jun 2025	260.70	179.75	243.50	39.25	24.45	35.47	1,745.64
May 2025	200.45	156.00	185.55	29.56	20.68	26.95	1,326.69
Apr 2025	226.55	155.10	180.10	33.71	21.90	26.16	1,287.72
Mar 2025	175.65	137.00	158.75	25.36	18.01	23.06	1,135.07
Feb 2025	187.85	157.45	161.50	88.78	67.57	73.60	1,147.47
Jan 2025	267.85	165.05	170.05	124.54	73.01	77.50	1,208.21
Share Prices Of 2024
Dec 2024	289.95	215.15	251.85	142.86	91.72	114.78	1,789.41
Nov 2024	243.90	185.60	219.05	118.16	84.31	99.83	1,556.36
Oct 2024	279.95	206.40	217.85	110.48	88.82	99.28	1,547.83
Sep 2024	306.00	234.00	272.05	126.65	87.36	103.56	1,614.54
Aug 2024	261.30	170.55	234.35	102.71	60.42	89.21	1,390.80

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 49249.13
-82.20 -0.17%

S&P 500 7185.72
56.32 0.79%

HANG SENG 25978.08
62.87 0.24%

NIKKEI 225 59744.07
603.84 1.02%

FTSE 100 10387.94
-69.07 -0.66%

NIFTY 23897.95
-275.10 -1.14%

× Ask Your Question