IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	58.90 Feb 25,2026 15:53:00	58.79 Feb 25,2026 15:49:22
Today's Change( )	-0.38 (-0.64%)	0.04 (0.07%)
Open( )	59.10	58.75
Prev Close( )	59.28	58.75
Volume	161,016.00	1,835,837.00
Today's Range( )	59.99 - 57.60	59.30 - 57.50
52-Week Range( )	134.65 - 55.80	134.70 - 55.69
Buy (Size)	58.61(×500)	N.A
Sell (Size)	N.A	58.79(×1252)

Company Background


Incorporation Year	2006
Registered Office	01-1001, WeWork Ph-4 Road,Blue One Square, Udyog Vihar, Gurugram, Haryana-122016
Telephone	91-0124-4609559
Fax	NA
Chairman	JITENDRA VIRWANI MOHANDAS
Managing Director	Aditya Virwani
Company Secretary	Vikas Khandelwal
Auditor	Agarwal Prakash & Co
Face Value	2
Market Lot	1
Listing	BSE,Luxembourg,MSEI ,NSEBSE,Luxembourg,MSEI ,NSE
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda,Hyderabad-500032

Board of Directors


Chairman & Non Executive Dir.	JITENDRA VIRWANI MOHANDAS
ED / MD / Promoter	Aditya Virwani
Executive Director & Chief Financial Officer	Rajesh Kaimal
Executive Director & Chief Executive Officer	Sachin Shah
Independent Non Exe. Director	K G Krishnamurthy Tarana Suresh Lalwani JAVED FAIZULLAH TAPIA Shyam Mariwala
Company Sec. & Compli. Officer	Vikas Khandelwal

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	244.39	108.22	108.22	90.60	90.31	90.93
Reserves Total	9325.49	-841.89	6632.01	6247.04	6231.70	6358.44
Equity Share Warrants	601.10	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	10170.98	-733.67	6740.23	6337.64	6322.01	6449.37
Secured Loans	825.80	1282.47	0.00	374.83	393.41	2159.75
Unsecured Loans	1817.32	2917.00	147.54	140.98	129.18	136.03
Total Debt	2643.12	4199.47	147.54	515.81	522.59	2295.78
Other Liabilities	23.42	6.50	0.18	0.61	0.44	0.24
Total Liabilities	12837.52	3472.30	6887.95	6854.06	6845.04	8745.39
APPLICATION OF FUNDS :
Gross Block	2119.03	192.27	8.95	23.47	20.35	49.99
Less : Accumulated Depreciation	49.70	32.25	5.38	18.08	18.96	29.85
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	2069.33	160.02	3.57	5.39	1.39	20.14
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	9.30	0.00	0.00	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	11069.70	3690.72	3201.29	3854.39	3793.06	3838.06
Current Assets, Loans & Advances
Inventories	712.75	1694.45	0.90	0.90	0.90	0.90
Sundry Debtors	13.62	271.40	0.00	0.00	0.00	0.00
Cash and Bank Balance	109.76	78.75	67.20	18.26	60.49	256.29
Loans and Advances	1533.24	1302.76	3602.69	2906.23	2938.08	4558.49
Total Current Assets	2369.37	3347.36	3670.79	2925.39	2999.46	4815.68
Less : Current Liabilities and Provisions
Current Liabilities	2789.79	3269.44	2.59	24.17	17.75	102.10
Provisions	22.94	0.71	0.85	0.01	0.01	4.49
Total Current Liabilities & Provisions	2812.73	3270.15	3.44	24.18	17.76	106.59
Net Current Assets	-443.36	77.21	3667.35	2901.21	2981.71	4709.09
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	7.14	38.87	1.28	1.63	2.76	3.09
Deferred Tax Liability	317.03	581.63	0.00	0.00	0.00	0.00
Net Deferred Tax	-309.89	-542.76	1.28	1.63	2.76	3.09
Other Assets	442.44	87.11	14.46	91.44	66.10	175.02
Total Assets	12837.52	3472.30	6887.95	6854.06	6845.02	8745.39
Contingent Liabilities	803.69	0.00	302.43	1020.32	723.50	709.80

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	2112.36	1070.37	2.78	0.00	5.96	362.85
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2112.36	1070.37	2.78	0.00	5.96	362.85
Other Income	84.43	17.37	38.98	10.48	41.22	272.17
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	2196.79	1087.74	41.76	10.48	47.18	635.02
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	4.67	5.71	0.00	0.01	0.10	0.46
Employee Cost	90.43	54.32	14.77	6.98	2.45	2.08
Other Manufacturing Expenses	1616.58	863.86	0.88	0.13	0.65	72.19
Selling & Administrative Expenses	86.10	92.94	4.61	5.01	14.80	10.09
Miscellaneous Expenses	46.39	49.93	388.25	5.67	4.50	289.52
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1844.16	1066.75	408.51	17.80	22.51	374.34
Operating Profit	352.63	20.98	-366.75	-7.32	24.68	260.68
Interest	286.32	407.32	27.26	46.07	160.06	301.60
Gross Profit	66.31	-386.34	-394.01	-53.39	-135.38	-40.92
Depreciation	13.99	6.55	2.22	1.87	3.88	9.61
Profit Before Tax	52.32	-392.89	-396.23	-55.26	-139.26	-50.53
Tax	20.35	0.00	0.20	0.00	0.00	-0.44
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-232.22	-51.02	0.31	1.15	0.36	35.26
Reported Net Profit	264.18	-341.87	-396.74	-56.41	-139.63	-85.36
Extraordinary Items	18.73	0.59	-381.31	0.59	1.68	-39.41
Adjusted Net Profit	245.45	-342.46	-15.43	-57.00	-141.31	-45.95
Adjustment below Net Profit	-166.47	0.01	0.08	-0.04	-0.09	0.10
P & L Balance brought forward	-1648.96	-1307.10	-272.52	-216.37	-77.38	7.68
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	-0.30	-0.73	-0.19
P & L Balance carried down	-1551.26	-1648.96	-669.18	-272.52	-216.37	-77.38
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	2.16	-6.32	-7.33	-1.25	-3.09	-1.88
Earnings Per Share(Adj)-Unit Curr	2.16	-6.32	-7.33	-1.25	-3.09	-1.88
Book Value-Unit Curr	78.32	-13.56	124.57	139.90	140.01	141.85
Book Value(Adj)-Unit Curr	78.32	-13.56	124.57	139.90	140.01	141.85

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	40.52	166.25	118.85
Other Operating Income	0.00	0.00	0.00
Other Income	9.67	47.83	6.79
Total Income	50.19	214.07	125.63
Total Expenditure	105.84	191.88	132.23
PBIDT	-55.65	22.19	-6.60
Interest	14.33	56.31	78.17
PBDT	-69.98	-34.12	-84.77
Depreciation	11.04	7.43	5.60
Tax	-2.29	-0.01	-0.99
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-4.77	-1.07	-0.58
Reported Profit After Tax	-73.96	-40.48	-88.80
Extra-ordinary Items	-2.69	0.50	0.00
Adjusted Profit After Extra-ordinary item	-71.27	-40.98	-88.80
EPS (Unit Curr.)	-0.53	-0.30	-0.69
EPS (Adj) (Unit Curr.)	-0.53	-0.30	-0.69
Calculated EPS (Unit Curr.)	-0.53	-0.30	-0.65
Calculated EPS (Adj) (Unit Curr.)	-0.53	-0.30	-0.65
Calculated EPS (Ann.) (Unit Curr.)	-2.13	-1.18	-2.60
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-2.13	-1.18	-2.60
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	278.01	274.13	273.05
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(%)	-137.34	13.35	-5.55
PBDTM(%)	-172.70	-20.52	-71.33
PATM(%)	-182.53	-24.35	-74.72

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.73	0.72	0.05	0.08	0.22
Long Term Debt-Equity Ratio	0.48	0.52	0.00	0.02	0.05
Current Ratio	0.62	1.38	9.62	6.95	3.48
Fixed Assets	1.83	10.64	0.17	0.00	0.17
Inventory	1.76	1.26	3.09	0.00	6.62
Debtors	14.82	7.89	0.00	0.00	0.00
Interest Cover Ratio	1.08	0.04	0.46	-0.20	0.13
PBIDTM (%)	15.24	1.96	534.53	0.00	414.09
PBITM (%)	14.58	1.35	454.68	0.00	348.99
PBDTM (%)	1.69	-36.09	-446.04	0.00	-2271.48
CPM (%)	12.28	-31.33	-475.18	0.00	-2277.68
APATM (%)	11.62	-31.94	-555.04	0.00	-2342.79
ROCE (%)	3.45	0.00	0.00	0.00	0.00
RONW (%)	4.47	0.00	0.00	0.00	0.00

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jan 2026	73.40	55.80	66.22	43.96	29.59	37.52	9,208.77
Share Prices Of 2025
Dec 2025	78.36	58.79	58.79	45.45	33.31	33.31	8,175.53
Nov 2025	96.70	76.25	77.22	56.79	42.60	43.75	10,738.47
Oct 2025	99.24	91.21	92.91	56.94	50.99	52.30	12,837.14
Sep 2025	105.60	91.09	92.67	59.70	50.02	51.77	12,707.18
Aug 2025	106.35	91.20	93.80	61.13	49.37	52.40	12,862.13
Jul 2025	127.30	102.85	105.35	72.87	55.87	58.62	14,389.21
Jun 2025	127.90	108.25	124.20	71.73	56.85	69.11	16,963.84
May 2025	114.00	89.30	111.35	64.16	43.47	61.21	15,023.99
Apr 2025	117.00	95.00	98.10	58.53	45.47	48.86	11,993.10
Mar 2025	122.60	105.20	115.80	61.68	48.87	57.68	14,156.99
Feb 2025	156.90	113.40	114.95	0.00	0.00	0.00	13,592.63
Jan 2025	163.70	115.05	145.55	0.00	0.00	0.00	17,211.02
Share Prices Of 2024
Dec 2024	140.75	114.40	115.85	0.00	0.00	0.00	7,373.52
Nov 2024	139.15	105.10	136.85	0.00	0.00	0.00	8,710.10
Oct 2024	135.00	105.65	110.45	0.00	0.00	0.00	7,029.82
Sep 2024	136.25	118.15	127.20	0.00	0.00	0.00	8,095.91
Aug 2024	150.85	118.50	132.70	0.00	0.00	0.00	8,445.97
Jul 2024	157.90	123.00	135.75	0.00	0.00	0.00	8,640.09
Jun 2024	164.40	109.00	145.05	0.00	0.00	0.00	9,209.67

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 49202.49
377.42 0.77%

S&P 500 6910.52
51.77 0.75%

HANG SENG 26765.73
175.40 0.66%

NIKKEI 225 58650.11
1329.02 2.32%

FTSE 100 10686.70
1.96 0.02%

NIFTY 25482.50
57.85 0.23%

× Ask Your Question