IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	291.10 Mar 06,2026 EOD	290.90 Mar 06,2026 EOD
Today's Change( )	9.00 (3.19%)	8.85 (3.14%)
Open( )	282.10	281.90
Prev Close( )	282.10	282.05
Volume	339,005.00	3,320,734.00
Today's Range( )	299.80 - 280.25	299.80 - 280.00
52-Week Range( )	478.80 - 265.60	478.95 - 266.00
Buy (Size)	N.A	290.90(×1308)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2000
Registered Office	6th Flr Office Block Tower-2,East Kidwai Nagar South Delhi, New Delhi, New Delhi-110023
Telephone	91-011-22900600
Fax	91-011-22900699
Chairman	Sanjai Kumar
Managing Director	Sanjai Kumar
Company Secretary	J S Marwah
Auditor	Lunawat & Co/MSPR & Co/Ray & Co
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar

Board of Directors


Chairman & Managing Director	Sanjai Kumar
Director (Finance) & Chief Financial Officer	RAMA MANOHARA VIPPAGUNTA
Director (Operation)	Manoj Tandon
Director (Marketing)	Yaspal Singh Tomar
Nominee (Govt)	Rameshwer Meena
Company Sec. & Compli. Officer	J S Marwah
Nominee (Govt)	Ranjit Kumar
Part Time Non Official Ind.Dir	Subhash Sharma Asha Sharma

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	320.94	320.94	320.94	320.94	320.94	320.94
Reserves Total	1678.68	1506.30	1327.94	1195.08	1081.79	1040.34
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	1999.62	1827.24	1648.88	1516.02	1402.73	1361.28
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	44.54	45.62	41.79	31.51	0.00	42.54
Total Debt	44.54	45.62	41.79	31.51	0.00	42.54
Other Liabilities	186.84	93.13	141.55	109.00	168.42	105.99
Total Liabilities	2231.00	1965.99	1832.22	1656.53	1571.15	1509.81
APPLICATION OF FUNDS :
Gross Block	2898.42	2569.34	2331.08	2142.77	1980.62	1923.52
Less : Accumulated Depreciation	1817.56	1656.01	1509.77	1367.92	1220.84	1134.33
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1080.86	913.33	821.31	774.85	759.78	789.19
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	123.71	129.59	156.93	163.94	214.84	252.54
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	39.23	90.29	40.07	40.05	10.00	10.00
Current Assets, Loans & Advances
Inventories	0.01	3.01	0.92	0.94	1.21	0.49
Sundry Debtors	1581.36	1267.79	1048.34	666.47	761.44	474.96
Cash and Bank Balance	526.38	485.15	272.65	276.17	520.22	170.20
Loans and Advances	1639.46	677.92	743.48	471.46	260.63	318.04
Total Current Assets	3747.21	2433.87	2065.39	1415.04	1543.50	963.69
Less : Current Liabilities and Provisions
Current Liabilities	2843.91	2015.51	1474.72	1074.94	1032.14	722.68
Provisions	86.30	68.08	41.85	27.94	12.91	20.08
Total Current Liabilities & Provisions	2930.21	2083.59	1516.57	1102.88	1045.05	742.76
Net Current Assets	817.00	350.28	548.82	312.16	498.45	220.93
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	77.02	53.76	40.19	38.13	44.65	20.61
Deferred Tax Liability	10.87	8.46	8.99	13.11	20.42	24.14
Net Deferred Tax	66.15	45.30	31.20	25.02	24.23	-3.53
Other Assets	104.05	437.20	233.89	340.51	63.85	240.68
Total Assets	2231.00	1965.99	1832.22	1656.53	1571.15	1509.81
Contingent Liabilities	461.14	720.87	943.38	511.82	230.22	211.89

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	3477.50	2567.82	1957.34	1521.54	1337.28	1080.63
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	3477.50	2567.82	1957.34	1521.54	1337.28	1080.63
Other Income	73.54	54.35	37.30	76.12	28.42	31.45
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	3551.04	2622.17	1994.64	1597.66	1365.70	1112.08
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	44.84	41.74	43.36	32.68	37.69	35.38
Employee Cost	248.96	228.46	194.42	191.00	121.70	116.50
Other Manufacturing Expenses	2652.14	1821.52	1298.59	897.18	739.99	563.36
Selling & Administrative Expenses	42.00	35.95	28.18	25.52	22.23	19.77
Miscellaneous Expenses	35.47	38.34	15.98	7.54	98.67	69.80
Less : Pre-operative Expenses Capitalised	58.86	35.89	0.00	0.00	10.54	8.29
Total Expenditure	2964.55	2130.12	1580.53	1153.92	1009.74	796.52
Operating Profit	586.49	492.05	414.11	443.74	355.96	315.56
Interest	4.31	6.26	5.92	4.06	2.10	3.57
Gross Profit	582.18	485.79	408.19	439.68	353.86	311.99
Depreciation	180.40	157.70	154.29	160.13	159.25	130.85
Profit Before Tax	401.78	328.09	253.90	279.55	194.61	181.14
Tax	122.83	95.97	71.91	72.00	81.96	56.20
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-20.86	-14.09	-6.26	-0.79	-27.76	-13.41
Reported Net Profit	299.81	246.21	188.25	208.34	140.41	138.35
Extraordinary Items	-15.08	-18.69	-1.53	37.21	0.03	-33.76
Adjusted Net Profit	314.89	264.90	189.78	171.13	140.38	172.11
Adjustment below Net Profit	-3.87	-2.06	13.62	-0.38	1.19	-14.60
P & L Balance brought forward	899.44	722.47	590.86	518.70	518.26	481.70
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	125.19	67.18	70.26	135.79	141.16	87.19
P & L Balance carried down	1070.19	899.44	722.47	590.87	518.70	518.26
Dividend	64.18	32.09	48.14	56.16	68.06	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	28.50	28.50	25.50	24.00	22.00	21.20
Dividend Per Share(Rs)	2.85	2.85	2.55	2.40	2.20	2.12
Earnings Per Share-Unit Curr	9.34	7.67	5.87	6.49	4.37	4.31
Earnings Per Share(Adj)-Unit Curr	9.34	7.67	5.87	6.49	4.37	4.31
Book Value-Unit Curr	62.31	56.93	51.38	47.24	43.71	42.42
Book Value(Adj)-Unit Curr	62.31	56.93	51.38	47.24	43.71	42.42

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	913.45	951.36	743.81
Other Operating Income	0.00	0.00	0.00
Other Income	10.59	14.38	17.77
Total Income	924.04	965.74	761.58
Total Expenditure	789.20	813.01	627.96
PBIDT	134.84	152.73	133.62
Interest	0.93	0.56	0.58
PBDT	133.91	152.17	133.04
Depreciation	48.91	46.87	43.73
Tax	26.97	31.52	20.55
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-4.37	-2.29	2.66
Reported Profit After Tax	62.40	76.07	66.10
Extra-ordinary Items	-6.27	-11.30	2.53
Adjusted Profit After Extra-ordinary item	68.67	87.37	63.57
EPS (Unit Curr.)	1.94	2.37	2.06
EPS (Adj) (Unit Curr.)	1.94	2.37	2.06
Calculated EPS (Unit Curr.)	1.94	2.37	2.06
Calculated EPS (Adj) (Unit Curr.)	1.94	2.37	2.06
Calculated EPS (Ann.) (Unit Curr.)	7.78	9.48	8.24
Calculated EPS (Adj) (Ann.) (Unit Curr.)	7.78	9.48	8.24
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	320.94	320.94	320.94
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(%)	14.76	16.05	17.96
PBDTM(%)	14.66	15.99	17.89
PATM(%)	6.83	8.00	8.89

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.02	0.03	0.02	0.01	0.02
Long Term Debt-Equity Ratio	0.02	0.02	0.02	0.01	0.01
Current Ratio	1.25	1.26	1.34	1.39	1.40
Fixed Assets	1.27	1.05	0.88	0.74	0.69
Inventory	2302.98	1306.78	2104.67	1415.39	1573.27
Debtors	2.44	2.22	2.28	2.13	2.16
Interest Cover Ratio	94.22	53.41	43.89	57.50	93.67
PBIDTM (%)	16.87	19.16	21.16	25.87	26.62
PBITM (%)	11.68	13.02	13.27	15.34	14.71
PBDTM (%)	16.74	18.92	20.85	25.60	26.46
CPM (%)	13.81	15.73	17.50	21.77	22.41
APATM (%)	8.62	9.59	9.62	11.25	10.50
ROCE (%)	19.35	17.61	14.89	14.47	12.77
RONW (%)	15.67	14.17	11.90	11.73	10.16

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Feb 2026	369.60	310.50	313.85	41.92	31.31	31.99	10,072.65
Jan 2026	379.20	324.00	353.75	38.96	32.63	36.05	11,353.20
Share Prices Of 2025
Dec 2025	391.00	310.95	371.55	41.22	30.39	37.87	11,924.47
Nov 2025	374.75	330.55	339.00	38.69	32.95	34.55	10,879.81
Oct 2025	400.05	362.50	368.60	41.73	36.55	37.57	11,829.79
Sep 2025	413.10	327.30	372.25	43.41	32.13	37.94	11,946.93
Aug 2025	375.35	327.30	328.45	39.19	33.24	33.48	10,541.22
Jul 2025	433.80	364.50	367.20	44.98	36.88	37.43	11,784.86
Jun 2025	478.80	393.00	428.30	52.04	39.43	43.65	13,745.79
May 2025	411.30	287.75	398.50	43.27	27.35	40.62	12,789.40
Apr 2025	324.80	265.60	296.25	34.02	25.51	30.19	9,507.80
Mar 2025	339.50	265.30	302.70	35.84	25.88	30.85	9,714.81
Feb 2025	425.75	275.30	281.20	57.94	32.65	34.07	9,024.79
Jan 2025	433.95	336.10	406.60	54.05	38.96	49.26	13,049.36
Share Prices Of 2024
Dec 2024	461.30	388.80	404.10	57.10	45.32	48.96	12,969.12
Nov 2024	430.25	360.00	410.25	53.18	43.07	49.70	13,166.50
Oct 2024	468.00	376.00	420.60	58.47	43.18	50.96	13,498.67
Sep 2024	515.60	439.25	461.10	64.44	51.87	55.86	14,798.47
Aug 2024	516.50	448.30	490.80	64.36	52.42	59.46	15,751.66
Jul 2024	618.00	451.20	500.15	77.53	50.19	60.60	16,051.73

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 47518.20
-457.55 -0.95%

S&P 500 6761.35
-90.36 -1.32%

HANG SENG 25757.30
435.95 1.72%

NIKKEI 225 55600.46
322.40 0.58%

FTSE 100 10286.75
-127.19 -1.22%

NIFTY 24450.45
-315.45 -1.27%

× Ask Your Question