IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	10.13 Dec 09,2025 12:36:00	10.03 Dec 09,2025 12:34:59
Today's Change( )	0.26 (2.63%)	0.16 (1.62%)
Open( )	9.87	9.84
Prev Close( )	9.87	9.87
Volume	267,043.00	8,339,930.00
Today's Range( )	10.13 - 9.65	10.07 - 9.60
52-Week Range( )	14.92 - 8.41	14.90 - 8.50
Buy (Size)	10.11(×1012)	10.02(×23954)
Sell (Size)	10.15(×11309)	10.03(×19724)

Company Background


Incorporation Year	1974
Registered Office	B-5 3rd Floor,Main Road Ghazipur, New Delhi, New Delhi-110066
Telephone	+91-11-43446600
Fax	NA
Chairman	NARESH KUMAR BANSAL
Managing Director	NARESH KUMAR BANSAL
Company Secretary	Vikas Sharma
Auditor	Rawat & Associates
Face Value	1
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Bigshare Services Pvt Ltd 302 Kushal Bazar ,32-33 ,Nehru Place ,New Delhi-110019

Board of Directors


Chairman / Executive Director / M D / Promoter	NARESH KUMAR BANSAL
ED / WTD / CEO / Promoter	RICHI BANSAL
Independent Non Exe. Director	Saurabh Shashwat Jai Prakash Gupta Anju Gupta
Executive Director	Hari Shankar Singh
Company Sec. & Compli. Officer	Vikas 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	155.42	154.42	46.58	8.40	8.40	8.40
Reserves Total	155.54	135.24	138.79	89.73	80.07	74.63
Equity Share Warrants	0.00	1.89	24.59	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	310.96	291.55	209.96	98.13	88.47	83.03
Secured Loans	66.63	97.83	128.25	114.17	74.18	68.61
Unsecured Loans	5.66	2.35	0.19	3.84	2.01	0.60
Total Debt	72.29	100.18	128.44	118.01	76.19	69.21
Other Liabilities	1.13	1.31	1.16	1.02	0.78	1.46
Total Liabilities	384.38	393.04	339.56	217.16	165.44	153.70
APPLICATION OF FUNDS :
Gross Block	101.61	102.89	95.10	49.50	48.35	34.43
Less : Accumulated Depreciation	24.24	19.85	16.33	13.14	10.77	7.65
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	77.37	83.04	78.77	36.36	37.58	26.78
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	2.86	0.96	1.28	5.74	1.84	6.79
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	11.56	13.74	17.22	13.42	14.06	12.66
Current Assets, Loans & Advances
Inventories	50.01	70.20	62.99	90.98	57.18	27.45
Sundry Debtors	168.33	128.15	119.67	73.24	34.86	55.05
Cash and Bank Balance	4.56	9.40	3.66	1.32	4.84	6.52
Loans and Advances	151.43	146.56	34.01	30.42	19.73	29.64
Total Current Assets	374.33	354.31	220.33	195.96	116.61	118.66
Less : Current Liabilities and Provisions
Current Liabilities	128.52	88.20	24.63	48.52	24.65	32.10
Provisions	2.84	2.48	4.32	3.15	1.13	0.39
Total Current Liabilities & Provisions	131.37	90.68	28.95	51.67	25.77	32.48
Net Current Assets	242.96	263.63	191.38	144.29	90.83	86.17
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.31	0.29	0.26	0.22	0.22	0.20
Deferred Tax Liability	2.87	2.32	2.16	1.91	2.17	2.19
Net Deferred Tax	-2.56	-2.03	-1.90	-1.69	-1.95	-1.99
Other Assets	52.19	33.69	52.82	19.04	23.07	23.27
Total Assets	384.39	393.04	339.56	217.16	165.42	153.68
Contingent Liabilities	0.70	0.70	0.70	0.70	49.31	45.24

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	840.03	794.07	1009.87	517.32	325.71	291.76
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	840.03	794.07	1009.87	517.32	325.71	291.76
Other Income	20.35	9.67	4.01	4.29	4.53	7.05
Stock Adjustments	-10.13	0.96	-10.42	22.36	13.25	1.90
Total Income	850.25	804.70	1003.46	543.97	343.49	300.71
EXPENDITURE :
Raw Materials	791.97	728.98	936.84	494.14	312.70	272.18
Power & Fuel Cost	4.49	6.09	3.76	3.26	2.31	2.45
Employee Cost	7.15	9.79	9.26	7.99	4.99	5.31
Other Manufacturing Expenses	7.50	3.61	5.49	4.05	2.97	2.63
Selling & Administrative Expenses	7.38	8.52	10.22	7.84	4.49	4.75
Miscellaneous Expenses	1.00	1.15	1.02	1.13	0.49	0.41
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	819.50	758.15	966.59	518.41	327.95	287.73
Operating Profit	30.75	46.55	36.87	25.54	15.54	12.97
Interest	6.97	12.31	11.30	7.87	6.10	8.07
Gross Profit	23.78	34.24	25.57	17.67	9.44	4.90
Depreciation	4.66	4.38	3.08	3.14	2.66	2.22
Profit Before Tax	19.12	29.86	22.49	14.53	6.78	2.68
Tax	4.60	7.06	5.81	4.28	1.45	0.19
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.52	0.10	0.22	-0.27	-0.05	1.12
Reported Net Profit	14.00	22.70	16.45	10.52	5.38	1.37
Extraordinary Items	6.16	1.49	-0.01	0.03	0.00	0.00
Adjusted Net Profit	7.84	21.21	16.46	10.49	5.38	1.37
Adjustment below Net Profit	-0.24	0.26	0.07	-0.02	0.07	-2.27
P & L Balance brought forward	92.43	69.46	52.93	43.28	37.84	38.73
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.84	0.00	0.00
P & L Balance carried down	106.19	92.43	69.46	52.93	43.28	37.84
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 %	0.00	0.00	0.00	10.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.50	0.00	0.00
Earnings Per Share-Unit Curr	0.09	0.15	0.35	6.26	3.20	0.82
Earnings Per Share(Adj)-Unit Curr	0.09	0.15	0.12	0.08	0.04	0.01
Book Value-Unit Curr	2.00	1.88	3.98	58.43	52.68	49.44
Book Value(Adj)-Unit Curr	2.00	1.88	1.33	0.78	0.71	0.67

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	279.15	242.67	237.40
Other Operating Income	0.00	0.00	0.00
Other Income	2.84	10.99	2.47
Total Income	281.99	253.65	239.87
Total Expenditure	275.41	242.14	229.87
PBIDT	6.58	11.51	10.01
Interest	1.60	1.82	1.85
PBDT	4.99	9.69	8.16
Depreciation	1.04	1.20	1.07
Tax	1.12	2.06	2.07
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.01	-0.02	0.57
Reported Profit After Tax	2.84	6.45	4.44
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	2.84	6.45	4.44
EPS (Unit Curr.)	0.02	0.04	0.03
EPS (Adj) (Unit Curr.)	0.02	0.04	0.03
Calculated EPS (Unit Curr.)	0.02	0.04	0.03
Calculated EPS (Adj) (Unit Curr.)	0.02	0.04	0.03
Calculated EPS (Ann.) (Unit Curr.)	0.07	0.17	0.11
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.07	0.17	0.11
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	163.60	155.83	155.42
Reserve & Surplus	249.81	167.24	155.54
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(%)	2.36	4.74	4.22
PBDTM(%)	1.79	3.99	3.44
PATM(%)	1.02	2.66	1.87

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.29	0.46	0.80	1.04	0.85
Long Term Debt-Equity Ratio	0.04	0.07	0.14	0.25	0.21
Current Ratio	1.94	1.82	1.45	1.37	1.37
Fixed Assets	8.22	8.02	13.97	10.57	7.87
Inventory	13.98	11.92	13.12	6.98	7.70
Debtors	5.67	6.41	10.47	9.57	7.25
Interest Cover Ratio	2.55	3.43	2.99	2.85	2.11
PBIDTM (%)	2.67	5.86	3.65	4.94	4.77
PBITM (%)	2.11	5.31	3.35	4.33	3.95
PBDTM (%)	1.84	4.31	2.53	3.42	2.90
CPM (%)	1.49	3.41	1.93	2.64	2.47
APATM (%)	0.93	2.86	1.63	2.03	1.65
ROCE (%)	4.56	11.51	12.14	11.71	8.07
RONW (%)	2.60	9.05	10.68	11.28	6.27

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	11.24	9.83	9.92	245.93	203.48	207.01	1,622.95
Oct 2025	10.60	9.80	10.26	226.54	193.64	214.10	1,678.58
Sep 2025	11.58	9.75	9.84	264.94	202.84	205.34	1,609.86
Aug 2025	11.21	9.85	9.91	226.03	194.59	196.97	1,544.24
Jul 2025	12.68	10.26	10.96	264.32	190.90	217.84	1,707.86
Jun 2025	14.92	11.14	12.12	320.61	207.80	240.89	1,888.61
May 2025	11.70	8.92	11.66	233.34	171.15	231.75	1,816.93
Apr 2025	10.75	8.41	9.81	220.71	150.93	194.98	1,528.66
Mar 2025	10.54	9.34	9.39	212.58	179.58	186.15	1,459.42
Feb 2025	12.20	9.91	10.04	90.81	71.68	73.57	1,560.45
Jan 2025	13.41	10.93	12.04	102.87	79.66	88.23	1,871.29
Share Prices Of 2024
Dec 2024	14.19	11.87	12.05	108.89	85.68	88.30	1,872.85
Nov 2024	14.39	11.70	12.25	109.16	82.83	89.77	1,903.93
Oct 2024	15.01	11.67	13.64	111.33	82.48	99.95	2,119.97
Sep 2024	17.51	10.37	14.49	150.38	74.91	106.18	2,252.08
Aug 2024	12.37	9.97	10.38	100.83	72.12	76.06	1,613.29
Jul 2024	11.75	10.00	10.32	88.28	71.91	75.62	1,603.97
Jun 2024	12.60	9.91	11.43	98.17	66.39	83.76	1,776.49
May 2024	13.41	11.78	11.92	101.84	85.88	87.35	1,852.64
Apr 2024	14.65	11.90	13.30	109.50	84.99	97.46	2,067.13

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
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 & NSDL: 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 47765.34
-210.65 -0.44%

S&P 500 6868.55
-22.85 -0.33%

HANG SENG 25765.37
-319.72 -1.23%

NIKKEI 225 50472.24
-19.63 -0.04%

FTSE 100 9640.58
-26.43 -0.27%

NIFTY 25904.50
-56.05 -0.22%

× Ask Your Question