IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	238.25 Dec 18,2025 EOD	238.08 Dec 18,2025 EOD
Today's Change( )	-2.25 (-0.94%)	-2.29 (-0.95%)
Open( )	240.80	239.10
Prev Close( )	240.50	240.37
Volume	4,956.00	69,471.00
Today's Range( )	242.40 - 237.60	243.19 - 236.79
52-Week Range( )	550.95 - 216.55	544.80 - 220.32
Buy (Size)	N.A	238.08(×31)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2017
Registered Office	Darjiyan Wali Gali,Rayya Teh-Baba Bakala, Amritsar, Punjab-143112
Telephone	91-1853-500435
Fax	NA
Chairman	V P Agarwal
Managing Director	Kanha Agarwal
Company Secretary	Jagdish Chandra.
Auditor	Chaturvedi & Co
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Prakash Pipes Ltd Srivan ,Near IOC Petro Pump ,Najafgarh Rd Bijwas.,New Delhi - 110061

Board of Directors


Chairman (Non-Executive)	V P Agarwal
Managing Director	Kanha Agarwal
Non Executive Director	Vikram Agarwal
Independent Director	Parveen Gupta Satish Chander Gosain
Company Sec. & Compli. Officer	Jagdish Chandra.

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	23.92	23.92	23.92	23.92	23.92	20.42
Reserves Total	419.79	341.25	254.69	211.39	167.64	111.92
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	443.71	365.17	278.61	235.31	191.56	132.34
Secured Loans	12.62	12.47	0.26	0.42	0.51	0.49
Unsecured Loans	26.24	27.71	9.32	4.75	1.05	4.67
Total Debt	38.86	40.18	9.58	5.17	1.56	5.16
Other Liabilities	6.01	4.50	3.75	3.37	2.92	2.36
Total Liabilities	488.58	409.85	291.94	243.85	196.04	139.86
APPLICATION OF FUNDS :
Gross Block	245.21	177.94	165.18	165.52	130.98	100.01
Less : Accumulated Depreciation	92.73	82.31	72.57	64.41	53.67	45.30
Less:Impairment of Assets	25.04	25.04	25.04	0.00	0.00	0.00
Net Block	127.44	70.59	67.57	101.11	77.31	54.71
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	6.55	9.19	4.77	4.08	0.30	0.08
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	12.85	41.51	0.00	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	66.56	55.26	49.14	59.17	55.10	29.56
Sundry Debtors	87.16	75.05	75.24	58.77	44.16	43.19
Cash and Bank Balance	256.92	216.44	121.03	46.50	32.42	11.80
Loans and Advances	8.88	14.12	15.38	10.90	7.89	13.95
Total Current Assets	419.52	360.87	260.79	175.34	139.57	98.50
Less : Current Liabilities and Provisions
Current Liabilities	64.13	52.29	33.96	31.96	29.29	27.33
Provisions	25.18	30.39	19.63	20.73	16.15	11.58
Total Current Liabilities & Provisions	89.31	82.68	53.59	52.69	45.44	38.91
Net Current Assets	330.21	278.19	207.20	122.65	94.13	59.59
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	2.31	3.83	11.60	18.61	23.08	26.11
Deferred Tax Liability	0.00	0.00	6.41	6.37	4.07	3.24
Net Deferred Tax	2.31	3.83	5.19	12.24	19.01	22.87
Other Assets	9.22	6.54	7.21	3.77	5.29	2.61
Total Assets	488.58	409.85	291.94	243.85	196.04	139.86
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	780.48	669.35	709.21	616.75	476.15	385.14
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	780.48	669.35	709.21	616.75	476.15	385.14
Other Income	12.51	15.74	46.65	3.08	2.15	4.07
Stock Adjustments	1.07	0.91	-6.64	9.08	4.61	7.26
Total Income	794.06	686.00	749.22	628.91	482.91	396.47
EXPENDITURE :
Raw Materials	543.32	462.51	525.65	477.39	0.00	300.06
Power & Fuel Cost	25.10	21.68	20.91	14.90	12.41	11.79
Employee Cost	40.07	34.62	31.07	26.42	23.29	18.92
Other Manufacturing Expenses	10.56	10.99	11.52	6.56	367.15	5.55
Selling & Administrative Expenses	32.39	29.04	25.55	19.93	16.45	15.74
Miscellaneous Expenses	12.16	3.94	29.64	3.17	2.92	1.94
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	663.60	562.78	644.34	548.37	422.22	354.00
Operating Profit	130.46	123.22	104.88	80.54	60.69	42.47
Interest	7.23	3.87	3.22	2.49	1.53	1.68
Gross Profit	123.23	119.35	101.66	78.05	59.16	40.79
Depreciation	11.06	9.75	12.18	10.92	8.37	6.49
Profit Before Tax	112.17	109.60	89.48	67.13	50.79	34.30
Tax	27.46	26.73	19.10	18.46	14.78	9.94
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	1.61	-6.77	-0.91	1.87	0.21	-0.39
Reported Net Profit	83.10	89.64	71.29	46.80	35.80	24.75
Extraordinary Items	0.21	8.50	12.61	0.13	0.00	0.00
Adjusted Net Profit	82.89	81.14	58.68	46.67	35.80	24.75
Adjustment below Net Profit	0.00	0.00	0.00	0.00	-2.45	-0.51
P & L Balance brought forward	112.81	76.04	67.62	43.69	30.34	18.55
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	4.30	52.87	62.87	22.87	20.00	12.45
P & L Balance carried down	191.61	112.81	76.04	67.62	43.69	30.34
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 %	24.00	18.00	12.00	12.00	12.00	12.00
Dividend Per Share(Rs)	2.40	1.80	1.20	1.20	1.20	1.20
Earnings Per Share-Unit Curr	34.74	37.47	29.80	19.57	14.97	12.12
Earnings Per Share(Adj)-Unit Curr	34.74	37.47	29.80	19.57	14.97	12.12
Book Value-Unit Curr	185.50	152.66	116.48	98.37	80.08	64.81
Book Value(Adj)-Unit Curr	185.50	152.66	116.48	98.37	80.08	64.81

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	180.99	203.42	182.95
Other Operating Income	0.00	0.00	0.00
Other Income	1.15	1.90	1.40
Total Income	182.14	205.32	184.35
Total Expenditure	165.60	187.13	165.43
PBIDT	16.54	18.19	18.92
Interest	0.44	0.88	1.24
PBDT	16.10	17.31	17.68
Depreciation	3.65	3.45	2.96
Tax	2.75	3.25	3.65
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.34	0.30	0.78
Reported Profit After Tax	9.36	10.31	10.29
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	9.36	10.31	10.29
EPS (Unit Curr.)	3.91	4.31	4.30
EPS (Adj) (Unit Curr.)	3.91	4.31	4.30
Calculated EPS (Unit Curr.)	3.91	4.31	4.30
Calculated EPS (Adj) (Unit Curr.)	3.91	4.31	4.30
Calculated EPS (Ann.) (Unit Curr.)	15.65	17.24	17.21
Calculated EPS (Adj) (Ann.) (Unit Curr.)	15.65	17.24	17.21
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	23.92	23.92	23.92
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(%)	9.14	8.94	10.34
PBDTM(%)	8.90	8.51	9.66
PATM(%)	5.17	5.07	5.62

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.10	0.08	0.03	0.02	0.02
Long Term Debt-Equity Ratio	0.02	0.01	0.00	0.00	0.00
Current Ratio	3.34	3.46	3.50	3.12	2.95
Fixed Assets	3.69	3.90	4.29	4.16	4.12
Inventory	12.81	12.82	13.10	10.79	11.25
Debtors	9.62	8.91	10.58	11.98	10.90
Interest Cover Ratio	16.51	26.42	23.81	27.96	34.20
PBIDTM (%)	16.72	16.73	12.53	13.06	12.75
PBITM (%)	15.30	15.27	10.81	11.29	10.99
PBDTM (%)	15.79	16.15	12.07	12.66	12.42
CPM (%)	12.06	13.58	9.99	9.36	9.28
APATM (%)	10.65	12.12	8.27	7.59	7.52
ROCE (%)	26.58	29.13	28.62	31.65	31.15
RONW (%)	20.55	25.21	22.84	21.93	22.11

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	293.00	244.00	248.35	8.71	6.75	7.17	594.01
Oct 2025	322.00	286.25	291.55	9.97	8.11	8.41	697.34
Sep 2025	374.90	299.95	304.35	12.29	8.51	8.78	727.96
Aug 2025	379.40	299.55	313.30	11.32	8.15	9.04	749.36
Jul 2025	405.90	358.05	364.50	11.93	10.15	10.52	871.82
Jun 2025	428.05	386.10	400.75	12.69	10.76	11.56	958.53
May 2025	479.90	370.05	405.70	14.14	9.99	11.71	970.37
Apr 2025	445.55	330.10	412.75	12.96	8.18	11.91	987.23
Mar 2025	465.00	376.70	407.20	13.95	10.36	11.75	973.96
Feb 2025	460.00	382.00	400.55	14.20	10.93	11.81	958.05
Jan 2025	509.85	404.85	447.40	15.27	11.68	13.19	1,070.11
Share Prices Of 2024
Dec 2024	573.75	482.00	508.55	17.11	14.07	14.99	1,216.37
Nov 2024	575.00	464.60	512.20	17.91	13.42	15.10	1,225.10
Oct 2024	624.00	496.30	548.55	19.59	13.98	16.17	1,312.04
Sep 2024	667.90	561.75	581.05	20.27	16.01	17.13	1,389.78
Aug 2024	645.00	461.50	622.40	19.27	13.32	18.35	1,488.68
Jul 2024	538.00	452.00	512.75	16.71	12.98	15.11	1,226.41
Jun 2024	480.90	355.90	451.05	14.56	9.66	13.30	1,078.84
May 2024	426.50	346.80	394.15	12.87	9.84	11.62	942.74
Apr 2024	426.65	342.50	388.90	13.33	9.36	11.46	930.18

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