IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	127.05 Dec 18,2025 EOD	126.85 Dec 18,2025 EOD
Today's Change( )	-3.75 (-2.87%)	-4.01 (-3.06%)
Open( )	130.75	130.00
Prev Close( )	130.80	130.86
Volume	36,310.00	834,646.00
Today's Range( )	131.10 - 126.00	131.56 - 125.15
52-Week Range( )	191.00 - 121.15	190.90 - 120.91
Buy (Size)	N.A	126.85(×1025)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1980
Registered Office	15 Km Stone,Delhi Road, Hissar, Haryana-125044
Telephone	91-11-28062115/28062116
Fax	91-11-28062119
Chairman	V P Agarwal
Managing Director	Vikram Agarwal
Company Secretary	Arvind Mahla
Auditor	Chaturvedi & Co
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSE,SingaporeBSE,MSEI ,NSE,Singapore
Registrar	Prakash Industries Ltd SRIVAN ,Biswan Rd ,Bijwasan ,NewDelhi-110061

Board of Directors


Chairman	V P Agarwal
ED / MD / Promoter	Vikram Agarwal
ED / Joint MD / Promoter	Kanha Agarwal
E D & Wholetime Director	Sanjay Jain
Independent Non Exe. Director	Ankita Garg Satish Chander Gosain Jatin Gupta Harsh Vardhan Agarwal
Company Sec. & Compli. Officer	Arvind Mahla

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	179.08	179.08	179.08	179.08	179.08	171.26
Reserves Total	3139.57	2844.67	2774.71	2613.78	2700.79	2712.43
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00	19.37	19.37	20.50
Total Shareholders Funds	3318.65	3023.75	2953.79	2812.23	2899.24	2904.19
Secured Loans	88.62	115.86	169.52	206.04	301.52	377.78
Unsecured Loans	334.53	246.42	429.55	341.77	255.59	194.11
Total Debt	423.15	362.28	599.07	547.81	557.11	571.89
Other Liabilities	93.41	48.98	43.56	40.94	42.66	46.91
Total Liabilities	3835.21	3435.01	3596.42	3400.98	3499.01	3522.99
APPLICATION OF FUNDS :
Gross Block	5743.34	5059.62	5044.77	4719.40	4598.03	4481.17
Less : Accumulated Depreciation	2469.82	2339.33	1926.97	1780.06	1622.32	1468.64
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	3273.52	2720.29	3117.80	2939.34	2975.71	3012.53
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	494.90	172.03	45.78	122.18	170.70
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.00	0.00	0.00	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	483.56	300.67	311.70	347.75	293.98	136.91
Sundry Debtors	173.69	83.41	96.91	66.30	142.88	194.84
Cash and Bank Balance	270.97	276.12	297.72	210.60	44.79	59.02
Loans and Advances	238.64	126.02	171.33	222.79	217.74	164.83
Total Current Assets	1166.86	786.22	877.66	847.44	699.39	555.60
Less : Current Liabilities and Provisions
Current Liabilities	484.69	497.68	461.65	348.13	306.76	305.37
Provisions	103.64	34.68	58.15	23.84	28.27	42.14
Total Current Liabilities & Provisions	588.33	532.36	519.80	371.97	335.03	347.51
Net Current Assets	578.53	253.86	357.86	475.47	364.36	208.09
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.00	0.00	226.41	190.96	191.40	216.10
Deferred Tax Liability	61.22	91.25	360.90	329.86	241.49	211.17
Net Deferred Tax	-61.22	-91.25	-134.49	-138.90	-50.09	4.93
Other Assets	44.38	57.21	83.22	79.29	86.85	126.74
Total Assets	3835.21	3435.01	3596.42	3400.98	3499.01	3522.99
Contingent Liabilities	209.84	229.56	275.09	198.84	81.96	146.86

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	4014.35	3677.77	3443.75	3928.72	3215.86	2973.64
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	4014.35	3677.77	3443.75	3928.72	3215.86	2973.64
Other Income	25.47	63.79	11.39	178.46	111.73	30.95
Stock Adjustments	15.30	-16.19	6.46	-28.70	18.09	-15.68
Total Income	4055.12	3725.37	3461.60	4078.48	3345.68	2988.91
EXPENDITURE :
Raw Materials	2852.13	2554.91	2511.11	2871.92	2314.80	1956.42
Power & Fuel Cost	66.59	95.67	78.85	90.91	145.89	187.28
Employee Cost	271.43	242.05	219.38	229.44	229.70	241.79
Other Manufacturing Expenses	170.05	133.50	117.35	144.01	172.21	151.63
Selling & Administrative Expenses	92.57	88.45	69.48	123.05	25.83	55.24
Miscellaneous Expenses	57.36	54.36	40.86	219.81	134.63	39.46
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	3510.13	3168.94	3037.03	3679.14	3023.06	2631.82
Operating Profit	544.99	556.43	424.57	399.34	322.62	357.09
Interest	46.34	57.46	82.35	72.67	73.52	94.03
Gross Profit	498.65	498.97	342.22	326.67	249.10	263.06
Depreciation	142.70	152.80	151.74	157.85	153.77	144.87
Profit Before Tax	355.95	346.17	190.48	168.82	95.33	118.19
Tax	0.50	-2.00	0.00	0.10	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00	0.00	0.00	0.00
Reported Net Profit	355.45	348.17	190.48	168.72	95.33	118.19
Extraordinary Items	1.73	36.63	0.82	1.22	0.77	0.02
Adjusted Net Profit	353.72	311.54	189.66	167.50	94.56	118.17
Adjustment below Net Profit	0.00	-11.32	0.00	0.00	-8.04	-45.69
P & L Balance brought forward	1489.77	1152.92	1262.44	1093.72	1006.43	954.48
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	21.49	0.00	300.00	0.00	0.00	20.55
P & L Balance carried down	1823.73	1489.77	1152.92	1262.44	1093.72	1006.43
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 %	15.00	12.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	1.50	1.20	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	19.85	19.44	10.64	9.42	5.32	6.90
Earnings Per Share(Adj)-Unit Curr	19.85	19.44	10.64	9.42	5.32	6.90
Book Value-Unit Curr	185.32	168.85	164.94	155.96	160.81	168.38
Book Value(Adj)-Unit Curr	185.32	168.85	164.94	155.96	160.81	168.38

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	723.16	1037.08	844.64
Other Operating Income	0.00	0.00	0.00
Other Income	5.88	5.82	6.81
Total Income	729.04	1042.90	851.45
Total Expenditure	614.95	899.10	713.02
PBIDT	114.09	143.80	138.43
Interest	10.34	10.67	10.96
PBDT	103.75	133.13	127.47
Depreciation	42.18	41.73	36.18
Tax	0.00	0.00	0.46
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	61.57	91.40	90.83
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	61.57	91.40	90.83
EPS (Unit Curr.)	3.44	5.10	5.07
EPS (Adj) (Unit Curr.)	3.44	5.10	5.07
Calculated EPS (Unit Curr.)	3.44	5.10	5.07
Calculated EPS (Adj) (Unit Curr.)	3.44	5.10	5.07
Calculated EPS (Ann.) (Unit Curr.)	13.75	20.42	20.29
Calculated EPS (Adj) (Ann.) (Unit Curr.)	13.75	20.42	20.29
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	179.08	179.08	179.08
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(%)	15.78	13.87	16.39
PBDTM(%)	14.35	12.84	15.09
PATM(%)	8.51	8.81	10.75

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.12	0.16	0.20	0.19	0.19
Long Term Debt-Equity Ratio	0.03	0.06	0.09	0.11	0.12
Current Ratio	1.05	0.89	0.97	1.11	1.08
Fixed Assets	0.74	0.73	0.71	0.84	0.71
Inventory	10.24	12.01	10.44	12.24	14.93
Debtors	31.23	40.79	42.20	37.56	19.04
Interest Cover Ratio	8.68	6.39	3.31	3.32	2.30
PBIDTM (%)	13.58	14.13	12.33	10.16	10.03
PBITM (%)	10.02	9.98	7.92	6.15	5.25
PBDTM (%)	12.42	12.57	9.94	8.31	7.75
CPM (%)	12.41	12.63	9.94	8.31	7.75
APATM (%)	8.85	8.47	5.53	4.29	2.96
ROCE (%)	11.07	10.44	7.80	7.00	4.81
RONW (%)	11.21	10.42	6.61	5.91	3.29

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	173.00	130.95	138.95	9.02	6.59	7.03	2,488.34
Oct 2025	172.65	155.10	164.55	9.04	7.67	8.33	2,946.79
Sep 2025	176.90	155.80	164.65	9.33	7.72	8.34	2,948.58
Aug 2025	191.00	156.15	156.35	9.82	7.90	7.92	2,799.94
Jul 2025	186.50	157.60	176.25	9.59	7.88	8.92	3,156.32
Jun 2025	177.35	155.05	162.55	9.26	7.79	8.23	2,910.98
May 2025	185.20	154.70	165.30	9.59	7.57	8.37	2,960.22
Apr 2025	190.35	148.20	171.45	9.87	6.84	8.68	3,070.36
Mar 2025	167.40	132.50	159.35	8.92	6.40	8.07	2,853.67
Feb 2025	159.45	134.40	142.15	9.53	7.41	8.17	2,545.65
Jan 2025	177.60	143.40	156.80	10.50	8.14	9.01	2,808.00
Share Prices Of 2024
Dec 2024	183.55	149.80	154.25	10.71	8.36	8.87	2,762.34
Nov 2024	178.20	157.75	167.35	10.44	8.79	9.62	2,996.93
Oct 2024	183.35	148.00	166.90	10.65	8.18	9.59	2,988.88
Sep 2024	225.55	175.00	181.95	15.20	9.87	10.46	3,258.39
Aug 2024	237.25	170.00	221.20	13.99	9.49	12.72	3,961.29
Jul 2024	211.95	175.55	195.15	12.41	9.90	11.22	3,494.78
Jun 2024	196.25	139.10	183.70	11.72	7.45	10.56	3,289.73
May 2024	178.85	150.80	160.60	10.71	8.53	9.23	2,876.05
Apr 2024	183.95	161.05	170.85	10.70	8.88	9.82	3,059.61

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 Powered By CMOTS Infotech ( ISO 9001:2015 Certified )

DJIA 47912.86
-222.41 -0.46%

S&P 500 6743.36
-77.90 -1.14%

HANG SENG 25498.14
29.35 0.12%

NIKKEI 225 49082.83
-429.45 -0.87%

FTSE 100 9823.75
49.43 0.51%

NIFTY 25815.55
-3.00 -0.01%

× Ask Your Question