IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	N.A	350.50 Sep 11,2026 10:39:55
Today's Change( )	N.A	1.40 (0.40%)
Open( )	N.A	352.20
Prev Close( )	N.A	349.10
Volume	N.A	103,500.00
Today's Range( )	N.A	355.35 - 345.05
52-Week Range( )	N.A	406.00 - 70.00
Buy (Size)	N.A	350.00(×1500)
Sell (Size)	N.A	350.95(×1500)

Company Background


Incorporation Year	2014
Registered Office	P No 3 4 18 20A Sector IIDC,SIDCUL, Haridwar, Uttarakhand-249403
Telephone	91-1334-239638
Fax	NA
Chairman	NA
Managing Director	Vikas Garg
Company Secretary	Anuj Ahluwalia
Auditor	Rajeev Singal & Co
Face Value	10
Market Lot	3000
Listing	NSE - SMENSE - SME
Registrar	Bigshare Services Pvt Ltd Office No S6-2,Pinnacle Busine.Park,Mahakali Caves Road,Mumbai - 400093

Board of Directors


Managing Director	Vikas Garg
Independent Director	Rajkumar Pandey
Non Executive Director	Meenakshi Garg
Executive Director	Deepak Prabhakar Tikle
Independent Director	Ranjeet Kumar Tibrewal
Company Sec. & Compli. Officer	Anuj Ahluwalia

Balance Sheet

Particulars (Sources Of Funds)	Mar 2026 ( Cr)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Share Capital	24.42	24.42	22.79	22.79	22.79	16.79
Reserves Total	265.10	165.03	83.73	56.91	46.53	25.15
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	289.52	189.45	106.52	79.70	69.32	41.94
Secured Loans	213.41	174.83	130.65	75.67	57.12	49.13
Unsecured Loans	0.25	0.16	9.85	0.00	0.00	0.00
Total Debt	213.66	174.99	140.50	75.67	57.12	49.13
Other Liabilities	8.43	5.61	8.55	4.22	0.80	1.13
Total Liabilities	511.61	370.05	255.57	159.59	127.24	92.20
APPLICATION OF FUNDS :
Gross Block	259.74	180.75	121.74	70.29	30.81	30.21
Less : Accumulated Depreciation	64.87	42.17	24.29	15.37	12.81	10.24
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	194.87	138.58	97.45	54.92	18.00	19.97
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	36.30	24.24	25.72	15.06	2.82	0.89
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.05	0.00	0.00	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	266.13	139.33	125.98	84.51	68.59	55.57
Sundry Debtors	419.66	284.43	143.88	56.07	66.41	34.85
Cash and Bank Balance	8.83	1.55	0.28	0.10	0.16	0.06
Loans and Advances	74.22	40.82	40.19	32.15	16.15	17.72
Total Current Assets	768.84	466.13	310.32	172.83	151.30	108.21
Less : Current Liabilities and Provisions
Current Liabilities	504.09	274.16	189.42	83.22	63.75	37.93
Provisions	8.36	1.47	0.38	3.43	1.72	1.03
Total Current Liabilities & Provisions	512.45	275.63	189.81	86.65	65.47	38.96
Net Current Assets	256.39	190.50	120.52	86.18	85.83	69.25
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.00	0.00	0.09	0.25	0.42	0.10
Deferred Tax Liability	0.32	0.09	0.00	0.00	0.00	0.00
Net Deferred Tax	-0.32	-0.09	0.09	0.25	0.42	0.10
Other Assets	24.30	16.82	11.80	3.18	20.17	2.00
Total Assets	511.60	370.06	255.58	159.59	127.24	92.20
Contingent Liabilities	119.18	77.54	37.18	17.61	12.52	16.19

Profit and Loss

Particulars(INCOME)	Mar 2026 ( Cr)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Sales Turnover	1797.00	904.87	564.73	247.29	181.02	175.13
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1797.00	904.87	564.73	247.29	181.02	175.13
Other Income	3.19	1.37	1.06	2.56	0.95	0.37
Stock Adjustments	86.10	2.80	19.68	9.00	0.49	12.38
Total Income	1886.29	909.04	585.47	258.85	182.46	187.88
EXPENDITURE :
Raw Materials	1498.88	698.98	455.33	199.22	141.27	149.34
Power & Fuel Cost	12.74	8.96	7.16	1.96	1.39	1.17
Employee Cost	69.32	37.99	19.94	9.82	7.26	6.24
Other Manufacturing Expenses	23.33	17.35	15.25	6.59	4.19	3.75
Selling & Administrative Expenses	76.50	43.34	20.51	11.76	11.72	10.90
Miscellaneous Expenses	0.86	3.38	0.19	0.93	0.37	0.83
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1681.63	809.99	518.38	230.29	166.20	172.23
Operating Profit	204.67	99.05	67.09	28.57	16.26	15.65
Interest	46.06	31.18	22.05	12.39	7.21	5.83
Gross Profit	158.61	67.87	45.04	16.18	9.05	9.82
Depreciation	24.54	18.16	9.01	2.55	2.58	1.89
Profit Before Tax	134.07	49.71	36.03	13.63	6.47	7.93
Tax	33.76	13.44	9.02	3.02	1.80	2.08
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.23	0.18	0.17	0.17	-0.32	0.06
Reported Net Profit	100.08	36.09	26.85	10.45	4.99	5.79
Extraordinary Items	0.82	0.13	0.01	0.00	0.00	0.01
Adjusted Net Profit	99.26	35.96	26.84	10.45	4.99	5.78
Adjustment below Net Profit	0.00	0.00	-0.02	-0.07	0.00	0.00
P & L Balance brought forward	103.44	67.34	40.52	30.14	25.15	19.36
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	203.52	103.44	67.34	40.52	30.14	25.15
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	40.98	14.78	11.79	4.58	2.19	3.45
Earnings Per Share(Adj)-Unit Curr	6.83	2.46	1.97	0.76	0.37	3.45
Book Value-Unit Curr	118.56	77.58	46.75	34.97	30.42	24.98
Book Value(Adj)-Unit Curr	19.76	12.93	7.79	5.83	5.07	24.98

Quarterly Results

Quarters :

Particulars	Jun 2026 ( Cr)	Mar 2026 ( Cr)	Dec 2025 ( Cr)
Gross Sales	555.51	666.57	438.89
Other Operating Income	0.00	0.00	0.00
Other Income	1.12	0.52	1.90
Total Income	556.63	667.08	440.79
Total Expenditure	496.03	587.13	395.77
PBIDT	60.59	79.95	45.01
Interest	15.90	14.86	12.28
PBDT	44.70	65.09	32.73
Depreciation	8.16	6.31	6.27
Tax	9.33	14.86	6.19
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-1.34	0.39	0.18
Reported Profit After Tax	28.55	43.53	20.10
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	28.55	43.53	20.10
EPS (Unit Curr.)	1.95	2.99	8.23
EPS (Adj) (Unit Curr.)	0.33	0.50	1.37
Calculated EPS (Unit Curr.)	11.69	17.83	8.23
Calculated EPS (Adj) (Unit Curr.)	1.95	2.97	1.37
Calculated EPS (Ann.) (Unit Curr.)	46.77	71.31	32.92
Calculated EPS (Adj) (Ann.) (Unit Curr.)	7.80	11.89	5.49
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	24.42	24.42	24.42
Reserve & Surplus	293.16	264.52	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(%)	10.91	11.99	10.26
PBDTM(%)	8.05	9.76	7.46
PATM(%)	5.14	6.53	4.58

Financial Ratios

Particulars	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022
Debt-Equity Ratio	0.81	1.07	1.16	0.89	0.96
Long Term Debt-Equity Ratio	0.37	0.42	0.37	0.17	0.07
Current Ratio	1.24	1.18	1.14	1.25	1.28
Fixed Assets	8.16	5.98	5.88	4.89	5.93
Inventory	8.86	6.82	5.37	3.23	2.92
Debtors	5.10	4.23	5.65	4.04	3.58
Interest Cover Ratio	3.91	2.59	2.63	2.10	1.90
PBIDTM (%)	11.39	10.95	11.88	11.55	8.98
PBITM (%)	10.02	8.94	10.28	10.52	7.56
PBDTM (%)	8.83	7.50	7.98	6.54	5.00
CPM (%)	6.93	6.00	6.35	5.26	4.18
APATM (%)	5.57	3.99	4.75	4.23	2.76
ROCE (%)	40.86	25.86	27.98	18.14	12.47
RONW (%)	41.79	24.39	28.84	14.02	8.97

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Aug 2026	406.00	258.40	359.15	168.96	104.37	146.10	5,262.42
Jul 2026	311.90	248.00	277.75	114.81	94.84	112.98	4,069.71
Jun 2026	284.67	224.84	266.73	118.86	90.52	108.50	3,908.17
May 2026	232.89	154.22	231.02	95.50	59.89	93.97	3,384.95
Apr 2026	171.67	101.34	165.24	72.55	40.36	67.22	2,421.19
Mar 2026	122.17	89.23	96.72	52.12	32.26	39.34	1,417.13
Feb 2026	124.82	91.62	117.08	52.23	35.43	47.62	1,715.43
Jan 2026	115.50	87.67	97.04	48.26	34.75	39.48	1,421.90
Share Prices Of 2025
Dec 2025	122.97	96.67	113.86	52.58	33.41	46.32	1,668.30
Nov 2025	134.17	93.34	119.06	56.07	36.53	48.43	1,744.49
Oct 2025	105.00	70.00	93.79	44.32	28.21	38.15	1,374.27
Sep 2025	83.14	70.00	71.17	34.74	27.49	28.95	1,042.76
Aug 2025	85.50	69.68	78.33	35.81	27.48	31.86	1,147.65
Jul 2025	79.00	59.95	76.28	34.29	24.39	31.03	1,117.61
Jun 2025	57.10	45.23	57.10	23.23	17.00	23.23	836.65
May 2025	55.83	47.00	55.33	23.52	18.48	22.51	810.77
Apr 2025	50.63	36.42	48.65	21.44	14.66	19.79	712.84
Mar 2025	46.64	33.38	35.05	20.15	13.58	14.26	513.57
Feb 2025	57.00	42.09	42.09	32.61	22.98	22.98	616.74
Jan 2025	69.33	54.18	54.26	39.29	29.53	29.62	795.02

IMSL APPS

Company

Market Board

Important Links

Authorised Person Details
Branch Details
Account Opening Process
Investor Complaints Redressal Process
Online Grievance Redressal (ODR)
ODR Circular
SCORES
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

KYC is one time exercise while dealing in securities markets - once KYC is done through a SEBI registered intermediary (broker, DP, Mutual Fund etc.), you need not undergo the same process again when you approach another intermediary.

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 52089.49
-312.17 -0.60%

S&P 500 7612.71
-44.65 -0.58%

HANG SENG 24955.82
-319.15 -1.26%

NIKKEI 225 65056.24
-86.54 -0.13%

FTSE 100 10611.90
-58.16 -0.55%

NIFTY 23285.50
-192.30 -0.82%

× Ask Your Question