IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	502.15 Dec 08,2025 EOD
Today's Change( )	-10.35 (-2.02%)
Open( )	516.00
Prev Close( )	512.50
Volume	23,237.00
Today's Range( )	521.80 - 488.30
52-Week Range( )	920.00 - 451.45
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1961
Registered Office	C-108 MIDC Industrial Area,Hingna, Nagpur, Maharashtra-440028
Telephone	91-712-2720071-80
Fax	91-712-2728050
Chairman	Rohit Bajaj
Managing Director	Rohit Bajaj
Company Secretary	Rachit Rakesh Jain
Auditor	B Chhawchharia & Co
Face Value	5
Market Lot	1
Listing	BSEBSE
Registrar	Adroit Corp. Services Pvt Ltd 19/20 Jaferbhoy Ind,1st Floor Makwana Rd,Marol Naka,Mumbai - 400 059

Board of Directors


Chairman / Executive Director / Managing Director	Rohit Bajaj
Executive Director	Sunil Bajaj
Executive Director / Whole Time Director / CEO	M K Sharma Prasad Sharma
Executive Director	Lav Bajaj
Non Executive Director	Deepak Batra
Independent Non Exe. Director	Bhanupriya N Thakur Pankaj Agrawal Rakesh Khator Gaurav Sarda Mayank Arun Bhandari
Company Sec. & Compli. Officer	Rachit Rakesh Jain

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	10.40	2.60	2.60	2.60	2.60	2.35
Reserves Total	356.29	290.09	244.01	188.36	156.75	93.93
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	366.69	292.69	246.61	190.96	159.35	96.28
Secured Loans	56.46	52.72	34.90	29.50	11.49	29.52
Unsecured Loans	8.63	10.52	7.65	34.30	46.05	40.09
Total Debt	65.09	63.24	42.55	63.80	57.54	69.61
Other Liabilities	7.87	7.39	6.16	11.16	7.54	9.48
Total Liabilities	439.65	363.32	295.32	265.92	224.43	175.37
APPLICATION OF FUNDS :
Gross Block	270.39	227.16	149.01	117.83	106.30	93.05
Less : Accumulated Depreciation	60.82	47.74	41.62	35.04	29.72	23.09
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	209.57	179.42	107.39	82.79	76.58	69.96
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	18.61	9.14	23.23	13.83	3.91	0.90
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	10.43	15.03	14.64	14.47	14.42	10.69
Current Assets, Loans & Advances
Inventories	133.81	119.19	85.67	73.63	68.04	63.23
Sundry Debtors	46.09	52.72	35.16	21.79	64.95	49.66
Cash and Bank Balance	69.06	61.66	73.23	112.09	89.34	35.04
Loans and Advances	64.53	55.26	46.67	30.47	29.78	22.07
Total Current Assets	313.49	288.82	240.73	237.98	252.11	170.00
Less : Current Liabilities and Provisions
Current Liabilities	115.82	135.81	93.70	88.22	123.52	78.49
Provisions	3.04	3.88	0.67	2.49	3.80	3.00
Total Current Liabilities & Provisions	118.86	139.69	94.37	90.71	127.32	81.49
Net Current Assets	194.63	149.13	146.36	147.26	124.79	88.51
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	5.15	5.74	4.76	6.52	6.90	4.44
Deferred Tax Liability	6.69	5.72	4.18	2.64	2.94	0.00
Net Deferred Tax	-1.54	0.02	0.58	3.88	3.96	4.44
Other Assets	7.95	10.58	3.12	3.70	0.78	0.87
Total Assets	439.65	363.32	295.32	265.92	224.44	175.38
Contingent Liabilities	37.61	23.94	25.50	0.21	1.57	1.58

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	534.66	493.71	489.52	412.31	483.00	389.76
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	534.66	493.71	489.52	412.31	483.00	389.76
Other Income	36.88	14.67	18.89	12.61	8.17	7.26
Stock Adjustments	13.99	15.97	0.26	3.47	-8.60	-3.50
Total Income	585.53	524.35	508.67	428.39	482.57	393.52
EXPENDITURE :
Raw Materials	268.36	267.54	227.81	227.07	217.11	215.45
Power & Fuel Cost	6.35	5.14	4.32	3.25	3.23	3.49
Employee Cost	68.14	61.51	53.00	44.79	41.99	43.41
Other Manufacturing Expenses	46.22	43.71	57.70	38.81	67.61	45.18
Selling & Administrative Expenses	63.24	52.90	55.81	46.37	48.80	36.06
Miscellaneous Expenses	13.82	14.16	13.29	8.64	10.09	8.01
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	466.13	444.96	411.92	368.93	388.83	351.60
Operating Profit	119.40	79.37	96.74	59.46	93.75	41.93
Interest	4.19	3.55	7.22	7.53	8.92	8.64
Gross Profit	115.21	75.82	89.52	51.93	84.83	33.29
Depreciation	14.43	11.49	9.53	8.76	6.90	6.13
Profit Before Tax	100.78	64.33	79.99	43.17	77.93	27.16
Tax	22.87	16.31	19.75	10.90	18.57	7.10
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	1.76	0.51	3.36	-0.17	0.54	0.90
Reported Net Profit	76.15	47.50	56.88	32.44	58.83	19.16
Extraordinary Items	19.90	-0.44	7.73	-0.07	1.84	-0.24
Adjusted Net Profit	56.25	47.94	49.15	32.51	56.99	19.40
Adjustment below Net Profit	-0.58	-0.10	-0.32	0.60	0.04	-0.30
P & L Balance brought forward	30.03	34.19	23.14	21.67	8.74	5.82
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	61.41	51.56	45.51	31.56	45.94	15.94
P & L Balance carried down	44.19	30.03	34.19	23.14	21.67	8.74
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 %	20.00	60.00	60.00	40.00	60.00	40.00
Dividend Per Share(Rs)	1.00	3.00	3.00	2.00	3.00	2.00
Earnings Per Share-Unit Curr	36.61	91.36	109.38	62.38	113.14	40.77
Earnings Per Share(Adj)-Unit Curr	36.61	22.84	27.34	15.60	28.29	10.19
Book Value-Unit Curr	176.29	562.86	474.24	367.23	306.45	204.85
Book Value(Adj)-Unit Curr	176.29	140.71	118.56	91.81	76.61	51.22

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	150.46	92.95	150.75
Other Operating Income	0.00	0.00	0.00
Other Income	1.26	1.22	6.39
Total Income	151.72	94.18	157.14
Total Expenditure	126.96	82.62	124.47
PBIDT	24.76	11.55	32.67
Interest	1.33	1.29	1.39
PBDT	23.44	10.27	31.28
Depreciation	3.61	3.61	5.84
Tax	5.01	1.67	3.91
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	1.76
Reported Profit After Tax	14.82	4.98	19.77
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	14.82	4.98	19.77
EPS (Unit Curr.)	7.12	2.39	9.23
EPS (Adj) (Unit Curr.)	7.12	2.39	9.23
Calculated EPS (Unit Curr.)	7.12	2.39	9.51
Calculated EPS (Adj) (Unit Curr.)	7.12	2.39	9.51
Calculated EPS (Ann.) (Unit Curr.)	28.49	9.58	38.02
Calculated EPS (Adj) (Ann.) (Unit Curr.)	28.49	9.58	38.02
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	10.40	10.40	10.40
Reserve & Surplus	0.00	0.00	0.00
Face Value	5.00	5.00	5.00
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(%)	16.46	12.43	21.67
PBDTM(%)	15.58	11.05	20.75
PATM(%)	9.85	5.36	13.11

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.19	0.20	0.24	0.35	0.50
Long Term Debt-Equity Ratio	0.07	0.06	0.09	0.19	0.29
Current Ratio	1.73	1.71	1.90	1.81	1.64
Fixed Assets	2.15	2.62	3.67	3.68	4.85
Inventory	4.23	4.82	6.15	5.82	7.36
Debtors	10.82	11.24	17.19	9.51	8.43
Interest Cover Ratio	18.77	19.12	10.57	6.73	9.74
PBIDTM (%)	17.41	16.08	17.54	14.42	19.41
PBITM (%)	14.71	13.75	15.59	12.30	17.98
PBDTM (%)	16.62	15.36	16.07	12.59	17.56
CPM (%)	13.22	11.95	11.99	9.99	13.61
APATM (%)	10.52	9.62	10.04	7.87	12.18
ROCE (%)	19.58	20.61	27.20	20.68	43.45
RONW (%)	17.06	17.62	22.46	18.52	46.03

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	620.00	506.65	534.95	25.13	17.76	19.78	1,112.70
Oct 2025	615.80	511.05	546.60	23.49	17.23	20.21	1,136.93
Sep 2025	613.90	492.20	563.65	23.13	17.89	20.84	1,172.39
Aug 2025	599.85	451.45	549.40	22.81	16.05	20.32	1,142.75
Jul 2025	709.00	546.05	562.30	27.45	19.61	20.79	1,169.58
Jun 2025	779.00	662.30	686.50	29.67	23.95	25.39	1,427.92
May 2025	795.00	635.50	755.60	30.93	22.88	27.94	1,571.65
Apr 2025	870.00	602.30	718.85	35.75	19.10	26.58	1,495.21
Mar 2025	799.00	587.60	707.30	31.73	21.55	26.15	1,471.18
Feb 2025	815.00	554.45	620.00	36.23	23.13	26.90	1,289.60
Jan 2025	920.00	722.25	796.85	41.24	30.19	34.57	1,657.45
Share Prices Of 2024
Dec 2024	988.00	725.00	846.50	45.91	30.72	36.73	1,760.72
Nov 2024	982.00	670.00	737.35	42.57	26.66	31.99	1,533.69
Oct 2024	874.94	687.50	823.51	40.02	26.14	35.73	1,712.91
Sep 2024	756.61	490.31	732.84	33.89	19.70	31.80	1,524.30
Aug 2024	570.25	441.08	529.25	27.55	17.76	22.96	1,100.84
Jul 2024	466.08	388.75	455.69	21.79	16.53	19.77	947.83
Jun 2024	416.48	302.65	406.94	18.49	11.25	17.66	846.43
May 2024	404.43	310.00	357.08	18.68	13.24	15.49	742.72
Apr 2024	330.00	287.50	322.56	14.76	11.73	14.00	670.93

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 47981.01
109.07 0.23%

S&P 500 6892.33
14.21 0.21%

HANG SENG 25765.37
-319.72 -1.23%

NIKKEI 225 50472.24
-19.63 -0.04%

FTSE 100 9640.58
-26.43 -0.27%

NIFTY 25960.55
-225.90 -0.86%

× Ask Your Question