IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	498.65 Apr 21,2026 EOD	501.00 Apr 21,2026 EOD
Today's Change( )	6.30 (1.28%)	10.70 (2.18%)
Open( )	493.85	490.30
Prev Close( )	492.35	490.30
Volume	7,198.00	57,283.00
Today's Range( )	510.00 - 493.85	505.00 - 490.30
52-Week Range( )	524.10 - 340.90	524.00 - 341.55
Buy (Size)	N.A	501.00(×660)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1984
Registered Office	Atun Sangam House,Chittorgarh Road, Bhilwara, Rajasthan-311001
Telephone	91-1482-245428
Fax	91-1482-245450
Chairman	S N Modani
Managing Director	Anurag Soni
Company Secretary	Arjun Agal
Auditor	R Kabra & Co LLP/O P Dad & Co
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Bigshare Services Pvt Ltd Office No S6-2,Pinnacle Busine.Park,Mahakali Caves Road,Mumbai - 400093

Board of Directors


Founder / Chairman / ED/ WTD / Promoter	R P Soni
Vice Chairman & Executive Dire	S N Modani
ED / MD / Promoter	Anurag Soni
Executive Director	V K Sodani
Independent Non Exe. Director	Sudhir Maheshwari Dinesh Chander Patwari U P Singh Irina Garg
Company Sec. & Compli. Officer	Arjun Agal

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	50.25	50.25	45.05	43.42	43.42	39.42
Reserves Total	953.16	935.40	818.95	647.14	516.20	493.82
Equity Share Warrants	0.00	0.00	23.40	25.65	0.00	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	1003.41	985.65	887.40	716.21	559.62	533.24
Secured Loans	1005.34	952.10	807.86	606.69	589.51	640.32
Unsecured Loans	61.54	52.59	2.19	3.62	0.00	7.45
Total Debt	1066.88	1004.69	810.05	610.31	589.51	647.77
Other Liabilities	22.38	19.84	10.11	0.00	0.00	0.00
Total Liabilities	2092.67	2010.18	1707.56	1326.52	1149.13	1181.01
APPLICATION OF FUNDS :
Gross Block	1789.01	1426.71	1108.25	996.95	980.79	926.51
Less : Accumulated Depreciation	595.44	507.23	452.93	395.17	390.67	310.54
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1193.57	919.48	655.32	601.78	590.12	615.97
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	176.80	217.47	216.81	71.12	8.81	9.58
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	118.80	50.24	56.94	8.49	0.09	5.90
Current Assets, Loans & Advances
Inventories	558.59	651.34	509.59	527.97	371.53	367.53
Sundry Debtors	499.75	454.83	352.36	376.43	293.96	304.35
Cash and Bank Balance	49.86	28.24	27.93	21.26	10.06	13.63
Loans and Advances	152.89	192.11	158.58	140.05	126.20	114.24
Total Current Assets	1261.09	1326.52	1048.46	1065.71	801.75	799.75
Less : Current Liabilities and Provisions
Current Liabilities	713.97	595.44	349.13	435.05	199.41	197.54
Provisions	12.75	13.91	23.22	22.83	16.74	17.34
Total Current Liabilities & Provisions	726.72	609.35	372.35	457.88	216.15	214.88
Net Current Assets	534.37	717.17	676.11	607.83	585.60	584.87
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	12.32	11.35	7.95	3.08	10.67	11.60
Deferred Tax Liability	55.01	48.04	40.49	40.94	61.96	62.79
Net Deferred Tax	-42.69	-36.69	-32.54	-37.86	-51.29	-51.19
Other Assets	111.82	142.51	134.92	75.16	15.80	15.88
Total Assets	2092.67	2010.18	1707.56	1326.52	1149.13	1181.01
Contingent Liabilities	93.50	120.00	9.77	12.93	15.39	16.92

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	2843.01	2647.97	2715.30	2437.76	1353.55	1782.97
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2843.01	2647.97	2715.30	2437.76	1353.55	1782.97
Other Income	19.26	15.67	17.47	7.16	9.82	8.48
Stock Adjustments	-7.65	15.02	92.11	35.67	-27.39	13.13
Total Income	2854.62	2678.66	2824.88	2480.59	1335.98	1804.58
EXPENDITURE :
Raw Materials	1630.30	1509.37	1629.06	1379.59	715.87	1021.96
Power & Fuel Cost	296.63	296.97	302.04	245.39	157.47	228.81
Employee Cost	252.42	246.77	230.81	200.95	148.16	190.00
Other Manufacturing Expenses	254.70	258.90	173.88	131.61	89.24	90.34
Selling & Administrative Expenses	166.81	133.95	133.81	181.10	77.68	97.20
Miscellaneous Expenses	16.06	21.02	62.01	39.44	14.38	6.45
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	2616.92	2466.98	2531.61	2178.08	1202.80	1634.76
Operating Profit	237.70	211.68	293.27	302.51	133.18	169.82
Interest	92.10	67.85	53.61	47.80	49.23	68.65
Gross Profit	145.60	143.83	239.66	254.71	83.95	101.17
Depreciation	106.80	90.91	78.17	70.34	80.52	81.00
Profit Before Tax	38.80	52.92	161.49	184.37	3.43	20.17
Tax	5.45	10.69	32.58	57.33	0.77	11.17
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	5.88	4.14	-5.63	-13.89	-2.72	-4.30
Reported Net Profit	27.47	38.09	134.54	140.93	5.38	13.30
Extraordinary Items	-2.73	-2.34	-14.03	-7.89	-1.56	0.12
Adjusted Net Profit	30.20	40.43	148.57	148.82	6.94	13.18
Adjustment below Net Profit	0.36	0.18	0.80	-5.45	2.59	-0.81
P & L Balance brought forward	484.12	455.90	329.47	198.34	194.31	184.88
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	10.05	10.05	8.91	4.35	3.94	3.94
P & L Balance carried down	501.90	484.12	455.90	329.47	198.34	193.43
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 %	20.00	20.00	20.00	20.00	10.00	10.00
Dividend Per Share(Rs)	2.00	2.00	2.00	2.00	1.00	1.00
Earnings Per Share-Unit Curr	5.47	7.58	29.86	32.46	1.24	3.37
Earnings Per Share(Adj)-Unit Curr	5.47	7.58	29.86	32.46	1.24	3.37
Book Value-Unit Curr	199.68	196.15	191.79	159.04	128.89	135.27
Book Value(Adj)-Unit Curr	199.68	196.15	191.79	159.04	128.89	135.27

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	761.61	775.92	785.76
Other Operating Income	0.00	0.00	0.00
Other Income	1.22	-0.50	13.73
Total Income	762.83	775.42	799.49
Total Expenditure	682.64	702.40	731.14
PBIDT	80.19	73.02	68.35
Interest	26.37	28.46	29.30
PBDT	53.82	44.56	39.05
Depreciation	23.12	9.69	33.91
Tax	1.14	3.13	0.05
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	5.46	7.96	0.82
Reported Profit After Tax	24.10	23.78	4.27
Extra-ordinary Items	-1.30	-1.13	-1.38
Adjusted Profit After Extra-ordinary item	25.40	24.91	5.65
EPS (Unit Curr.)	4.80	4.73	0.85
EPS (Adj) (Unit Curr.)	4.80	4.73	0.85
Calculated EPS (Unit Curr.)	4.80	4.73	0.85
Calculated EPS (Adj) (Unit Curr.)	4.80	4.73	0.85
Calculated EPS (Ann.) (Unit Curr.)	19.18	18.93	3.40
Calculated EPS (Adj) (Ann.) (Unit Curr.)	19.18	18.93	3.40
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	50.25	50.25	50.25
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(%)	10.53	9.41	8.70
PBDTM(%)	7.07	5.74	4.97
PATM(%)	3.16	3.06	0.54

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	1.04	0.97	0.89	0.94	1.13
Long Term Debt-Equity Ratio	0.62	0.47	0.32	0.30	0.41
Current Ratio	1.14	1.20	1.16	1.18	1.21
Fixed Assets	1.77	2.09	2.58	2.47	1.42
Inventory	4.70	4.56	5.23	5.42	3.66
Debtors	5.96	6.56	7.45	7.27	4.52
Interest Cover Ratio	1.42	1.78	4.36	4.86	1.04
PBIDTM (%)	8.36	7.99	11.48	12.41	9.74
PBITM (%)	4.60	4.56	8.60	9.52	3.79
PBDTM (%)	5.12	5.43	9.51	10.45	6.10
CPM (%)	4.72	4.87	8.35	8.67	6.46
APATM (%)	0.97	1.44	5.47	5.78	0.51
ROCE (%)	6.38	6.50	15.40	18.76	4.40
RONW (%)	2.76	4.07	18.53	22.09	1.27

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Mar 2026	455.25	411.35	415.80	77.05	67.71	69.18	2,089.25
Feb 2026	524.10	437.45	467.80	94.32	70.93	77.83	2,350.53
Jan 2026	507.50	413.00	456.70	86.95	66.06	75.99	2,294.76
Share Prices Of 2025
Dec 2025	501.00	418.35	495.35	84.31	68.86	82.42	2,488.96
Nov 2025	495.00	422.40	445.65	85.92	64.01	74.15	2,239.24
Oct 2025	464.40	391.50	445.95	83.47	64.43	74.20	2,240.75
Sep 2025	446.60	360.00	434.15	76.19	57.31	72.23	2,181.45
Aug 2025	433.55	340.90	366.75	75.46	55.90	61.02	1,842.79
Jul 2025	487.00	405.10	433.00	84.50	63.06	72.04	2,175.68
Jun 2025	512.45	397.50	488.15	89.51	64.82	81.22	2,452.79
May 2025	472.05	380.25	406.50	82.88	62.50	67.63	2,042.52
Apr 2025	445.00	367.80	390.20	79.25	60.07	64.92	1,960.62
Mar 2025	439.00	295.25	436.50	73.46	48.09	72.62	2,193.26
Feb 2025	414.00	300.05	314.30	52.88	30.26	39.06	1,579.25
Jan 2025	453.00	369.25	395.30	57.61	44.41	49.13	1,986.25
Share Prices Of 2024
Dec 2024	450.00	364.25	414.95	59.22	44.20	51.57	2,084.98
Nov 2024	400.00	350.00	366.00	50.80	43.45	45.49	1,839.02
Oct 2024	469.05	373.20	392.60	61.29	44.85	48.79	1,972.68
Sep 2024	498.20	393.05	466.60	64.78	48.11	57.99	2,344.50
Aug 2024	458.00	360.90	415.60	60.23	39.97	51.65	2,088.25

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 49464.98
-3.46 -0.01%

S&P 500 7130.75
-16.31 -0.23%

HANG SENG 26487.49
126.41 0.48%

NIKKEI 225 59361.39
536.50 0.91%

FTSE 100 10503.87
-105.21 -0.99%

NIFTY 24576.60
211.75 0.87%

× Ask Your Question