IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	217.45 May 26,2026 EOD	217.28 May 26,2026 EOD
Today's Change( )	6.95 (3.30%)	6.64 (3.15%)
Open( )	216.55	212.73
Prev Close( )	210.50	210.64
Volume	405,770.00	8,560,113.00
Today's Range( )	223.55 - 212.50	223.50 - 212.70
52-Week Range( )	228.65 - 89.20	228.80 - 89.15
Buy (Size)	N.A	217.28(×2760)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1996
Registered Office	Plot No D-39 MIDC Area,Waluj, AURANGABAD, Maharashtra-431133
Telephone	NA
Fax	NA
Chairman	NA
Managing Director	SHRIKANT SHANKAR BADVE
Company Secretary	NA
Auditor	GSA & Associates LLP
Face Value	5
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


Executive Director & MD	SHRIKANT SHANKAR BADVE
E D & Wholetime Director	SUPRIYA SHRIKANT BADVE
Non-Exec & Non-Independent Dir	ASHOK VISHNU TAGARE
Independent Non Exe. Director	DILIP BINDUMADHAV HUDDAR Girish Kumar Ahuja Milind Pralhad Kamble Sangeeta Singh
CS / Compliance Officer / Legal Head	MANISH KUMAR

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	325.50	325.50	20.34	20.34	20.34	20.34
Reserves Total	2251.55	1919.67	1946.40	1684.85	1416.44	1242.01
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	2577.05	2245.17	1966.74	1705.19	1436.78	1262.35
Secured Loans	2044.82	1460.40	1660.97	2139.87	2116.68	1799.79
Unsecured Loans	660.70	793.91	692.27	492.52	264.99	173.59
Total Debt	2705.52	2254.31	2353.24	2632.39	2381.67	1973.38
Other Liabilities	42.57	149.04	91.34	91.69	95.55	102.16
Total Liabilities	5325.14	4648.52	4411.32	4429.27	3914.00	3337.89
APPLICATION OF FUNDS :
Gross Block	4678.31	4135.53	3844.39	3570.81	2910.42	2528.41
Less : Accumulated Depreciation	1974.35	1676.85	1417.69	1112.86	884.86	694.01
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	2703.96	2458.68	2426.70	2457.95	2025.56	1834.40
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	263.09	178.88	79.55	120.21	294.83	330.33
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	353.79	21.09	52.78	70.22	42.56	37.88
Current Assets, Loans & Advances
Inventories	688.85	593.59	465.17	423.42	426.92	313.00
Sundry Debtors	1045.09	799.40	763.26	636.48	675.13	473.92
Cash and Bank Balance	95.69	230.56	127.66	64.27	86.42	71.21
Loans and Advances	1131.64	1065.69	1012.38	1011.51	709.74	515.74
Total Current Assets	2961.27	2689.23	2368.47	2135.67	1898.21	1373.88
Less : Current Liabilities and Provisions
Current Liabilities	1164.91	878.58	681.88	587.19	581.57	522.22
Provisions	20.99	43.21	17.28	5.63	16.04	1.70
Total Current Liabilities & Provisions	1185.90	921.79	699.16	592.82	597.60	523.91
Net Current Assets	1775.37	1767.44	1669.31	1542.85	1300.61	849.97
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	244.50	221.14	185.92	153.69	120.75	0.00
Deferred Tax Liability	251.49	236.19	223.31	211.76	169.94	51.26
Net Deferred Tax	-6.99	-15.05	-37.39	-58.07	-49.19	-51.26
Other Assets	235.90	237.47	220.37	296.12	299.63	336.59
Total Assets	5325.12	4648.52	4411.31	4429.27	3914.01	3337.91
Contingent Liabilities	344.78	353.01	0.79	6.59	3.28	0.00

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	6593.81	6032.55	5394.96	4897.28	4006.96	3828.56
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.20
Net Sales	6593.81	6032.55	5394.96	4897.28	4006.96	3828.36
Other Income	64.78	74.19	38.31	25.48	28.16	35.61
Stock Adjustments	2.47	5.98	0.09	8.86	-0.48	-4.71
Total Income	6661.06	6112.72	5433.36	4931.62	4034.64	3859.26
EXPENDITURE :
Raw Materials	5077.07	4626.57	4154.41	3762.61	3025.90	2880.88
Power & Fuel Cost	59.87	57.23	54.70	49.61	42.79	47.06
Employee Cost	293.18	274.22	235.35	223.22	217.69	235.81
Other Manufacturing Expenses	115.91	115.45	40.67	40.11	33.53	19.63
Selling & Administrative Expenses	121.50	111.81	105.08	95.83	109.64	53.31
Miscellaneous Expenses	13.54	22.05	7.30	7.25	7.99	48.08
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	5681.06	5207.33	4597.51	4178.62	3437.54	3284.77
Operating Profit	979.99	905.39	835.85	753.00	597.11	574.48
Interest	228.13	227.12	216.56	215.45	197.04	163.38
Gross Profit	751.86	678.27	619.29	537.55	400.07	411.10
Depreciation	329.25	320.73	306.15	244.82	205.85	177.43
Profit Before Tax	422.61	357.54	313.14	292.73	194.22	233.67
Tax	97.99	79.50	59.11	43.87	21.69	25.84
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-7.86	-17.33	-17.37	1.72	-2.02	-22.06
Reported Net Profit	332.48	295.36	271.40	247.13	174.55	229.88
Extraordinary Items	0.50	13.97	3.45	0.00	-0.05	0.00
Adjusted Net Profit	331.98	281.39	267.95	247.13	174.60	229.88
Adjustment below Net Profit	-0.60	-320.28	-9.91	20.12	1.32	0.64
P & L Balance brought forward	1853.13	1880.09	1618.60	1351.35	1175.48	944.95
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	2.03	0.00	0.00	0.00	0.00
P & L Balance carried down	2185.01	1853.13	1880.09	1618.60	1351.35	1175.48
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 %	11.00	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.55	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	5.11	4.54	133.41	121.48	85.80	113.00
Earnings Per Share(Adj)-Unit Curr	5.11	4.54	133.41	121.48	85.80	113.00
Book Value-Unit Curr	39.59	34.49	966.77	838.21	706.26	620.52
Book Value(Adj)-Unit Curr	39.59	34.49	966.77	838.21	706.26	620.52

Quarterly Results

Quarters :

Particulars	Mar 2026 ( Cr)	Dec 2025 ( Cr)	Sep 2025 ( Cr)
Gross Sales	2106.96	1821.40	1802.02
Other Operating Income	0.00	0.00	0.00
Other Income	20.40	33.03	22.19
Total Income	2127.37	1854.43	1824.21
Total Expenditure	1826.28	1570.97	1542.33
PBIDT	301.09	283.46	281.88
Interest	34.02	30.98	35.49
PBDT	267.07	252.48	246.39
Depreciation	87.25	88.67	82.10
Tax	42.41	44.08	32.50
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.14	2.98	8.93
Reported Profit After Tax	136.27	116.75	122.86
Extra-ordinary Items	0.96	-4.57	0.00
Adjusted Profit After Extra-ordinary item	135.31	121.32	122.86
EPS (Unit Curr.)	1.60	1.39	1.50
EPS (Adj) (Unit Curr.)	1.60	1.39	1.50
Calculated EPS (Unit Curr.)	1.53	1.31	1.38
Calculated EPS (Adj) (Unit Curr.)	1.53	1.31	1.38
Calculated EPS (Ann.) (Unit Curr.)	6.13	5.25	5.52
Calculated EPS (Adj) (Ann.) (Unit Curr.)	6.13	5.25	5.52
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	444.94	444.94	444.94
Reserve & Surplus	0.00	0.00	0.00
Face Value	5.00	5.00	5.00
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(%)	14.29	15.56	15.64
PBDTM(%)	12.68	13.86	13.67
PATM(%)	6.47	6.41	6.82

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	1.03	1.09	1.36	1.60	1.61
Long Term Debt-Equity Ratio	0.60	0.60	0.80	1.03	1.14
Current Ratio	1.31	1.31	1.28	1.28	1.30
Fixed Assets	1.50	1.51	1.46	1.51	1.47
Inventory	10.28	11.40	12.14	11.52	10.83
Debtors	7.15	7.72	7.71	7.47	6.97
Interest Cover Ratio	2.85	2.57	2.45	2.36	1.99
PBIDTM (%)	14.86	15.01	15.49	15.38	14.90
PBITM (%)	9.87	9.69	9.82	10.38	9.76
PBDTM (%)	11.40	11.24	11.48	10.98	9.98
CPM (%)	10.04	10.21	10.71	10.05	9.49
APATM (%)	5.04	4.90	5.03	5.05	4.36
ROCE (%)	13.05	12.91	11.98	12.18	10.79
RONW (%)	13.79	14.02	14.78	15.73	12.93

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2026	226.30	184.20	212.90	61.72	47.63	57.07	18,945.53
Mar 2026	200.95	172.70	186.00	55.81	42.62	49.86	16,551.75
Feb 2026	194.00	162.75	187.85	52.60	42.55	50.35	16,716.38
Jan 2026	190.05	155.30	171.10	52.32	40.76	45.86	15,225.83
Share Prices Of 2025
Dec 2025	186.40	154.40	185.40	50.23	39.88	49.70	16,498.36
Nov 2025	172.70	142.80	167.60	47.70	37.61	44.93	14,914.38
Oct 2025	164.50	147.45	150.80	44.49	39.21	40.42	13,419.38
Sep 2025	164.60	135.20	157.40	45.40	34.91	42.19	14,006.70
Aug 2025	157.20	132.40	139.45	42.83	35.29	37.38	12,409.37
Jul 2025	140.00	101.75	138.10	38.04	27.21	37.02	12,289.23
Jun 2025	111.34	89.20	105.06	31.63	23.01	28.16	9,349.07
May 2025	103.20	91.36	93.74	29.32	22.98	25.13	8,341.73

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.
6. KYC is one time exercise while dealing in securities markets - once KYC is done through a SEBI registered intermediary (broker, DP, Mutual Fund etc.), you need not undergo the same process again when you approach another intermediary.

Designed, Developed and Maintained by CMOTS Infotech (ISO 9001:2015 & ISO/IEC 27001:2022 Certified)

DJIA 50493.86
-106.84 -0.21%

S&P 500 7540.47
46.00 0.61%

HANG SENG 25599.46
-6.58 -0.03%

NIKKEI 225 64932.04
-226.15 -0.35%

FTSE 100 10499.42
33.16 0.32%

NIFTY 23913.70
-118.00 -0.49%

× Ask Your Question