IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	28.65 Nov 28,2025 EOD	28.87 Nov 28,2025 EOD
Today's Change( )	0.92 (3.32%)	1.19 (4.30%)
Open( )	28.00	28.00
Prev Close( )	27.73	27.68
Volume	5,608.00	270,605.00
Today's Range( )	29.05 - 28.00	29.00 - 27.80
52-Week Range( )	57.36 - 23.62	57.33 - 24.80
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2005
Registered Office	10 1st Flr Emaar Digital Green,Tower A Sec-61 Golf Course Ext, Gurugram, Haryana-122102
Telephone	NA
Fax	NA
Chairman	Yogesh Chander Munjal
Managing Director	Neeraj Munjal
Company Secretary	Shakti Kant Mahana
Auditor	NSBP & Co
Face Value	2
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	MCS Share Transfer Agent Ltd F-65 1st Floor ,Okhla Industrial Are,Phase I ,New Delhi-110020

Board of Directors


Whole Time Director	Charu Munjal
Independent Director	Anil Kumar Gupta
Managing Director	Neeraj Munjal
Independent Director	Sunil Chinubhai Vakil
Chairman (Non-Executive)	Yogesh Chander Munjal
Independent Director	Neetika Batra
Company Sec. & Compli. Officer	Shakti Kant Mahana

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	26.30	24.44	24.44	24.44	20.00	20.00
Reserves Total	5.18	29.44	80.13	114.10	93.02	115.17
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	1.71	0.00	0.00	0.00	0.00
Total Shareholders Funds	31.48	55.59	104.57	138.54	113.02	135.17
Secured Loans	247.70	307.52	342.89	340.66	407.17	264.24
Unsecured Loans	90.92	82.07	84.99	47.96	81.38	174.79
Total Debt	338.62	389.59	427.88	388.62	488.55	439.03
Other Liabilities	14.86	9.82	4.88	4.68	7.12	6.88
Total Liabilities	384.96	455.00	537.33	531.84	608.69	581.08
APPLICATION OF FUNDS :
Gross Block	907.99	903.71	901.07	898.12	892.43	862.90
Less : Accumulated Depreciation	602.09	573.85	538.83	503.77	463.00	414.75
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	305.90	329.86	362.24	394.35	429.43	448.15
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.58	2.88	0.79	1.97	0.94	28.26
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.00	0.00	0.00	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	83.25	78.33	78.98	89.58	88.52	85.99
Sundry Debtors	67.11	85.27	93.47	82.91	67.38	71.44
Cash and Bank Balance	0.96	0.76	58.17	1.25	61.95	7.36
Loans and Advances	7.19	13.79	10.80	15.87	30.80	34.07
Total Current Assets	158.51	178.15	241.42	189.61	248.65	198.86
Less : Current Liabilities and Provisions
Current Liabilities	130.39	109.33	118.26	108.30	125.55	143.09
Provisions	0.46	0.34	0.56	0.53	0.17	0.16
Total Current Liabilities & Provisions	130.86	109.67	118.82	108.84	125.72	143.25
Net Current Assets	27.65	68.48	122.60	80.78	122.94	55.61
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	59.58	64.95	70.27	72.95	36.69	74.70
Deferred Tax Liability	30.88	33.88	35.44	36.25	0.00	41.35
Net Deferred Tax	28.70	31.07	34.83	36.70	36.69	33.35
Other Assets	22.14	22.71	16.86	18.05	18.70	15.71
Total Assets	384.96	455.01	537.32	531.85	608.70	581.08
Contingent Liabilities	10.63	11.88	10.77	8.35	4.86	17.88

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	453.98	469.66	470.36	469.20	487.41	587.83
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	453.98	469.66	470.36	469.20	487.41	587.83
Other Income	2.50	3.94	2.87	4.18	3.52	1.04
Stock Adjustments	6.28	2.28	-3.38	-2.91	10.04	-11.50
Total Income	462.76	475.88	469.85	470.47	500.97	577.37
EXPENDITURE :
Raw Materials	169.16	184.09	179.12	168.94	167.96	240.71
Power & Fuel Cost	38.36	39.50	38.45	37.83	35.87	39.23
Employee Cost	57.06	58.67	56.36	55.08	61.41	61.29
Other Manufacturing Expenses	123.60	121.86	120.99	109.44	133.93	153.20
Selling & Administrative Expenses	20.18	19.05	19.03	19.17	16.85	23.68
Miscellaneous Expenses	7.48	5.48	3.60	4.58	3.91	6.64
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	415.85	428.64	417.55	395.04	419.93	524.75
Operating Profit	46.92	47.24	52.30	75.44	81.04	52.63
Interest	59.41	57.70	49.90	50.61	56.84	53.06
Gross Profit	-12.49	-10.46	2.40	24.83	24.20	-0.43
Depreciation	33.18	35.96	35.23	40.89	48.72	53.81
Profit Before Tax	-45.67	-46.42	-32.83	-16.06	-24.52	-54.24
Tax	2.37	3.77	0.00	0.00	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	0.00	1.88	0.00	-2.00	-17.11
Reported Net Profit	-48.04	-50.19	-34.72	-16.06	-22.53	-37.13
Extraordinary Items	0.07	0.14	-0.05	0.02	-0.33	0.06
Adjusted Net Profit	-48.11	-50.33	-34.67	-16.08	-22.20	-37.19
Adjustment below Net Profit	0.00	0.00	0.00	0.00	-0.05	0.00
P & L Balance brought forward	-58.62	-8.44	26.28	42.34	64.87	102.00
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	-106.67	-58.62	-8.44	26.28	42.29	64.87
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	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	-3.65	-4.11	-2.84	-1.31	-2.25	-3.71
Earnings Per Share(Adj)-Unit Curr	-3.65	-4.11	-2.84	-1.31	-2.09	-3.45
Book Value-Unit Curr	2.39	4.41	8.56	11.34	11.30	13.52
Book Value(Adj)-Unit Curr	2.39	4.41	8.56	11.34	10.52	12.59

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	113.23	90.73	107.84
Other Operating Income	0.00	0.00	0.00
Other Income	0.42	0.41	0.70
Total Income	113.65	91.14	108.55
Total Expenditure	102.96	85.41	99.64
PBIDT	10.69	5.73	8.91
Interest	13.11	12.90	15.87
PBDT	-2.42	-7.17	-6.96
Depreciation	8.70	9.18	7.22
Tax	1.30	1.30	0.58
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	-12.42	-17.66	-14.76
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	-12.42	-17.66	-14.76
EPS (Unit Curr.)	-0.94	-1.34	-0.20
EPS (Adj) (Unit Curr.)	-0.94	-1.34	-0.20
Calculated EPS (Unit Curr.)	-0.94	-1.34	-1.12
Calculated EPS (Adj) (Unit Curr.)	-0.94	-1.34	-1.12
Calculated EPS (Ann.) (Unit Curr.)	-3.78	-5.37	-4.49
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-3.78	-5.37	-4.49
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	26.30	26.30	26.30
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	2.00	2.00
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(%)	9.44	6.32	8.26
PBDTM(%)	-2.14	-7.90	-6.45
PATM(%)	-10.97	-19.46	-13.69

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	8.36	5.10	3.36	3.49	3.74
Long Term Debt-Equity Ratio	3.51	2.52	1.64	1.71	1.87
Current Ratio	0.63	0.78	0.80	0.76	0.72
Fixed Assets	0.50	0.52	0.52	0.52	0.56
Inventory	5.62	5.97	5.58	5.27	5.59
Debtors	5.96	5.26	5.33	6.24	7.02
Interest Cover Ratio	0.23	0.20	0.34	0.68	0.57
PBIDTM (%)	10.34	10.06	11.12	16.08	16.63
PBITM (%)	3.03	2.40	3.63	7.36	6.63
PBDTM (%)	-2.75	-2.23	0.51	5.29	4.97
CPM (%)	-3.27	-3.03	0.11	5.29	5.37
APATM (%)	-10.58	-10.69	-7.38	-3.42	-4.62
ROCE (%)	0.00	0.00	0.00	6.06	5.43
RONW (%)	0.00	0.00	0.00	-12.77	-18.16

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Oct 2025	34.50	28.10	29.96	0.00	0.00	0.00	393.96
Sep 2025	35.54	27.65	31.60	0.00	0.00	0.00	415.52
Aug 2025	32.20	27.43	27.50	0.00	0.00	0.00	361.61
Jul 2025	33.81	29.50	29.81	0.00	0.00	0.00	391.99
Jun 2025	34.62	29.00	32.33	0.00	0.00	0.00	425.12
May 2025	35.20	24.80	32.24	0.00	0.00	0.00	423.94
Apr 2025	36.38	24.80	28.24	0.00	0.00	0.00	371.34
Mar 2025	35.00	23.62	25.81	0.00	0.00	0.00	339.39
Feb 2025	40.75	30.00	30.89	0.00	0.00	0.00	406.19
Jan 2025	48.70	36.40	39.04	0.00	0.00	0.00	477.16
Share Prices Of 2024
Dec 2024	57.36	40.52	45.63	0.00	0.00	0.00	557.70
Nov 2024	45.41	34.51	41.06	0.00	0.00	0.00	501.84
Oct 2024	48.70	35.10	39.13	0.00	0.00	0.00	478.26
Sep 2024	53.10	43.90	44.30	0.00	0.00	0.00	541.44
Aug 2024	64.86	47.45	52.00	0.00	0.00	0.00	635.56
Jul 2024	50.70	34.50	50.70	0.00	0.00	0.00	619.67
Jun 2024	46.65	31.11	40.74	0.00	0.00	0.00	497.93
May 2024	44.85	34.10	34.77	0.00	0.00	0.00	424.97
Apr 2024	46.19	37.45	43.80	0.00	0.00	0.00	535.33
Mar 2024	47.74	34.06	36.93	0.00	0.00	0.00	451.37

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 47448.12
314.66 0.67%

S&P 500 6833.61
46.73 0.69%

HANG SENG 25858.90
-87.04 -0.34%

NIKKEI 225 50220.95
53.85 0.11%

FTSE 100 9721.02
27.09 0.28%

NIFTY 26202.95
-12.60 -0.05%

× Ask Your Question