IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	54.05 Mar 13,2026 EOD	53.85 Mar 13,2026 EOD
Today's Change( )	-1.43 (-2.58%)	-1.61 (-2.90%)
Open( )	55.50	55.10
Prev Close( )	55.48	55.46
Volume	72,362.00	1,158,059.00
Today's Range( )	55.70 - 53.65	55.78 - 53.00
52-Week Range( )	76.40 - 51.56	76.50 - 53.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	53.85(×7146)

Company Background


Incorporation Year	2005
Registered Office	SF-7 Second Floor D-2,Southern Park Saket, New Delhi, New Delhi-110017
Telephone	NA
Fax	NA
Chairman	Prem Kishan Gupta
Managing Director	Prem Kishan Gupta
Company Secretary	Divyang Jain
Auditor	S R Batliboi & Co LLP
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


Chairman / Executive Director / Managing Director	Prem Kishan Gupta
Joint MD & Executive Director	Samvid Gupta Ishaan Gupta
Independent Non Exe. Director	Anil Aggarwal Arun Gupta Kumar Vanita Yadav
Company Sec. & Compli. Officer	Divyang 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	499.64	499.64	499.64	499.64	499.64	108.73
Reserves Total	1526.66	1388.00	1242.86	1107.08	944.06	606.90
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	2026.30	1887.64	1742.50	1606.72	1443.70	715.63
Secured Loans	228.68	313.96	399.60	485.73	548.25	589.89
Unsecured Loans	163.14	171.89	86.77	105.98	143.00	10.11
Total Debt	391.82	485.85	486.37	591.71	691.25	600.00
Other Liabilities	8.43	8.17	7.64	9.25	16.02	5.95
Total Liabilities	2426.55	2381.66	2236.51	2207.68	2150.97	1321.58
APPLICATION OF FUNDS :
Gross Block	2422.11	2389.79	2290.25	2253.37	2274.29	341.59
Less : Accumulated Depreciation	712.43	654.28	592.90	514.02	481.25	113.49
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1709.68	1735.51	1697.35	1739.35	1793.04	228.10
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	9.42	36.47	10.08	10.08	29.06	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	451.51	346.91	290.87	144.71	143.13	963.09
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	177.30	148.57	133.14	116.98	128.24	26.22
Cash and Bank Balance	8.62	8.22	51.63	181.86	108.84	1.73
Loans and Advances	17.11	29.10	29.93	20.21	23.20	8.67
Total Current Assets	203.02	185.89	214.70	319.05	260.28	36.62
Less : Current Liabilities and Provisions
Current Liabilities	203.88	165.29	161.92	149.08	165.40	51.48
Provisions	6.09	7.85	1.61	2.56	10.60	0.00
Total Current Liabilities & Provisions	209.97	173.14	163.52	151.64	176.00	51.48
Net Current Assets	-6.94	12.75	51.18	167.41	84.28	-14.86
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	257.49	218.08	153.13	115.31	82.50	0.00
Deferred Tax Liability	63.31	53.77	32.82	33.25	30.74	0.00
Net Deferred Tax	194.18	164.31	120.31	82.06	51.76	0.00
Other Assets	68.72	85.72	66.73	64.08	49.71	145.24
Total Assets	2426.57	2381.66	2236.51	2207.69	2150.98	1321.57
Contingent Liabilities	5843.98	4979.94	4910.32	4633.81	4941.93	1353.58

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	1504.99	1496.94	1396.06	1360.24	1165.77	369.69
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1504.99	1496.94	1396.06	1360.24	1165.77	369.69
Other Income	44.26	22.94	28.08	34.41	12.60	58.84
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	1549.25	1519.88	1424.14	1394.65	1178.37	428.53
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	10.27	26.39	25.16	25.11	18.75	4.81
Employee Cost	77.29	73.42	65.16	64.98	66.79	22.12
Other Manufacturing Expenses	1000.64	985.88	901.84	859.21	725.64	195.82
Selling & Administrative Expenses	64.78	47.14	43.37	42.97	45.31	23.06
Miscellaneous Expenses	6.67	10.09	5.63	5.32	2.90	3.46
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1159.65	1142.92	1041.16	997.59	859.40	249.27
Operating Profit	389.59	376.95	382.99	397.07	318.98	179.26
Interest	39.85	43.50	43.55	63.31	77.89	74.43
Gross Profit	349.74	333.45	339.44	333.76	241.09	104.83
Depreciation	91.48	88.15	99.71	124.55	128.43	42.47
Profit Before Tax	258.26	245.30	239.73	209.21	112.66	62.36
Tax	49.46	43.77	42.09	14.89	37.79	6.50
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-29.84	-43.84	-38.19	-30.59	-19.08	-5.17
Reported Net Profit	238.65	245.36	235.83	224.91	93.95	61.03
Extraordinary Items	0.92	1.40	0.73	8.12	0.23	1.62
Adjusted Net Profit	237.73	243.96	235.10	216.79	93.72	59.41
Adjustment below Net Profit	-0.06	-0.29	-0.13	0.59	563.26	-0.18
P & L Balance brought forward	1140.47	995.32	859.55	695.98	88.79	243.97
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	99.93	99.93	99.93	61.92	50.02	97.86
P & L Balance carried down	1279.13	1140.47	995.32	859.55	695.98	206.97
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	20.00	20.00	12.50	40.00	0.00
Dividend Per Share(Rs)	2.00	2.00	2.00	1.25	4.00	0.00
Earnings Per Share-Unit Curr	4.78	4.91	4.72	4.50	1.88	5.61
Earnings Per Share(Adj)-Unit Curr	4.78	4.91	4.72	4.50	1.88	5.61
Book Value-Unit Curr	40.55	37.78	34.87	32.16	28.89	65.82
Book Value(Adj)-Unit Curr	40.55	37.78	34.87	32.16	28.89	65.82

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	409.95	402.62	379.68
Other Operating Income	0.00	0.00	0.00
Other Income	7.01	4.51	9.54
Total Income	416.96	407.14	389.22
Total Expenditure	314.11	307.65	290.39
PBIDT	102.84	99.48	98.83
Interest	7.29	7.98	8.62
PBDT	95.56	91.50	90.21
Depreciation	18.81	18.80	18.83
Tax	13.45	12.72	12.60
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-7.87	-9.01	-4.81
Reported Profit After Tax	71.17	68.99	63.59
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	71.17	68.99	63.59
EPS (Unit Curr.)	1.42	1.38	1.27
EPS (Adj) (Unit Curr.)	1.42	1.38	1.27
Calculated EPS (Unit Curr.)	1.42	1.38	1.27
Calculated EPS (Adj) (Unit Curr.)	1.42	1.38	1.27
Calculated EPS (Ann.) (Unit Curr.)	5.70	5.52	5.09
Calculated EPS (Adj) (Ann.) (Unit Curr.)	5.70	5.52	5.09
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	12.50	12.50
Equity	499.64	499.64	499.64
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(%)	25.09	24.71	26.03
PBDTM(%)	23.31	22.73	23.76
PATM(%)	17.36	17.14	16.75

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.22	0.27	0.32	0.42	0.60
Long Term Debt-Equity Ratio	0.17	0.19	0.22	0.31	0.51
Current Ratio	1.20	1.10	1.12	1.07	0.84
Fixed Assets	0.63	0.64	0.61	0.60	0.89
Inventory	0.00	0.00	0.00	0.00	0.00
Debtors	9.24	10.63	11.16	11.09	15.09
Interest Cover Ratio	7.48	6.64	6.50	4.30	2.45
PBIDTM (%)	25.89	25.18	27.43	29.19	27.36
PBITM (%)	19.81	19.29	20.29	20.03	16.35
PBDTM (%)	23.24	22.28	24.31	24.54	20.68
CPM (%)	21.94	22.28	24.03	25.69	19.08
APATM (%)	15.86	16.39	16.89	16.53	8.06
ROCE (%)	12.40	12.51	12.75	12.51	10.97
RONW (%)	12.19	13.52	14.08	14.75	8.70

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Feb 2026	65.24	56.20	58.84	13.81	11.08	12.37	2,939.90
Jan 2026	61.01	55.40	58.77	13.03	11.53	12.35	2,936.41
Share Prices Of 2025
Dec 2025	64.45	56.35	59.67	13.92	10.87	12.54	2,981.37
Nov 2025	65.90	56.57	58.80	14.39	11.14	12.36	2,937.91
Oct 2025	65.27	60.21	63.88	14.02	12.59	13.43	3,191.72
Sep 2025	67.15	61.06	61.46	14.49	12.75	12.92	3,070.81
Aug 2025	71.05	63.70	64.26	15.57	13.27	13.51	3,210.71
Jul 2025	76.40	62.92	70.81	17.22	12.19	14.88	3,537.98
Jun 2025	69.37	61.00	66.02	14.99	12.44	13.88	3,298.65
May 2025	70.90	57.00	64.18	15.59	11.52	13.49	3,206.71
Apr 2025	65.89	51.56	59.79	14.61	9.40	12.57	2,987.37
Mar 2025	66.36	56.90	59.85	14.72	11.52	12.58	2,990.37
Feb 2025	80.08	58.90	59.84	17.42	11.87	12.26	2,989.87
Jan 2025	83.97	73.38	76.15	17.93	14.87	15.60	3,804.79
Share Prices Of 2024
Dec 2024	92.39	78.75	79.97	19.55	15.88	16.38	3,995.65
Nov 2024	90.33	81.10	82.59	19.03	16.48	16.91	4,126.56
Oct 2024	98.00	81.36	87.90	23.69	16.20	18.00	4,391.87
Sep 2024	101.45	91.05	91.40	21.13	18.58	18.72	4,566.74
Aug 2024	112.00	95.40	100.05	23.60	19.29	20.49	4,998.94
Jul 2024	116.70	102.45	110.00	24.95	19.80	22.53	5,496.08

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 46583.62
-115.24 -0.25%

S&P 500 6653.27
-40.35 -0.60%

HANG SENG 25465.61
-251.16 -0.98%

NIKKEI 225 53838.16
-614.80 -1.13%

FTSE 100 10249.42
-55.73 -0.54%

NIFTY 23151.10
-488.05 -2.06%

× Ask Your Question