IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	278.00 Aug 07,2026 EOD	278.10 Aug 07,2026 EOD
Today's Change( )	-16.00 (-5.44%)	-16.05 (-5.46%)
Open( )	299.00	296.00
Prev Close( )	294.00	294.15
Volume	22,840.00	224,173.00
Today's Range( )	299.00 - 275.25	296.00 - 274.15
52-Week Range( )	321.20 - 203.70	321.00 - 203.75
Buy (Size)	N.A	N.A
Sell (Size)	N.A	278.10(×5170)

Company Background


Incorporation Year	1994
Registered Office	Meerankot Road,P O Central Jail Ajnala Road, Amritsar, Punjab-143002
Telephone	91-183-2590318/2592708
Fax	91-183-2590453/91-184-2291067
Chairman	Vijay Setia
Managing Director	Vijay Setia
Company Secretary	Kanika Nevtia
Auditor	Rajesh Kapoor & Co
Face Value	2
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Beetal Fin.&Computer Ser.P Ltd 99 BeetalHouse 3rd F,Behind Local Shp Cen,Nr Dada Harsukh Das,New Delhi - 110062

Board of Directors


Chairman / Executive Director / Managing Director	Vijay Setia
Executive Director / Joint Managing Director / CFO	Rajeev Setia
E D & Wholetime Director	Ankit Setia Sankesh Setia
Independent Non Exe. Director	Arun Kumar Verma Pooja Kukar Ridhima Bahl Sakshi Sodhi
Company Sec. & Compli. Officer	Kanika Nevtia

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	9.95	10.35	10.35	10.35	10.35	10.35
Reserves Total	723.33	703.62	598.11	399.21	339.26	262.91
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	733.28	713.97	608.46	409.56	349.61	273.26
Secured Loans	63.46	122.23	71.15	62.26	39.34	21.20
Unsecured Loans	59.70	52.80	49.44	55.49	56.48	46.78
Total Debt	123.16	175.03	120.59	117.75	95.82	67.98
Other Liabilities	0.00	0.00	0.00	0.00	0.00	0.00
Total Liabilities	856.44	889.00	729.05	527.31	445.43	341.24
APPLICATION OF FUNDS :
Gross Block	216.28	201.22	185.35	99.40	89.57	74.21
Less : Accumulated Depreciation	60.35	58.29	52.48	47.01	41.88	37.33
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	155.93	142.93	132.87	52.39	47.69	36.88
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	6.08	5.33	8.76	6.25	5.23	10.04
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.11	0.11	0.11	0.15	0.43	0.77
Current Assets, Loans & Advances
Inventories	433.75	499.44	414.44	329.46	233.30	213.08
Sundry Debtors	228.47	199.64	153.93	173.45	118.47	100.78
Cash and Bank Balance	57.50	67.25	45.42	6.44	63.21	15.44
Loans and Advances	85.59	79.39	62.12	52.54	50.51	46.57
Total Current Assets	805.30	845.72	675.92	561.88	465.49	375.87
Less : Current Liabilities and Provisions
Current Liabilities	36.75	24.99	25.55	42.16	26.62	45.36
Provisions	73.63	78.79	61.84	50.02	45.76	35.99
Total Current Liabilities & Provisions	110.37	103.78	87.39	92.19	72.38	81.35
Net Current Assets	694.93	741.93	588.53	469.69	393.10	294.53
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Liability	0.97	1.63	1.54	1.50	1.34	1.29
Net Deferred Tax	-0.97	-1.63	-1.54	-1.50	-1.34	-1.29
Other Assets	0.35	0.33	0.32	0.32	0.31	0.31
Total Assets	856.44	888.99	729.05	527.30	445.42	341.24
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	1495.26	1355.63	1387.35	932.49	851.49	797.69
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1495.26	1355.63	1387.35	932.49	851.49	797.69
Other Income	8.68	9.57	11.48	3.87	3.31	2.67
Stock Adjustments	-26.13	84.44	53.93	95.38	22.79	41.27
Total Income	1477.81	1449.64	1452.76	1031.74	877.59	841.63
EXPENDITURE :
Raw Materials	1092.35	1098.59	1072.42	749.16	610.81	634.76
Power & Fuel Cost	3.29	3.70	3.53	3.68	3.83	3.63
Employee Cost	18.71	17.68	15.03	12.68	8.07	7.28
Other Manufacturing Expenses	61.44	47.75	49.33	37.83	49.18	44.00
Selling & Administrative Expenses	148.81	107.81	139.59	128.43	83.69	69.51
Miscellaneous Expenses	3.45	2.65	2.50	0.88	0.80	0.75
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1328.06	1278.18	1282.40	932.66	756.38	759.93
Operating Profit	149.75	171.47	170.36	99.08	121.21	81.71
Interest	9.77	9.87	7.28	6.78	6.46	6.71
Gross Profit	139.98	161.60	163.08	92.30	114.75	75.00
Depreciation	3.61	7.07	5.88	5.25	5.09	4.87
Profit Before Tax	136.37	154.53	157.20	87.05	109.66	70.13
Tax	34.15	38.80	39.50	21.91	27.60	17.57
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.66	0.09	0.03	0.16	0.05	0.08
Reported Net Profit	102.88	115.64	117.67	64.98	82.01	52.47
Extraordinary Items	0.22	0.41	0.01	0.00	0.00	0.12
Adjusted Net Profit	102.66	115.23	117.66	64.98	82.01	52.35
Adjustment below Net Profit	-73.26	-10.13	1.43	-2.14	-3.07	-1.78
P & L Balance brought forward	545.17	451.23	343.90	290.45	222.31	179.86
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	10.29	11.56	11.77	9.39	10.79	8.24
P & L Balance carried down	564.51	545.17	451.23	343.90	290.45	222.31
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 %	125.00	112.50	50.00	0.00	28.00	25.00
Dividend Per Share(Rs)	2.50	2.25	1.00	0.00	0.56	0.50
Earnings Per Share-Unit Curr	20.69	22.35	22.75	12.56	15.85	10.14
Earnings Per Share(Adj)-Unit Curr	20.69	22.35	22.75	12.56	15.85	10.14
Book Value-Unit Curr	131.41	122.58	102.19	79.17	67.58	52.82
Book Value(Adj)-Unit Curr	131.41	122.58	102.19	79.17	67.58	52.82

Quarterly Results

Quarters :

Particulars	Jun 2026 ( Cr)	Mar 2026 ( Cr)	Dec 2025 ( Cr)
Gross Sales	345.92	428.37	430.99
Other Operating Income	0.00	0.00	0.00
Other Income	2.23	3.99	0.66
Total Income	348.15	432.36	431.65
Total Expenditure	302.37	376.40	379.91
PBIDT	45.78	55.96	51.74
Interest	1.76	3.19	2.10
PBDT	44.02	52.77	49.64
Depreciation	1.28	1.23	1.26
Tax	10.82	13.61	12.63
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.06	-0.34	-0.20
Reported Profit After Tax	31.99	38.27	35.94
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	31.99	38.27	35.94
EPS (Unit Curr.)	6.44	7.70	7.24
EPS (Adj) (Unit Curr.)	6.44	7.70	7.24
Calculated EPS (Unit Curr.)	6.43	7.70	7.23
Calculated EPS (Adj) (Unit Curr.)	6.43	7.70	7.23
Calculated EPS (Ann.) (Unit Curr.)	25.73	30.78	28.91
Calculated EPS (Adj) (Ann.) (Unit Curr.)	25.73	30.78	28.91
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	9.95	9.95	9.95
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(%)	13.23	13.06	12.00
PBDTM(%)	12.73	12.32	11.52
PATM(%)	9.25	8.93	8.34

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.23	0.25	0.25	0.28	0.26
Long Term Debt-Equity Ratio	0.09	0.09	0.11	0.15	0.17
Current Ratio	4.16	3.96	3.92	3.83	3.91
Fixed Assets	11.60	11.95	13.54	9.87	10.40
Inventory	3.20	2.97	3.73	3.31	3.82
Debtors	6.99	7.67	8.48	6.39	7.77
Interest Cover Ratio	14.96	16.66	22.59	13.84	17.98
PBIDTM (%)	10.01	12.65	12.28	10.63	14.24
PBITM (%)	9.77	12.13	11.86	10.06	13.64
PBDTM (%)	9.36	11.92	11.75	9.90	13.48
CPM (%)	7.12	9.05	8.91	7.53	10.23
APATM (%)	6.88	8.53	8.48	6.97	9.63
ROCE (%)	18.43	22.54	27.96	19.29	29.52
RONW (%)	15.98	19.89	25.08	17.12	26.33

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jul 2026	299.00	259.00	285.10	14.82	12.19	13.81	1,417.68
Jun 2026	312.50	264.50	286.25	15.76	12.73	13.87	1,423.40
May 2026	315.50	251.05	284.25	16.16	11.70	13.77	1,413.45
Apr 2026	294.40	206.05	281.20	14.83	9.06	13.62	1,398.28
Mar 2026	266.30	203.70	206.05	13.66	9.75	9.98	1,024.60
Feb 2026	321.20	230.00	269.50	17.03	10.80	13.05	1,340.11
Jan 2026	273.10	227.55	244.75	13.45	10.45	11.86	1,217.03
Share Prices Of 2025
Dec 2025	273.70	243.05	264.70	13.83	11.05	12.82	1,316.24
Nov 2025	282.75	241.65	255.40	13.93	10.17	12.37	1,269.99
Oct 2025	295.00	252.55	276.00	14.56	11.71	13.37	1,372.43
Sep 2025	293.70	259.80	262.10	14.50	12.47	12.70	1,303.31
Aug 2025	323.00	276.90	279.90	15.84	13.38	13.56	1,391.82
Jul 2025	395.30	314.20	319.05	20.05	14.99	15.45	1,586.50
Jun 2025	384.40	318.50	381.60	18.76	14.90	18.48	1,897.53
May 2025	377.60	293.00	344.80	19.01	13.64	16.70	1,714.54
Apr 2025	345.55	242.55	312.40	17.21	9.77	15.13	1,553.43
Mar 2025	333.10	261.65	310.70	16.68	12.35	15.05	1,544.98
Feb 2025	348.00	253.60	270.80	15.43	9.50	11.69	1,346.57
Jan 2025	446.55	300.00	320.05	20.45	12.24	13.81	1,591.47
Share Prices Of 2024
Dec 2024	442.00	332.00	428.55	20.44	13.99	18.49	2,130.99

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 54056.75
150.65 0.28%

S&P 500 7778.11
47.15 0.61%

HANG SENG 25668.04
137.75 0.54%

NIKKEI 225 65597.55
-85.71 -0.13%

FTSE 100 10909.12
41.23 0.38%

NIFTY 24570.65
-65.35 -0.27%

× Ask Your Question