IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	N.A	116.37 Nov 07,2025 EOD
Today's Change( )	N.A	2.73 (2.40%)
Open( )	N.A	113.40
Prev Close( )	N.A	113.64
Volume	N.A	555,208.00
Today's Range( )	N.A	117.64 - 111.22
52-Week Range( )	N.A	196.98 - 97.55
Buy (Size)	N.A	116.37(×2962)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2004
Registered Office	806 8th Flr Crown Height,Hotel Crown Plaza Sec.10 Rohi., New Delhi, Delhi-110085
Telephone	91-11-41117657-60
Fax	NA
Chairman	NA
Managing Director	Raman Bhatia
Company Secretary	Rupinder Kaur
Auditor	Rohit K C Jain & Co
Face Value	1
Market Lot	1
Listing	NSENSE
Registrar	Bigshare Services Pvt Ltd Office No 56-2 ,Pinnacle Busine.Park,Mahakali Caves Road ,Mumbai - 400093

Board of Directors


Managing Director	Raman Bhatia
Whole-time Director	Sarika Bhatia
Independent Director	Rajesh Mohan Rai Anupam Gupta Sampat Rai
Company Sec. & Compli. Officer	Rupinder Kaur
Independent Director	Meenakshisundaram Kolandaivel

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	22.46	21.69	21.27	18.67	18.31	18.31
Reserves Total	175.22	69.57	58.96	27.21	21.12	18.52
Equity Share Warrants	26.98	37.32	0.99	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	224.66	128.58	81.22	45.88	39.43	36.83
Secured Loans	70.32	69.36	41.05	17.76	21.68	18.11
Unsecured Loans	4.80	11.45	1.23	1.44	3.38	0.59
Total Debt	75.12	80.81	42.28	19.20	25.06	18.70
Other Liabilities	12.57	7.09	1.81	4.85	15.21	2.28
Total Liabilities	312.35	216.48	125.31	69.93	79.70	57.81
APPLICATION OF FUNDS :
Gross Block	81.18	40.43	29.54	18.95	16.38	13.59
Less : Accumulated Depreciation	14.26	8.86	8.52	7.16	5.62	5.17
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	66.92	31.57	21.02	11.79	10.76	8.42
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	2.75	14.47	0.49	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	2.05	1.31	0.27	0.14	0.00	0.00
Current Assets, Loans & Advances
Inventories	61.91	33.70	14.58	12.19	15.26	9.09
Sundry Debtors	140.62	80.63	78.56	27.27	40.39	43.26
Cash and Bank Balance	31.86	60.05	14.99	7.80	3.39	3.14
Loans and Advances	49.13	20.55	4.26	5.26	6.97	5.65
Total Current Assets	283.51	194.92	112.40	52.51	66.01	61.14
Less : Current Liabilities and Provisions
Current Liabilities	55.42	36.16	24.50	15.43	18.16	20.97
Provisions	14.49	5.44	3.63	1.42	0.45	0.30
Total Current Liabilities & Provisions	69.91	41.60	28.13	16.85	18.62	21.27
Net Current Assets	213.60	153.32	84.27	35.66	47.39	39.88
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.46	0.26	0.24	0.03	0.16	0.00
Deferred Tax Liability	2.66	0.10	0.02	0.02	0.12	0.11
Net Deferred Tax	-2.20	0.16	0.22	0.01	0.04	-0.11
Other Assets	29.23	15.66	19.03	22.32	21.51	9.63
Total Assets	312.36	216.50	125.30	69.92	79.70	57.83
Contingent Liabilities	78.91	37.07	23.19	18.21	15.46	14.38

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	627.45	328.37	249.15	133.70	95.07	94.79
Excise Duty	40.15	22.67	0.00	0.00	8.07	7.35
Net Sales	587.30	305.70	249.15	133.70	87.00	87.44
Other Income	1.81	1.51	0.41	0.56	0.91	0.45
Stock Adjustments	14.11	5.35	1.59	-3.02	3.35	0.99
Total Income	603.22	312.56	251.15	131.24	91.26	88.88
EXPENDITURE :
Raw Materials	486.64	257.08	204.43	112.59	77.67	70.45
Power & Fuel Cost	0.46	0.29	0.10	0.08	0.07	0.14
Employee Cost	14.11	11.94	8.67	4.67	3.47	4.09
Other Manufacturing Expenses	3.88	5.86	1.86	0.70	1.00	1.10
Selling & Administrative Expenses	30.02	10.54	7.70	3.71	3.01	8.26
Miscellaneous Expenses	9.48	5.08	10.16	0.41	0.53	0.03
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	544.59	290.80	232.92	122.17	85.74	84.07
Operating Profit	58.63	21.76	18.22	9.08	5.52	4.80
Interest	7.70	3.25	2.38	2.45	2.90	2.77
Gross Profit	50.93	18.51	15.84	6.63	2.62	2.03
Depreciation	5.64	2.98	2.09	1.57	1.47	0.89
Profit Before Tax	45.29	15.53	13.75	5.06	1.15	1.14
Tax	11.41	4.15	3.40	1.37	0.29	0.32
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.41	0.06	-0.21	0.03	-0.06	0.00
Reported Net Profit	33.47	11.33	10.57	3.66	0.92	0.81
Extraordinary Items	0.00	0.43	0.00	-0.04	-0.17	-0.06
Adjusted Net Profit	33.47	10.90	10.57	3.70	1.09	0.87
Adjustment below Net Profit	-0.31	0.01	0.02	-0.85	0.00	0.00
P & L Balance brought forward	31.00	23.92	13.75	10.94	10.02	7.52
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	1.11	4.25	0.43	0.00	0.00	0.00
P & L Balance carried down	63.05	31.00	23.92	13.75	10.94	8.34
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 %	5.00	5.00	12.00	2.00	0.00	0.00
Dividend Per Share(Rs)	0.05	0.05	0.24	0.20	0.00	0.00
Earnings Per Share-Unit Curr	1.49	0.52	0.99	1.96	0.50	0.44
Earnings Per Share(Adj)-Unit Curr	1.49	0.52	0.50	0.20	0.05	0.04
Book Value-Unit Curr	8.36	4.21	7.55	24.58	21.54	20.12
Book Value(Adj)-Unit Curr	8.36	4.21	3.78	2.46	2.15	2.02

Quarterly Results

Quarters :

Particulars	Jun 2025 ( Cr)	Mar 2025 ( Cr)	Dec 2024 ( Cr)
Gross Sales	140.19	133.78	181.32
Other Operating Income	0.00	0.00	0.00
Other Income	1.69	0.61	0.53
Total Income	125.14	126.74	181.86
Total Expenditure	110.90	113.11	164.88
PBIDT	14.23	13.63	16.98
Interest	2.05	1.41	2.38
PBDT	12.18	12.22	14.60
Depreciation	2.14	1.71	1.50
Tax	2.46	2.64	3.32
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.03	0.02	0.27
Reported Profit After Tax	7.55	7.85	9.50
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	7.55	7.85	9.50
EPS (Unit Curr.)	0.34	0.35	0.43
EPS (Adj) (Unit Curr.)	0.34	0.35	0.43
Calculated EPS (Unit Curr.)	0.33	0.35	0.43
Calculated EPS (Adj) (Unit Curr.)	0.33	0.35	0.43
Calculated EPS (Ann.) (Unit Curr.)	1.34	1.40	1.70
Calculated EPS (Adj) (Ann.) (Unit Curr.)	1.34	1.40	1.70
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	22.58	22.46	22.29
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(%)	11.53	10.81	9.36
PBDTM(%)	9.87	9.69	8.05
PATM(%)	6.12	6.22	5.24

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.45	0.59	0.48	0.52	0.57
Long Term Debt-Equity Ratio	0.08	0.10	0.11	0.16	0.15
Current Ratio	1.97	1.79	1.79	1.78	1.76
Fixed Assets	11.24	9.39	10.28	7.57	6.34
Inventory	13.13	13.60	18.61	9.74	7.81
Debtors	5.67	4.13	4.71	3.95	2.27
Interest Cover Ratio	6.88	5.78	6.78	3.07	1.48
PBIDTM (%)	9.34	6.63	7.31	6.79	6.05
PBITM (%)	8.45	5.72	6.47	5.62	4.50
PBDTM (%)	8.12	5.64	6.36	4.96	3.00
CPM (%)	6.23	4.36	5.08	3.91	2.69
APATM (%)	5.33	3.45	4.24	2.74	1.15
ROCE (%)	20.42	10.99	16.53	10.04	6.22
RONW (%)	19.50	10.80	16.63	8.58	2.86

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Oct 2025	141.50	120.50	120.94	101.80	81.01	81.61	2,731.37
Sep 2025	143.00	123.00	123.79	100.21	82.67	83.53	2,795.74
Aug 2025	137.50	120.00	122.76	95.28	80.54	82.83	2,772.48
Jul 2025	152.97	131.00	136.68	106.69	82.82	92.23	3,086.85
Jun 2025	168.50	122.04	146.91	116.24	81.12	99.13	3,317.89
May 2025	132.30	111.65	123.38	92.78	72.83	82.88	2,774.14
Apr 2025	134.98	97.55	122.00	93.35	56.32	81.96	2,743.11
Mar 2025	136.00	105.10	122.46	98.15	67.09	82.19	2,751.01
Feb 2025	152.80	109.03	112.16	325.39	218.44	231.16	2,519.62
Jan 2025	172.90	133.82	148.77	362.53	275.80	306.61	3,342.05
Share Prices Of 2024
Dec 2024	189.67	160.00	166.65	395.37	324.52	340.86	3,715.38
Nov 2024	196.98	168.00	179.01	417.00	337.57	366.14	3,990.94
Oct 2024	198.40	159.84	188.60	414.12	326.26	385.76	4,204.75
Sep 2024	205.40	135.00	183.56	450.53	266.01	375.38	4,091.63
Aug 2024	153.65	114.30	142.48	335.22	222.07	291.37	3,175.94
Jul 2024	129.81	86.59	123.75	279.68	174.77	253.07	2,758.44
Jun 2024	94.00	75.50	88.19	202.57	142.59	180.35	1,965.79
May 2024	89.70	79.00	79.60	188.72	160.34	162.78	1,774.32
Apr 2024	96.10	79.20	85.80	196.87	153.25	174.28	1,899.65
Mar 2024	103.00	73.50	77.60	210.59	133.21	154.42	1,683.18

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 16.76
83.45 0.18%

S&P 500 6751.11
9.79 0.15%

HANG SENG 26241.84
-244.07 -0.92%

NIKKEI 225 50211.07
-672.61 -1.32%

FTSE 100 9688.02
-47.76 -0.49%

NIFTY 25492.30
-17.40 -0.07%

× Ask Your Question