IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	N.A	118.00 Mar 06,2026 EOD
Today's Change( )	N.A	0.00 (0.00%)
Open( )	N.A	122.00
Prev Close( )	N.A	118.00
Volume	N.A	3,600.00
Today's Range( )	N.A	122.00 - 118.00
52-Week Range( )	N.A	156.00 - 77.15
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1989
Registered Office	A-10 Flr 1st Land Mark,North West, Delhi, New Delhi-110034
Telephone	+91 79054 62919
Fax	NA
Chairman	Sudhir Kumar Bansal
Managing Director	Ashok Kumar Bansal
Company Secretary	Divam Mittal
Auditor	Mittal Goel & Associates
Face Value	10
Market Lot	1200
Listing	NSE - SMENSE - SME
Registrar	Skyline Financial Services Pvt D-153/A 1st Flr,Okhla Industrial Are,Phase-I,New Delhi-110020

Board of Directors


Chairman & Exec. Director	Sudhir Kumar Bansal
ED / MD / Promoter	Ashok Kumar Bansal
WTD & Executive Director	Ayush Bansal
Executive Director	Sandhya Bansal
Independent Non Exe. Director	Sudhir Kumar Jain Akash Gupta Shitij Shanna
Company Sec. & Compli. Officer	Divam Mittal

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	18.17	18.17	8.61	8.61	5.11	5.11
Reserves Total	85.95	62.93	46.13	37.48	18.67	15.61
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	104.12	81.10	54.74	46.09	23.78	20.72
Secured Loans	157.19	165.99	126.40	87.16	92.83	53.79
Unsecured Loans	65.41	23.25	36.62	37.58	60.53	27.75
Total Debt	222.60	189.24	163.02	124.74	153.36	81.54
Other Liabilities	0.96	1.16	4.69	4.69	1.18	1.76
Total Liabilities	327.68	271.50	222.45	175.52	178.32	104.02
APPLICATION OF FUNDS :
Gross Block	159.52	159.34	133.08	131.78	131.79	53.00
Less : Accumulated Depreciation	73.72	63.60	53.81	43.90	33.17	29.23
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	85.80	95.74	79.27	87.88	98.62	23.77
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	2.19	0.00	18.89	6.07	0.94	31.85
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	1.44	1.44	1.44	1.26	0.26	0.26
Current Assets, Loans & Advances
Inventories	58.80	41.91	41.92	41.27	28.08	9.37
Sundry Debtors	109.97	124.21	93.16	86.39	49.78	29.56
Cash and Bank Balance	2.66	8.15	5.01	4.90	4.13	2.75
Loans and Advances	88.70	28.48	16.90	7.01	8.82	6.15
Total Current Assets	260.12	202.75	156.99	139.57	90.81	47.83
Less : Current Liabilities and Provisions
Current Liabilities	43.44	22.13	29.43	56.02	9.95	4.61
Provisions	4.04	2.73	0.08	0.06	1.88	0.86
Total Current Liabilities & Provisions	47.47	24.86	29.52	56.08	11.83	5.47
Net Current Assets	212.65	177.90	127.48	83.49	78.98	42.36
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.21	0.00	0.00	0.00	0.00	0.00
Deferred Tax Liability	7.72	7.72	4.83	3.69	2.06	1.90
Net Deferred Tax	-7.51	-7.72	-4.83	-3.69	-2.06	-1.90
Other Assets	33.11	4.14	0.21	0.52	1.58	7.67
Total Assets	327.68	271.50	222.45	175.53	178.32	104.02
Contingent Liabilities	2.08	2.04	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	364.42	338.60	398.33	356.41	118.05	99.82
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	364.42	338.60	398.33	356.41	118.05	99.82
Other Income	14.76	12.66	2.98	2.07	0.14	0.07
Stock Adjustments	8.61	1.82	-8.71	8.27	2.32	0.59
Total Income	387.79	353.08	392.60	366.75	120.51	100.48
EXPENDITURE :
Raw Materials	256.91	224.86	279.53	241.31	70.60	56.72
Power & Fuel Cost	35.60	42.64	52.16	42.96	17.97	13.26
Employee Cost	6.23	5.10	5.43	5.15	2.62	2.75
Other Manufacturing Expenses	14.86	15.07	22.53	44.53	12.32	15.44
Selling & Administrative Expenses	14.11	12.28	2.29	3.05	4.48	4.11
Miscellaneous Expenses	0.50	0.24	0.11	0.14	0.05	0.04
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	328.21	300.20	362.04	337.14	108.04	92.32
Operating Profit	59.58	52.88	30.56	29.62	12.47	8.16
Interest	16.81	13.98	10.85	10.75	5.11	3.89
Gross Profit	42.77	38.90	19.71	18.87	7.36	4.27
Depreciation	10.13	10.22	9.92	10.72	4.11	2.55
Profit Before Tax	32.64	28.68	9.79	8.15	3.25	1.72
Tax	9.84	6.05	0.02	0.00	0.02	0.71
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.21	1.90	1.13	1.19	0.16	0.26
Reported Net Profit	23.02	20.72	8.65	6.95	3.07	0.76
Extraordinary Items	0.00	3.40	0.00	0.00	0.02	0.00
Adjusted Net Profit	23.02	17.32	8.65	6.95	3.05	0.76
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	32.13	11.40	8.70	11.75	8.78	7.99
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	10.00	0.00	-0.04
P & L Balance carried down	55.15	32.13	17.35	8.70	11.85	8.78
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	12.67	11.40	10.04	8.07	6.00	1.48
Earnings Per Share(Adj)-Unit Curr	12.67	11.40	10.04	8.07	6.00	1.48
Book Value-Unit Curr	54.24	41.57	63.55	53.52	35.67	29.68
Book Value(Adj)-Unit Curr	54.24	41.57	63.55	53.52	35.67	29.68

Quarterly Results

Quarters :

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	2.37	2.70	2.85	4.32	7.03
Long Term Debt-Equity Ratio	0.48	0.85	1.45	2.84	4.78
Current Ratio	1.11	1.17	1.26	1.36	1.44
Fixed Assets	2.37	2.36	3.01	2.76	1.36
Inventory	7.24	8.08	9.58	10.28	6.30
Debtors	3.11	3.12	4.44	5.23	2.98
Interest Cover Ratio	2.94	2.73	1.90	1.76	1.64
PBIDTM (%)	16.35	14.29	7.67	8.31	10.56
PBITM (%)	13.57	11.28	5.18	5.30	7.08
PBDTM (%)	11.74	10.17	4.95	5.29	6.23
CPM (%)	9.10	8.13	4.66	4.96	6.08
APATM (%)	6.32	5.12	2.17	1.95	2.60
ROCE (%)	16.82	15.63	10.38	10.85	6.16
RONW (%)	26.44	26.59	17.16	21.61	18.38

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Feb 2026	141.00	108.55	119.50	15.32	10.82	12.81	294.78
Jan 2026	141.00	110.10	110.40	16.39	11.77	11.83	272.33
Share Prices Of 2025
Dec 2025	156.00	117.00	134.65	17.34	12.45	14.43	332.15
Nov 2025	132.85	112.70	121.60	15.12	11.28	13.03	299.96
Oct 2025	155.00	110.00	131.00	17.23	11.37	14.04	323.15
Sep 2025	128.00	108.00	110.10	14.56	11.27	11.80	271.59
Aug 2025	133.30	86.20	120.20	15.11	8.58	12.88	296.51
Jul 2025	96.75	77.15	86.10	10.94	7.64	9.23	212.39
Jun 2025	106.90	84.60	95.50	11.80	8.48	10.23	235.58

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 47518.20
-457.55 -0.95%

S&P 500 6761.35
-90.36 -1.32%

HANG SENG 25757.30
435.95 1.72%

NIKKEI 225 55600.46
322.40 0.58%

FTSE 100 10286.75
-127.19 -1.22%

NIFTY 23868.05
-582.40 -2.38%

× Ask Your Question