IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	235.70 Sep 25,2026 EOD	235.62 Sep 25,2026 EOD
Today's Change( )	-2.40 (-1.01%)	-1.81 (-0.76%)
Open( )	236.30	237.42
Prev Close( )	238.10	237.43
Volume	11,026.00	128,718.00
Today's Range( )	238.60 - 232.85	239.88 - 232.26
52-Week Range( )	468.95 - 213.50	435.90 - 213.52
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1993
Registered Office	GF-1-A 6 Devika Tower,Nehru Place, New Delhi, New Delhi-110019
Telephone	91-011-32596619
Fax	NA
Chairman	Shailesh Sharad Kekre
Managing Director	Nitesh Bansal
Company Secretary	NA
Auditor	Deloitte Haskins & Sells LLP
Face Value	1
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Link Intime India Pvt Ltd Noble Heights 1st Fl,Plot NH 2 C-1 Block ,LSC Janakpuri ,New Delhi - 110058

Board of Directors


Managing Director & CEO	Nitesh Bansal
Non Executive Director	Amit Dalmia Animesh Agrawal
Chairperson	Shailesh Sharad Kekre
Non-Exec. & Independent Dir.	Sangeeta Kapiljit Singh
Non Executive Director	Pranav Damani
Non-Exec. & Independent Dir.	SRIKANTH BALACHANDRAN

Balance Sheet

Particulars (Sources Of Funds)	Dec 2025 ( Cr)	Dec 2024 ( Cr)	Dec 2023 ( Cr)	Dec 2022 ( Cr)	Dec 2021 ( Cr)	Dec 2020 ( Cr)
Share Capital	11.84	11.83	11.83	11.83	11.83	11.96
Reserves Total	678.42	501.35	470.93	378.38	342.13	330.72
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	690.26	513.18	482.76	390.21	353.96	342.68
Secured Loans	47.02	7.73	57.92	2.04	1.06	3.99
Unsecured Loans	336.71	55.49	57.15	58.98	35.99	0.00
Total Debt	383.73	63.22	115.07	61.02	37.05	3.99
Other Liabilities	49.84	28.74	25.81	21.67	19.74	53.72
Total Liabilities	1123.83	605.14	623.64	472.90	410.75	400.39
APPLICATION OF FUNDS :
Gross Block	211.90	171.48	212.88	206.69	157.85	141.93
Less : Accumulated Depreciation	105.05	98.51	118.24	95.31	79.41	67.11
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	106.85	72.97	94.64	111.38	78.44	74.82
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	4.05	0.00	2.51	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	775.25	373.52	372.76	117.25	116.66	115.16
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	197.20	109.61	103.13	117.87	83.92	65.82
Cash and Bank Balance	56.11	39.32	113.50	83.04	85.81	99.73
Loans and Advances	83.08	93.62	84.57	99.58	90.28	89.49
Total Current Assets	336.38	242.55	301.20	300.49	260.00	255.04
Less : Current Liabilities and Provisions
Current Liabilities	100.92	87.27	147.52	67.93	46.01	45.09
Provisions	46.53	42.46	34.91	23.33	18.57	17.67
Total Current Liabilities & Provisions	147.45	129.73	182.43	91.26	64.58	62.77
Net Current Assets	188.93	112.82	118.77	209.23	195.43	192.28
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	39.72	28.49	24.76	20.78	17.80	11.82
Deferred Tax Liability	3.57	0.82	2.74	3.27	4.55	2.91
Net Deferred Tax	36.15	27.67	22.02	17.51	13.25	8.91
Other Assets	16.65	14.10	15.45	15.03	6.98	9.23
Total Assets	1123.83	605.13	623.64	472.92	410.76	400.40
Contingent Liabilities	0.00	0.00	0.00	0.00	0.00	0.00

Profit and Loss

Particulars(INCOME)	Dec 2025 ( Cr)	Dec 2024 ( Cr)	Dec 2023 ( Cr)	Dec 2022 ( Cr)	Dec 2021 ( Cr)	Dec 2020 ( Cr)
Sales Turnover	1100.81	911.44	903.89	813.89	577.50	438.72
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1100.81	911.44	903.89	813.89	577.50	438.72
Other Income	107.57	46.18	70.64	7.04	46.73	12.61
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	1208.38	957.62	974.53	820.93	624.23	451.33
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	2.07	3.57	3.40	3.34	2.66	3.02
Employee Cost	694.17	615.25	601.44	553.36	396.99	297.20
Other Manufacturing Expenses	31.68	26.99	25.48	22.28	16.79	13.92
Selling & Administrative Expenses	112.92	70.82	62.30	53.94	37.83	28.81
Miscellaneous Expenses	57.95	21.84	31.61	30.12	15.59	9.24
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	898.79	738.47	724.23	663.04	469.86	352.19
Operating Profit	309.59	219.14	250.30	157.89	154.37	99.13
Interest	13.61	7.76	8.12	4.26	3.83	3.70
Gross Profit	295.98	211.38	242.18	153.63	150.54	95.43
Depreciation	22.29	22.69	24.00	19.58	14.65	13.46
Profit Before Tax	273.69	188.69	218.18	134.05	135.89	81.97
Tax	59.11	45.74	48.56	29.66	24.53	14.99
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-8.30	-5.60	-3.83	-8.32	-4.38	-3.11
Reported Net Profit	222.87	148.56	173.46	112.71	115.75	70.10
Extraordinary Items	15.03	0.03	-0.01	0.09	-0.09	0.00
Adjusted Net Profit	207.84	148.53	173.47	112.62	115.84	70.10
Adjustment below Net Profit	-0.56	-0.15	-0.46	0.44	-16.72	-1.05
P & L Balance brought forward	470.99	470.47	377.92	341.67	310.41	242.33
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	71.03	147.88	80.45	76.90	67.77	0.00
P & L Balance carried down	622.28	470.99	470.47	377.92	341.67	311.38
Dividend	71.03	147.88	80.45	76.90	67.77	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	1250.00	1250.00	680.00	650.00	570.00	0.00
Dividend Per Share(Rs)	12.50	12.50	6.80	6.50	5.70	0.00
Earnings Per Share-Unit Curr	18.82	12.56	14.66	9.53	9.78	5.86
Earnings Per Share(Adj)-Unit Curr	18.82	12.56	14.66	9.53	9.78	5.86
Book Value-Unit Curr	58.30	43.38	40.81	32.98	29.92	28.64
Book Value(Adj)-Unit Curr	58.30	43.38	40.81	32.98	29.92	28.64

Quarterly Results

Quarters :

Particulars	Jun 2026 ( Cr)	Mar 2026 ( Cr)	Dec 2025 ( Cr)
Gross Sales	342.54	320.34	338.66
Other Operating Income	0.00	0.00	0.00
Other Income	1.25	21.07	2.63
Total Income	343.79	341.41	341.29
Total Expenditure	269.38	240.18	291.66
PBIDT	74.42	101.23	49.64
Interest	9.09	9.19	6.52
PBDT	65.32	92.05	43.12
Depreciation	13.83	13.20	13.16
Tax	16.81	12.62	8.06
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-1.13	3.34	-1.60
Reported Profit After Tax	35.81	62.89	23.50
Extra-ordinary Items	0.00	0.00	-17.87
Adjusted Profit After Extra-ordinary item	35.81	62.89	41.37
EPS (Unit Curr.)	3.02	5.31	1.98
EPS (Adj) (Unit Curr.)	3.02	5.31	1.98
Calculated EPS (Unit Curr.)	3.02	5.31	1.98
Calculated EPS (Adj) (Unit Curr.)	3.02	5.31	1.98
Calculated EPS (Ann.) (Unit Curr.)	12.09	21.23	7.94
Calculated EPS (Adj) (Ann.) (Unit Curr.)	12.09	21.23	7.94
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	600.00	0.00
Equity	11.85	11.85	11.84
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	1.00	1.00
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(%)	21.73	31.60	14.66
PBDTM(%)	19.07	28.74	12.73
PATM(%)	10.45	19.63	6.94

Financial Ratios

Particulars	Dec 2025	Dec 2024	Dec 2023	Dec 2022	Dec 2021
Debt-Equity Ratio	0.37	0.18	0.20	0.13	0.06
Long Term Debt-Equity Ratio	0.32	0.11	0.13	0.13	0.05
Current Ratio	1.89	1.56	1.91	3.58	3.92
Fixed Assets	5.74	4.74	4.31	4.47	3.85
Inventory	0.00	0.00	0.00	0.00	0.00
Debtors	7.18	8.57	8.18	8.07	7.71
Interest Cover Ratio	21.11	25.32	27.87	32.47	36.48
PBIDTM (%)	28.12	24.04	27.69	19.40	26.73
PBITM (%)	26.10	21.55	25.04	16.99	24.19
PBDTM (%)	26.89	23.19	26.79	18.88	26.07
CPM (%)	22.27	18.79	21.85	16.25	22.58
APATM (%)	20.25	16.30	19.19	13.85	20.04
ROCE (%)	33.23	31.98	41.28	31.30	34.45
RONW (%)	37.04	29.83	39.74	30.29	33.23

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Aug 2026	283.40	235.80	245.55	17.92	13.28	14.00	2,909.67
Jul 2026	269.80	213.50	262.35	15.78	11.53	14.96	3,108.66
Jun 2026	283.25	234.00	234.95	16.74	13.29	13.39	2,783.99
May 2026	324.90	258.80	265.30	19.47	14.70	15.12	3,143.45
Apr 2026	299.95	238.30	262.35	18.02	12.69	14.96	3,108.49
Mar 2026	344.70	230.15	233.20	20.46	12.95	13.29	2,763.00
Feb 2026	387.00	287.00	289.50	22.35	16.22	16.50	3,430.06
Jan 2026	413.20	352.25	378.45	23.61	19.99	21.57	4,483.27
Share Prices Of 2025
Dec 2025	428.90	393.00	403.55	24.53	22.13	22.99	4,778.18
Nov 2025	432.00	383.05	398.65	36.39	28.46	31.78	4,719.97
Oct 2025	446.55	400.45	426.70	37.54	30.98	34.01	5,051.80
Sep 2025	480.45	400.00	400.75	40.06	31.82	31.94	4,744.57
Aug 2025	496.95	397.00	461.70	43.96	28.79	36.80	5,465.98
Jul 2025	478.15	408.55	419.05	39.79	31.75	33.40	4,960.86
Jun 2025	478.95	364.80	459.30	39.91	28.80	36.61	5,437.21
May 2025	390.95	306.35	366.45	32.49	23.22	29.21	4,338.05
Apr 2025	348.00	273.90	314.30	28.35	20.39	25.05	3,720.58
Mar 2025	378.90	304.95	327.10	31.56	23.23	26.07	3,872.11
Feb 2025	431.40	313.20	316.45	34.76	24.70	25.22	3,745.88
Jan 2025	522.00	397.95	423.80	45.84	30.68	33.78	5,016.60

IMSL APPS

Company

Market Board

Important Links

Authorised Person Details
Branch Details
Account Opening Process
Investor Complaints Redressal Process
Online Grievance Redressal (ODR)
ODR Circular
SCORES
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

KYC is one time exercise while dealing in securities markets - once KYC is done through a SEBI registered intermediary (broker, DP, Mutual Fund etc.), you need not undergo the same process again when you approach another intermediary.

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 , Maintained and Content Powered by CMOTS InfoTech (ISO 9001:2015 & ISO/IEC 27001:2022 Certified)

DJIA 51370.81
-161.78 -0.31%

S&P 500 7725.73
-1.30 -0.02%

HANG SENG 24507.16
-253.98 -1.03%

NIKKEI 225 66308.10
794.11 1.21%

FTSE 100 10680.49
-24.77 -0.23%

NIFTY 23140.50
77.40 0.34%

× Ask Your Question