IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	395.85 Mar 02,2026 EOD	395.40 Mar 02,2026 EOD
Today's Change( )	1.35 (0.34%)	0.50 (0.13%)
Open( )	350.90	380.00
Prev Close( )	394.50	394.90
Volume	18,165.00	330,339.00
Today's Range( )	397.60 - 350.90	397.80 - 380.00
52-Week Range( )	468.20 - 305.00	468.10 - 313.10
Buy (Size)	N.A	N.A
Sell (Size)	N.A	395.40(×15765)

Company Background


Incorporation Year	1932
Registered Office	Deoband,, Saharanpur, Uttar Pradesh-247554
Telephone	91-01336-222185/222497
Fax	91-01336-222220
Chairman	Dhruv M Sawhney
Managing Director	Dhruv M Sawhney
Company Secretary	Geeta Bhalla
Auditor	S S Kothari Mehta & Co LLP
Face Value	1
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda,Hyderabad-500032

Board of Directors


Chairman / Executive Director / M D / Promoter	Dhruv M Sawhney
Vice Chairman & M.D.	Tarun Sawhney
Non Executive Director	Nikhil Sawhney
Independent Non Exe. Director	J K Dadoo SIRAJ AZMAT CHAUDHRY Manoj Kohli Rajender Pal Singh Meena Hemchandra
Company Secretary / Vice President	Geeta Bhalla

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	21.89	21.89	21.89	24.18	24.18	24.79
Reserves Total	3084.72	2869.51	2637.50	1750.04	1439.06	1245.86
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	3106.61	2891.40	2659.39	1774.22	1463.24	1270.65
Secured Loans	1689.11	1324.61	822.43	1445.53	926.86	1530.10
Unsecured Loans	11.01	12.97	17.96	65.31	13.26	0.00
Total Debt	1700.12	1337.58	840.39	1510.84	940.12	1530.10
Other Liabilities	35.81	32.23	41.81	37.21	61.38	78.36
Total Liabilities	4842.54	4261.21	3541.59	3322.27	2464.74	2879.11
APPLICATION OF FUNDS :
Gross Block	2614.82	2139.22	1994.24	1513.59	1436.77	1379.09
Less : Accumulated Depreciation	742.87	631.06	532.92	444.49	372.13	298.84
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1871.95	1508.16	1461.32	1069.10	1064.64	1080.25
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	31.02	225.70	28.31	256.55	22.23	26.16
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	149.32	102.51	53.49	59.18	48.53	73.11
Current Assets, Loans & Advances
Inventories	2569.94	2425.79	2001.79	2042.49	1737.77	1916.21
Sundry Debtors	511.59	336.52	384.62	260.59	219.37	295.02
Cash and Bank Balance	32.76	72.52	71.04	22.30	10.68	31.39
Loans and Advances	301.80	248.60	283.57	263.77	290.74	443.01
Total Current Assets	3416.09	3083.43	2741.02	2589.15	2258.56	2685.62
Less : Current Liabilities and Provisions
Current Liabilities	643.34	570.38	650.42	559.97	835.66	967.69
Provisions	65.48	63.35	50.59	66.98	60.27	43.81
Total Current Liabilities & Provisions	708.82	633.73	701.01	626.95	895.93	1011.49
Net Current Assets	2707.27	2449.70	2040.02	1962.20	1362.62	1674.13
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	27.93	27.46	29.76	38.08	33.06	83.19
Deferred Tax Liability	161.95	148.00	138.16	129.23	133.91	132.68
Net Deferred Tax	-134.02	-120.54	-108.40	-91.15	-100.85	-49.49
Other Assets	217.00	95.68	66.85	66.37	67.56	74.97
Total Assets	4842.54	4261.21	3541.60	3322.26	2464.73	2879.13
Contingent Liabilities	142.07	165.27	93.74	79.41	187.66	184.33

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	6655.40	6149.14	6306.90	4677.44	4693.20	4423.57
Excise Duty	1118.70	931.31	693.26	403.10	29.18	0.00
Net Sales	5536.70	5217.83	5613.64	4274.34	4664.02	4423.57
Other Income	44.95	45.29	1665.09	39.43	35.67	42.89
Stock Adjustments	83.11	426.10	-88.72	281.77	-199.14	-218.83
Total Income	5664.76	5689.22	7190.01	4595.54	4500.55	4247.63
EXPENDITURE :
Raw Materials	4109.33	4025.54	3997.77	3140.96	3237.02	3033.06
Power & Fuel Cost	39.43	41.23	19.32	25.01	23.29	15.75
Employee Cost	416.16	374.78	347.06	302.34	270.36	255.46
Other Manufacturing Expenses	349.46	368.61	354.99	290.56	225.62	218.89
Selling & Administrative Expenses	167.07	147.03	147.62	117.58	128.13	119.03
Miscellaneous Expenses	59.12	60.27	41.29	71.06	54.46	31.04
Less : Pre-operative Expenses Capitalised	1.25	3.31	0.49	2.15	0.73	1.25
Total Expenditure	5139.32	5014.15	4907.56	3945.36	3938.16	3671.99
Operating Profit	525.44	675.07	2282.45	650.19	562.40	575.66
Interest	67.80	46.96	49.84	49.48	51.44	79.32
Gross Profit	457.64	628.11	2232.61	600.71	510.96	496.34
Depreciation	120.00	104.12	93.48	80.75	79.09	74.89
Profit Before Tax	337.64	523.99	2139.13	519.96	431.87	421.45
Tax	74.75	121.64	196.81	147.98	107.05	76.34
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	14.47	10.83	18.32	-10.18	51.51	17.62
Reported Net Profit	248.42	391.52	1924.01	382.17	273.31	327.49
Extraordinary Items	-1.22	-0.32	1425.06	-7.78	-16.50	2.04
Adjusted Net Profit	249.64	391.84	498.95	389.95	289.81	325.45
Adjustment below Net Profit	4.51	-0.63	-410.86	0.55	-0.29	-5.60
P & L Balance brought forward	2810.14	2589.50	1127.64	817.95	545.34	250.94
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	28.06	170.25	51.28	73.02	0.40	27.49
P & L Balance carried down	3035.01	2810.14	2589.50	1127.64	817.95	545.34
Dividend	0.00	0.00	0.00	0.00	0.00	27.27
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	250.00	575.00	325.00	325.00	175.00	110.00
Dividend Per Share(Rs)	2.50	5.75	3.25	3.25	1.75	1.10
Earnings Per Share-Unit Curr	11.35	17.89	87.89	15.81	11.31	13.21
Earnings Per Share(Adj)-Unit Curr	11.35	17.89	87.89	15.81	11.31	13.21
Book Value-Unit Curr	141.92	132.09	121.49	73.39	60.53	51.25
Book Value(Adj)-Unit Curr	141.92	132.09	121.49	73.39	60.53	51.25

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	1749.67	1930.76	1881.70
Other Operating Income	0.00	0.00	0.00
Other Income	22.21	20.06	14.40
Total Income	1431.74	1642.51	1539.86
Total Expenditure	1264.45	1550.01	1474.54
PBIDT	167.29	92.50	65.32
Interest	7.48	15.65	31.59
PBDT	159.81	76.85	33.73
Depreciation	33.94	33.86	33.10
Tax	28.01	9.95	0.15
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	4.56	1.16	0.02
Reported Profit After Tax	93.30	31.88	0.46
Extra-ordinary Items	-15.57	0.00	0.00
Adjusted Profit After Extra-ordinary item	108.87	31.88	0.46
EPS (Unit Curr.)	4.26	1.46	0.02
EPS (Adj) (Unit Curr.)	4.26	1.46	0.02
Calculated EPS (Unit Curr.)	4.26	1.46	0.02
Calculated EPS (Adj) (Unit Curr.)	4.26	1.46	0.02
Calculated EPS (Ann.) (Unit Curr.)	17.05	5.83	0.08
Calculated EPS (Adj) (Ann.) (Unit Curr.)	17.05	5.83	0.08
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	21.89	21.89	21.89
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(%)	11.87	5.70	4.28
PBDTM(%)	11.34	4.74	2.21
PATM(%)	6.62	1.96	0.03

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.51	0.39	0.53	0.76	0.90
Long Term Debt-Equity Ratio	0.07	0.06	0.10	0.17	0.26
Current Ratio	1.54	1.70	1.53	1.33	1.29
Fixed Assets	2.80	2.98	3.60	3.17	3.33
Inventory	2.66	2.78	3.12	2.47	2.57
Debtors	15.69	17.05	19.55	19.49	18.25
Interest Cover Ratio	5.98	12.16	12.13	11.51	9.40
PBIDTM (%)	7.89	10.98	11.07	13.90	11.98
PBITM (%)	6.09	9.29	9.59	12.17	10.30
PBDTM (%)	6.88	10.21	10.28	12.84	10.89
CPM (%)	5.54	8.06	9.39	9.90	7.51
APATM (%)	3.73	6.37	7.91	8.17	5.82
ROCE (%)	8.91	14.63	17.62	19.68	18.09
RONW (%)	8.28	14.11	22.51	23.61	19.99

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Feb 2026	400.90	350.50	394.50	35.72	29.59	34.59	8,635.52
Jan 2026	396.55	317.65	374.15	36.15	27.00	32.81	8,190.07
Share Prices Of 2025
Dec 2025	405.00	336.00	390.50	37.15	29.34	34.24	8,547.97
Nov 2025	378.20	348.05	356.20	34.80	29.89	31.23	7,797.15
Oct 2025	364.10	331.05	356.90	32.65	28.32	31.29	7,812.47
Sep 2025	370.55	329.00	332.80	33.94	28.52	29.18	7,284.92
Aug 2025	359.55	325.50	352.15	32.19	28.34	30.88	7,708.49
Jul 2025	383.50	336.65	343.65	34.70	28.92	30.13	7,522.43
Jun 2025	445.00	378.00	379.55	39.33	33.01	33.28	8,308.27
May 2025	468.20	393.75	438.25	42.55	32.48	38.43	9,593.20
Apr 2025	450.00	305.00	409.15	40.70	22.36	35.88	8,956.21
Mar 2025	408.95	340.70	384.25	36.58	28.44	33.69	8,411.15
Feb 2025	398.35	339.00	348.05	22.79	18.45	19.44	7,618.74
Jan 2025	471.85	369.00	382.65	26.87	19.76	21.38	8,376.13
Share Prices Of 2024
Dec 2024	536.00	393.80	453.10	35.75	21.55	25.31	9,918.27
Nov 2024	423.40	356.90	399.10	24.00	19.73	22.30	8,736.22
Oct 2024	485.40	383.10	415.05	27.50	20.14	23.19	9,085.36
Sep 2024	518.20	452.75	475.35	29.57	24.61	26.56	10,405.31
Aug 2024	483.90	370.10	476.80	27.44	20.57	26.64	10,437.06
Jul 2024	434.30	377.60	423.05	25.17	20.35	23.63	9,260.48

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 48844.08
-676.12 -1.37%

S&P 500 6870.91
-58.95 -0.85%

HANG SENG 26059.86
-570.69 -2.14%

NIKKEI 225 56282.78
-1774.46 -3.06%

FTSE 100 10782.87
-127.68 -1.17%

NIFTY 24865.70
-312.95 -1.24%

× Ask Your Question