IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	400.00 Dec 19,2025 EOD
Today's Change( )	-12.00 (-2.91%)
Open( )	400.00
Prev Close( )	412.00
Volume	2,000.00
Today's Range( )	400.00 - 390.00
52-Week Range( )	458.95 - 215.05
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	2018
Registered Office	# 73 National Park Lajpat-,Nagar-IV, Delhi, Delhi-110024
Telephone	011-41729056/57
Fax	NA
Chairman	NA
Managing Director	Antaryami Nayak
Company Secretary	NA
Auditor	J Madan & Associates
Face Value	10
Market Lot	1200
Listing	BSE - SMEBSE - SME
Registrar	Skyline Financial Services Pvt D-153/A 1st Flr,Okhla Industrial Are,Phase-I,New Delhi-110020

Board of Directors


Managing Director	Antaryami Nayak
Non Executive Director	Alok Kumar Agarwal
Whole-time Director	Kamal Grover
Independent Director	Sulabh Jain Shubhangi Agarwal Manish Wahi Ajay Agarwal

Balance Sheet

Particulars (Sources Of Funds)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Share Capital	9.98	7.37	5.41	0.46	0.01
Reserves Total	75.81	25.08	4.49	1.44	-0.24
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	85.79	32.45	9.90	1.90	-0.23
Secured Loans	28.31	11.95	11.70	9.09	3.28
Unsecured Loans	0.20	0.30	11.75	8.20	7.94
Total Debt	28.51	12.25	23.45	17.29	11.22
Other Liabilities	0.32	0.23	0.07	0.03	0.01
Total Liabilities	114.62	44.93	33.42	19.22	11.00
APPLICATION OF FUNDS :
Gross Block	47.29	32.88	15.64	8.70	6.97
Less : Accumulated Depreciation	6.64	3.37	1.98	1.13	0.63
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00
Net Block	40.65	29.51	13.66	7.57	6.34
Lease Adjustment	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	13.38	7.61	14.85	4.47	4.47
Producing Properties	0.00	0.00	0.00	0.00	0.00
Investments	37.99	0.00	0.00	0.01	0.01
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	11.79	7.85	5.83	2.19	1.20
Cash and Bank Balance	1.72	1.77	0.35	1.02	0.13
Loans and Advances	2.57	2.09	2.42	4.41	1.46
Total Current Assets	16.07	11.71	8.59	7.62	2.80
Less : Current Liabilities and Provisions
Current Liabilities	7.29	4.69	5.56	2.60	3.59
Provisions	0.16	0.11	0.02	0.00	0.00
Total Current Liabilities & Provisions	7.45	4.80	5.58	2.60	3.60
Net Current Assets	8.62	6.91	3.01	5.02	-0.80
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.17	0.08	0.02	0.01	0.26
Deferred Tax Liability	0.79	0.95	0.62	0.39	0.26
Net Deferred Tax	-0.62	-0.87	-0.60	-0.38	0.00
Other Assets	14.60	1.76	2.48	2.53	0.99
Total Assets	114.62	44.92	33.41	19.22	11.01
Contingent Liabilities	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)
Sales Turnover	45.86	29.18	19.14	11.97	6.35
Excise Duty	0.00	0.00	0.00	0.00	0.00
Net Sales	45.86	29.18	19.14	11.97	6.35
Other Income	0.15	0.08	0.21	0.05	0.02
Stock Adjustments	0.00	0.00	0.00	0.00	0.00
Total Income	46.01	29.26	19.35	12.02	6.37
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	3.40	3.25	2.40	2.12	1.35
Employee Cost	14.03	6.05	3.66	3.36	1.28
Other Manufacturing Expenses	8.14	5.90	4.41	1.95	1.55
Selling & Administrative Expenses	8.19	5.54	3.17	2.17	1.12
Miscellaneous Expenses	0.39	0.37	0.22	0.05	0.02
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00
Total Expenditure	34.15	21.11	13.87	9.66	5.32
Operating Profit	11.87	8.15	5.48	2.36	1.05
Interest	1.49	0.93	0.70	0.32	0.01
Gross Profit	10.38	7.22	4.78	2.04	1.04
Depreciation	3.27	1.40	0.84	0.50	0.35
Profit Before Tax	7.11	5.82	3.94	1.54	0.69
Tax	2.07	1.25	0.79	0.03	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.25	0.27	0.20	0.38	0.23
Reported Net Profit	5.28	4.31	2.94	1.14	0.46
Extraordinary Items	0.00	0.00	-0.02	0.00	0.00
Adjusted Net Profit	5.28	4.31	2.96	1.14	0.46
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	8.20	3.90	0.95	-0.24	-0.70
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	13.49	8.20	3.90	0.90	-0.24
Dividend	0.00	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	5.29	5.84	5.44	24.69	461.10
Earnings Per Share(Adj)-Unit Curr	5.29	5.84	5.44	24.69	461.10
Book Value-Unit Curr	85.97	44.02	18.30	41.22	-229.60
Book Value(Adj)-Unit Curr	85.97	44.02	18.30	41.22	-229.60

Quarterly Results

Quarters :

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022
Debt-Equity Ratio	0.34	0.84	3.45	17.07
Long Term Debt-Equity Ratio	0.25	0.48	0.89	0.27
Current Ratio	1.10	0.75	0.41	0.31
Fixed Assets	1.14	1.20	1.57	1.53
Inventory	0.00	0.00	0.00	0.00
Debtors	4.67	4.27	4.77	7.06
Interest Cover Ratio	5.77	7.27	6.61	5.84
PBIDTM (%)	25.88	27.93	28.63	19.72
PBITM (%)	18.75	23.13	24.24	15.54
PBDTM (%)	22.63	24.74	24.97	17.04
CPM (%)	18.64	19.57	19.75	13.70
APATM (%)	11.51	14.77	15.36	9.52
ROCE (%)	10.77	17.26	17.59	12.28
RONW (%)	8.93	20.35	49.83	119.37

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	428.00	381.30	399.80	100.11	83.55	88.23	465.85
Oct 2025	447.00	373.00	425.00	103.69	81.21	93.79	495.21
Sep 2025	458.95	340.00	416.00	106.15	61.92	91.80	484.72
Aug 2025	347.40	296.25	333.85	68.33	54.82	63.10	333.17
Jul 2025	325.00	291.00	309.15	62.71	52.79	58.43	308.52
Jun 2025	308.00	271.00	293.05	61.40	50.65	55.39	292.45
May 2025	330.80	279.25	297.05	64.89	52.27	56.14	296.44
Apr 2025	351.00	234.00	307.85	67.12	42.44	58.19	307.22
Mar 2025	267.75	215.05	232.25	53.14	37.20	43.90	231.77
Feb 2025	287.00	225.00	225.00	66.94	52.10	52.10	224.54
Jan 2025	370.00	256.40	299.85	86.41	53.73	69.43	299.24
Share Prices Of 2024
Dec 2024	375.00	292.75	366.85	87.29	66.59	84.94	366.10
Nov 2024	326.10	247.30	302.85	78.17	54.46	70.12	302.23
Oct 2024	358.30	260.00	275.05	85.86	60.12	63.69	274.49
Sep 2024	346.95	290.00	319.90	86.22	66.99	74.07	319.24
Aug 2024	369.90	258.80	318.85	69.92	40.47	54.54	235.05
Jul 2024	288.75	177.00	288.75	49.39	28.50	49.39	212.86
Jun 2024	190.85	144.00	186.35	33.43	24.03	31.87	137.38
May 2024	163.95	148.00	158.50	28.71	24.81	27.11	116.84
Apr 2024	166.00	143.00	158.60	28.49	23.30	27.13	116.92

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 48160.46
187.60 0.39%

S&P 500 6855.87
60.11 0.88%

HANG SENG 25690.54
192.40 0.75%

NIKKEI 225 49620.18
618.68 1.26%

FTSE 100 9885.23
47.46 0.48%

NIFTY 25966.40
150.85 0.58%

× Ask Your Question