IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	12.14 Dec 12,2025 EOD
Today's Change( )	0.57 (4.93%)
Open( )	12.14
Prev Close( )	11.57
Volume	200.00
Today's Range( )	12.14 - 12.14
52-Week Range( )	28.04 - 9.64
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1965
Registered Office	52 & 52B MIDC Area,Trimbak Road Satpur, Nasik, Maharashtra-422007
Telephone	91-253-2350317/2350318/2350418
Fax	91-253-2350740
Chairman	Narayan Atal
Managing Director	D P Taparia
Company Secretary	V S Datey
Auditor	Batliboi & Purohit
Face Value	10
Market Lot	50
Listing	BSEBSE
Registrar	Universal Capital Sec. Pvt Ltd 21 Shakil Niwas,Mahakali Caves Road,Andheri (E),Mumbai - 400 093

Board of Directors


Non-Executive & Non-Independent Director	M P Taparia
Managing Director	D P Taparia
Non-Executive & Non-Independent Director	Virendra Bangur
Company Sec. & Compli. Officer	V S Datey
Director (Operation)	Sivaramakrishna
Independent Director	Sachin Shrinivas Bhattad Swati Ravindra Bhairi
Non Executive Director	Bharatkumar Taparia RAHUL MAHESHWARI
Chairman & Independent Director	Narayan Atal

Balance Sheet

Particulars (Sources Of Funds)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Share Capital	15.18	3.04	3.04	3.04	3.04	3.04
Reserves Total	301.38	267.35	234.73	205.57	156.93	126.48
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	316.56	270.39	237.77	208.61	159.97	129.52
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	0.33	0.58	0.36	0.98	1.26	0.00
Total Debt	0.33	0.58	0.36	0.98	1.26	0.00
Other Liabilities	1.91	2.77	2.68	2.73	2.91	3.20
Total Liabilities	318.80	273.74	240.81	212.32	164.14	132.72
APPLICATION OF FUNDS :
Gross Block	52.35	46.57	44.65	42.45	39.58	36.10
Less : Accumulated Depreciation	32.81	32.17	30.94	29.33	28.16	26.60
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	19.54	14.40	13.71	13.12	11.42	9.50
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	5.62	5.38	5.37	4.99	4.79
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	144.21	83.12	37.08	26.98	23.29	0.00
Current Assets, Loans & Advances
Inventories	126.22	159.47	175.50	117.13	115.11	116.40
Sundry Debtors	78.26	65.97	61.16	51.07	29.07	41.54
Cash and Bank Balance	10.83	6.59	5.71	19.64	4.51	2.73
Loans and Advances	24.39	10.90	14.85	17.24	9.06	10.76
Total Current Assets	239.70	242.93	257.22	205.09	157.75	171.43
Less : Current Liabilities and Provisions
Current Liabilities	87.96	73.31	74.29	41.45	36.86	59.97
Provisions	1.33	1.66	1.36	1.54	1.64	1.62
Total Current Liabilities & Provisions	89.30	74.97	75.64	42.99	38.50	61.59
Net Current Assets	150.40	167.96	181.58	162.10	119.25	109.84
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.89	1.02	0.00	0.00	0.00	0.00
Deferred Tax Liability	2.38	1.41	0.42	0.29	0.27	0.30
Net Deferred Tax	-1.49	-0.39	-0.42	-0.29	-0.27	-0.30
Other Assets	6.13	3.01	3.47	5.04	5.46	8.88
Total Assets	318.80	273.73	240.80	212.32	164.13	132.71
Contingent Liabilities	56.17	1.48	1.32	1.18	1.21	1.10

Profit and Loss

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	828.53	764.49	667.62	536.05	487.58	487.19
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	828.53	764.49	667.62	536.05	487.58	487.19
Other Income	9.14	4.39	1.88	1.70	3.87	1.68
Stock Adjustments	-34.94	-16.87	55.77	-2.93	-1.58	39.13
Total Income	802.73	752.01	725.27	534.82	489.87	528.00
EXPENDITURE :
Raw Materials	451.48	461.35	465.02	333.05	288.16	335.81
Power & Fuel Cost	10.78	11.56	8.83	6.67	7.58	7.66
Employee Cost	39.70	36.84	31.53	29.10	30.16	29.27
Other Manufacturing Expenses	67.85	54.87	51.65	35.93	46.38	45.26
Selling & Administrative Expenses	94.44	86.51	76.75	61.53	72.47	71.72
Miscellaneous Expenses	3.36	2.33	2.22	2.23	2.07	1.20
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	667.61	653.46	636.00	468.51	446.83	490.92
Operating Profit	135.12	98.54	89.26	66.31	43.05	37.07
Interest	0.29	0.18	0.11	0.20	0.24	0.05
Gross Profit	134.83	98.36	89.15	66.11	42.81	37.02
Depreciation	1.40	1.64	1.76	1.67	1.67	0.65
Profit Before Tax	133.43	96.72	87.39	64.44	41.14	36.37
Tax	32.56	24.36	22.17	16.08	10.58	12.63
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	1.10	0.05	0.13	0.02	-0.03	0.24
Reported Net Profit	99.77	72.32	65.09	48.34	30.59	23.51
Extraordinary Items	3.39	1.45	0.96	0.73	0.06	0.00
Adjusted Net Profit	96.38	70.87	64.13	47.61	30.53	23.51
Adjustment below Net Profit	-11.85	-0.23	0.50	0.30	-0.14	-0.11
P & L Balance brought forward	238.26	212.84	190.24	141.60	111.15	87.75
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	63.92	46.67	42.99	0.00	0.00	0.00
P & L Balance carried down	262.25	238.26	212.84	190.24	141.60	111.15
Dividend	53.88	39.46	36.43	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	400.00	1550.00	1725.00	0.00	0.00	0.00
Dividend Per Share(Rs)	40.00	155.00	172.50	0.00	0.00	0.00
Earnings Per Share-Unit Curr	65.73	238.22	214.41	159.22	100.76	77.44
Earnings Per Share(Adj)-Unit Curr	65.73	47.64	42.80	159.22	100.76	77.44
Book Value-Unit Curr	208.55	890.66	783.20	687.14	526.92	426.62
Book Value(Adj)-Unit Curr	208.55	178.13	156.36	687.14	526.92	426.62

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	259.39	241.67	242.81
Other Operating Income	0.00	0.00	0.00
Other Income	4.38	3.23	3.62
Total Income	263.77	244.91	246.43
Total Expenditure	208.50	197.76	202.64
PBIDT	55.27	47.15	43.79
Interest	0.09	0.07	0.07
PBDT	55.18	47.08	43.72
Depreciation	0.72	0.72	0.66
Tax	13.97	11.53	10.96
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.02	0.24	0.95
Reported Profit After Tax	40.51	34.58	31.15
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	40.51	34.58	31.15
EPS (Unit Curr.)	26.69	22.78	20.52
EPS (Adj) (Unit Curr.)	26.69	22.78	20.52
Calculated EPS (Unit Curr.)	26.69	22.78	20.52
Calculated EPS (Adj) (Unit Curr.)	26.69	22.78	20.52
Calculated EPS (Ann.) (Unit Curr.)	106.74	91.14	82.08
Calculated EPS (Adj) (Ann.) (Unit Curr.)	106.74	91.14	82.08
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	325.00	0.00	0.00
Equity	15.18	15.18	15.18
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(%)	21.31	19.51	18.03
PBDTM(%)	21.27	19.48	18.01
PATM(%)	15.62	14.31	12.83

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.00	0.00	0.00	0.01	0.00
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	2.88	3.28	3.84	4.35	3.25
Fixed Assets	16.75	16.76	15.33	13.07	12.89
Inventory	5.80	4.56	4.56	4.62	4.21
Debtors	11.49	12.03	11.90	13.38	13.81
Interest Cover Ratio	461.10	538.33	795.45	323.20	172.42
PBIDTM (%)	16.31	12.89	13.37	12.37	8.83
PBITM (%)	16.14	12.68	13.11	12.06	8.49
PBDTM (%)	16.27	12.87	13.35	12.33	8.78
CPM (%)	12.21	9.67	10.01	9.33	6.62
APATM (%)	12.04	9.46	9.75	9.02	6.27
ROCE (%)	45.14	37.66	38.62	34.34	27.88
RONW (%)	34.00	28.46	29.16	26.23	21.13

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	14.03	10.50	11.57	0.17	0.13	0.14	17.56
Oct 2025	13.37	13.37	13.37	0.17	0.17	0.17	20.29
Sep 2025	12.74	12.14	12.74	0.16	0.15	0.16	19.34
Aug 2025	11.57	10.50	11.57	0.14	0.13	0.14	17.56
Jul 2025	28.04	23.08	28.04	0.35	0.29	0.35	42.56
Jun 2025	21.99	20.95	21.99	0.27	0.26	0.27	33.38
May 2025	19.96	19.96	19.96	0.25	0.25	0.25	30.30
Apr 2025	19.01	19.01	19.01	0.24	0.24	0.24	28.85
Mar 2025	18.11	17.25	18.11	0.22	0.21	0.22	27.49
Feb 2025	16.43	11.15	16.43	0.25	0.17	0.25	24.94
Jan 2025	10.62	10.12	10.62	0.16	0.15	0.16	16.12
Share Prices Of 2024
Dec 2024	9.64	9.64	9.64	0.15	0.15	0.15	14.63
Nov 2024	9.19	8.76	9.19	0.14	0.13	0.14	13.95
Oct 2024	8.35	8.35	8.35	0.13	0.13	0.13	12.67
Sep 2024	7.96	7.23	7.96	0.12	0.11	0.12	12.08
Aug 2024	6.89	6.26	6.89	0.10	0.10	0.10	10.46
Jul 2024	5.97	4.48	5.97	0.09	0.07	0.09	9.06
May 2024	4.27	4.07	4.27	0.06	0.06	0.06	6.48
Apr 2024	3.88	3.88	3.88	0.06	0.06	0.06	5.89
Mar 2024	3.70	3.37	3.70	0.06	0.05	0.06	5.62

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 48475.79
-249.23 -0.51%

S&P 500 6848.05
-73.95 -1.07%

HANG SENG 25976.80
446.28 1.75%

NIKKEI 225 50843.93
695.11 1.39%

FTSE 100 9668.36
-34.80 -0.36%

NIFTY 26046.95
148.40 0.57%

× Ask Your Question