IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	408.85 May 08,2026 EOD	407.85 May 08,2026 EOD
Today's Change( )	-5.05 (-1.22%)	-6.70 (-1.62%)
Open( )	416.70	418.00
Prev Close( )	413.90	414.55
Volume	2,350.00	17,514.00
Today's Range( )	424.95 - 407.00	428.00 - 406.10
52-Week Range( )	748.00 - 287.40	750.00 - 284.90
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1934
Registered Office	GAT No 152 Lakhmapur,Taluka Dindori, Nashik, Maharashtra-422202
Telephone	91-02557-250375/462
Fax	91-02557-250376
Chairman	Anant J Talaulicar
Managing Director	HEMANT KHURANA
Company Secretary	NA
Auditor	S R B C & Co LLP
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar

Board of Directors


Chairman & Independent Directo	Anant J Talaulicar
Vice Chairman / Non Indepe. Non Executive Director	Padmini Somani
Independent Non Exe. Director	Rajendra Chitale Alok Nanda Ashok Barat Bijal Tushar Ajinkya
Managing Director & CEO	HEMANT KHURANA
CS / Compliance Officer / Legal Head	Amruta Avasare

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	15.82	15.79	15.74	15.68	15.64	15.64
Reserves Total	607.45	590.12	568.32	528.23	494.39	437.36
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	623.27	605.91	584.06	543.91	510.03	453.00
Secured Loans	58.61	0.00	63.59	0.00	0.00	71.61
Unsecured Loans	101.77	50.78	49.35	54.97	8.30	7.41
Total Debt	160.38	50.78	112.94	54.97	8.30	79.02
Other Liabilities	0.00	0.00	0.00	0.00	0.00	0.00
Total Liabilities	783.65	656.69	697.00	598.88	518.33	532.02
APPLICATION OF FUNDS :
Gross Block	619.50	544.09	548.49	534.79	466.44	447.74
Less : Accumulated Depreciation	212.02	175.70	160.74	136.70	111.26	88.72
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	407.48	368.39	387.75	398.09	355.18	359.02
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	9.69	4.19	13.71	19.05	13.43	20.61
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	9.29	0.02	0.00	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	418.41	384.70	507.73	332.76	255.28	310.66
Sundry Debtors	159.15	98.53	107.25	55.88	58.16	67.89
Cash and Bank Balance	5.69	44.44	14.15	163.84	132.66	2.84
Loans and Advances	85.18	85.76	68.03	59.51	40.55	39.64
Total Current Assets	668.44	613.43	697.16	612.00	486.65	421.03
Less : Current Liabilities and Provisions
Current Liabilities	308.48	366.88	310.75	326.80	280.47	244.74
Provisions	109.51	103.15	99.00	106.48	104.97	39.87
Total Current Liabilities & Provisions	417.98	470.03	409.75	433.28	385.44	284.60
Net Current Assets	250.46	143.40	287.41	178.72	101.21	136.43
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	13.28	10.92	9.93	22.41	21.93	14.38
Deferred Tax Liability	35.07	36.79	36.53	49.01	48.73	46.41
Net Deferred Tax	-21.79	-25.87	-26.60	-26.60	-26.80	-32.03
Other Assets	128.53	166.57	34.72	29.62	75.31	48.00
Total Assets	783.66	656.69	696.99	598.87	518.33	532.03
Contingent Liabilities	345.67	328.71	76.57	168.42	154.29	116.56

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	1707.02	1588.76	1645.03	1361.19	1213.24	1283.75
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1707.02	1588.76	1645.03	1361.19	1213.24	1283.75
Other Income	35.44	28.85	40.43	29.16	8.89	9.45
Stock Adjustments	6.44	-17.81	36.27	35.88	-36.60	-17.21
Total Income	1748.90	1599.80	1721.73	1426.23	1185.53	1275.99
EXPENDITURE :
Raw Materials	1029.51	934.61	992.62	778.98	615.90	722.00
Power & Fuel Cost	48.29	47.14	48.87	43.40	36.05	39.40
Employee Cost	162.03	152.90	148.90	129.18	108.84	115.71
Other Manufacturing Expenses	166.69	129.88	141.21	118.82	94.52	119.65
Selling & Administrative Expenses	192.35	199.91	218.89	198.75	147.73	158.00
Miscellaneous Expenses	78.57	62.24	62.28	58.76	60.44	69.37
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1677.44	1526.68	1612.77	1327.89	1063.48	1224.13
Operating Profit	71.46	73.12	108.96	98.34	122.05	51.86
Interest	20.88	12.69	31.50	3.15	3.90	7.04
Gross Profit	50.58	60.43	77.46	95.19	118.15	44.82
Depreciation	37.06	32.30	33.78	28.64	25.31	23.74
Profit Before Tax	13.52	28.13	43.68	66.55	92.84	21.08
Tax	3.41	5.10	0.39	22.40	41.00	4.20
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-4.23	-0.85	0.09	0.04	-5.76	3.16
Reported Net Profit	14.35	23.87	43.20	44.12	57.59	13.73
Extraordinary Items	4.27	5.29	0.08	-2.38	-0.32	-0.36
Adjusted Net Profit	10.08	18.58	43.12	46.50	57.91	14.09
Adjustment below Net Profit	0.45	0.36	-0.27	-0.43	0.97	-4.04
P & L Balance brought forward	455.23	440.44	406.92	374.96	317.96	320.00
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	3.95	9.45	9.41	11.73	1.56	11.73
P & L Balance carried down	466.08	455.23	440.44	406.92	374.96	317.96
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 %	25.00	25.00	60.00	60.00	75.00	10.00
Dividend Per Share(Rs)	2.50	2.50	6.00	6.00	7.50	1.00
Earnings Per Share-Unit Curr	9.07	15.12	27.45	28.14	36.83	8.78
Earnings Per Share(Adj)-Unit Curr	9.07	15.12	27.45	28.14	36.83	8.78
Book Value-Unit Curr	393.98	383.76	371.16	346.92	326.18	289.71
Book Value(Adj)-Unit Curr	393.98	383.76	371.16	346.92	326.18	289.71

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	268.83	288.59	486.80
Other Operating Income	0.00	0.00	0.00
Other Income	4.46	4.24	5.75
Total Income	273.29	292.84	492.55
Total Expenditure	300.83	296.54	469.93
PBIDT	-27.54	-3.70	22.62
Interest	4.96	5.31	4.41
PBDT	-32.50	-9.02	18.21
Depreciation	8.10	8.29	8.22
Tax	0.62	-2.20	2.20
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-9.49	-3.05	0.66
Reported Profit After Tax	-31.72	-12.05	7.13
Extra-ordinary Items	-13.09	0.00	0.00
Adjusted Profit After Extra-ordinary item	-18.63	-12.05	7.13
EPS (Unit Curr.)	-20.01	-7.61	4.51
EPS (Adj) (Unit Curr.)	-20.01	-7.61	4.51
Calculated EPS (Unit Curr.)	-20.01	-7.60	4.51
Calculated EPS (Adj) (Unit Curr.)	-20.01	-7.60	4.51
Calculated EPS (Ann.) (Unit Curr.)	-80.03	-30.40	18.02
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-80.03	-30.40	18.02
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	15.86	15.86	15.82
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(%)	-10.24	-1.28	4.65
PBDTM(%)	-12.09	-3.13	3.74
PATM(%)	-11.80	-4.18	1.46

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.17	0.14	0.15	0.06	0.09
Long Term Debt-Equity Ratio	0.11	0.08	0.08	0.05	0.06
Current Ratio	1.27	1.30	1.34	1.23	1.18
Fixed Assets	2.93	2.91	3.04	2.72	2.65
Inventory	4.25	3.56	3.91	4.63	4.29
Debtors	13.25	15.44	20.17	23.87	19.25
Interest Cover Ratio	1.10	2.66	2.39	22.13	24.81
PBIDTM (%)	3.51	4.16	6.62	7.22	10.06
PBITM (%)	1.34	2.13	4.57	5.12	7.97
PBDTM (%)	2.29	3.36	4.71	6.99	9.74
CPM (%)	2.76	3.20	4.68	5.35	6.83
APATM (%)	0.59	1.17	2.63	3.24	4.75
ROCE (%)	3.19	5.00	11.60	12.48	18.42
RONW (%)	1.64	3.12	7.66	8.37	11.96

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2026	441.60	292.00	379.30	74.94	42.59	59.66	601.41
Mar 2026	420.00	287.40	291.35	70.68	44.59	45.83	461.96
Feb 2026	445.55	382.40	387.00	72.30	59.44	60.87	613.62
Jan 2026	528.95	402.00	434.75	85.66	62.02	68.39	689.33
Share Prices Of 2025
Dec 2025	538.00	492.50	520.70	85.86	76.02	81.91	825.61
Nov 2025	636.80	512.90	525.50	110.72	78.82	82.66	833.22
Oct 2025	726.50	567.80	596.15	120.24	86.52	93.77	945.24
Sep 2025	748.00	647.75	675.40	122.18	98.58	106.24	1,070.90
Aug 2025	679.00	490.15	666.95	113.72	74.49	104.67	1,055.11
Jul 2025	587.70	528.35	557.95	93.61	82.59	87.57	882.67
Jun 2025	560.75	447.00	558.00	88.01	66.76	87.57	882.75
May 2025	525.00	439.25	491.00	84.00	68.91	77.06	776.76
Apr 2025	540.00	421.20	495.70	85.55	62.57	77.80	784.19
Mar 2025	548.80	431.90	432.70	89.39	67.66	67.91	684.53
Feb 2025	688.70	520.75	550.00	58.69	40.61	46.83	870.09
Jan 2025	815.00	578.20	620.00	72.58	48.58	52.79	980.83
Share Prices Of 2024
Dec 2024	861.85	739.20	777.80	80.82	62.19	66.23	1,230.47
Nov 2024	1,150.00	752.30	814.95	99.24	62.63	69.39	1,289.24
Oct 2024	1,190.10	929.40	1,119.55	107.72	73.65	95.32	1,771.11
Sep 2024	1,175.70	1,033.30	1,043.15	101.95	87.15	88.82	1,650.25

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 49619.91
1.93 0.00%

S&P 500 7417.79
59.68 0.81%

HANG SENG 26393.72
-232.57 -0.87%

NIKKEI 225 62681.30
-152.54 -0.24%

FTSE 100 10228.01
-48.94 -0.48%

NIFTY 24176.15
-150.50 -0.62%

× Ask Your Question