IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	1,480.75 Dec 12,2025 EOD	1,481.30 Dec 12,2025 EOD
Today's Change( )	1.70 (0.11%)	3.50 (0.24%)
Open( )	1,479.05	1,480.00
Prev Close( )	1,479.05	1,477.80
Volume	9,167.00	82,577.00
Today's Range( )	1,483.90 - 1,452.10	1,484.10 - 1,452.70
52-Week Range( )	1,580.95 - 452.55	1,584.00 - 449.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	1,481.30(×1)

Company Background


Incorporation Year	1981
Registered Office	Plot No 70 Sector No 10,PCNTDA Bhosari Industrial Area, Pune, Maharashtra-411026
Telephone	91-20-66304606/66304617
Fax	91-20-66304624
Chairman	DHANESH KUMAR JAIN
Managing Director	Anmol Jain
Company Secretary	Pankaj Mahendru
Auditor	Price Waterhouse Chartered Accountants LLP
Face Value	2
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Bigshare Services Pvt Ltd Office No S6-2,Pinnacle Busine.Park,Mahakali Caves Road,Mumbai - 400093

Board of Directors


Chairman/ED & CEO	DHANESH KUMAR JAIN
ED / MD / Promoter	Anmol Jain
Non Executive Director	Deepak Jain Sanjay Mehta
Independent Non Exe. Director	Avinash P Gandhi Parag Chandulal Shah Arun Malhotra Diviya Chanana
Company Secretary	Pankaj Mahendru

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	13.63	13.63	13.63	13.63	13.63	13.63
Reserves Total	701.33	660.03	569.13	469.59	474.48	400.67
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	714.96	673.66	582.76	483.22	488.11	414.30
Secured Loans	320.30	323.66	238.54	75.44	25.17	65.40
Unsecured Loans	87.19	70.58	46.64	47.35	34.54	4.52
Total Debt	407.49	394.24	285.18	122.79	59.71	69.92
Other Liabilities	0.00	0.00	0.00	0.17	0.00	18.57
Total Liabilities	1122.45	1067.90	867.94	606.18	547.82	502.79
APPLICATION OF FUNDS :
Gross Block	590.59	538.47	525.78	480.71	439.42	419.89
Less : Accumulated Depreciation	296.75	268.83	241.33	226.71	198.47	175.55
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	293.84	269.64	284.45	254.00	240.95	244.34
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	20.71	2.70	2.20	9.20	5.14	1.13
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	706.43	683.78	469.69	199.94	201.78	123.56
Current Assets, Loans & Advances
Inventories	67.77	62.40	50.07	62.97	44.95	39.64
Sundry Debtors	239.67	245.82	199.41	208.28	179.55	164.85
Cash and Bank Balance	3.35	12.62	58.02	86.10	64.31	76.31
Loans and Advances	42.05	20.12	36.08	33.72	36.06	20.40
Total Current Assets	352.84	340.96	343.58	391.07	324.87	301.20
Less : Current Liabilities and Provisions
Current Liabilities	245.17	231.64	232.12	254.42	216.32	165.29
Provisions	13.59	10.01	17.15	16.12	15.58	10.37
Total Current Liabilities & Provisions	258.75	241.66	249.27	270.55	231.90	175.66
Net Current Assets	94.09	99.31	94.31	120.52	92.97	125.54
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	11.58	10.87	12.84	6.31	0.00	4.73
Deferred Tax Liability	27.96	27.79	25.44	17.34	11.43	17.10
Net Deferred Tax	-16.38	-16.92	-12.60	-11.03	-11.43	-12.37
Other Assets	23.76	29.40	29.89	33.54	18.41	20.58
Total Assets	1122.45	1067.90	867.94	606.18	547.82	502.78
Contingent Liabilities	3.88	10.86	10.86	10.86	10.88	10.92

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	1475.42	1334.57	1321.74	1196.38	902.95	942.36
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1475.42	1334.57	1321.74	1196.38	902.95	942.36
Other Income	40.39	63.12	33.68	21.44	22.06	35.43
Stock Adjustments	-1.80	5.51	-3.24	2.60	2.93	5.42
Total Income	1514.01	1403.20	1352.18	1220.42	927.94	983.21
EXPENDITURE :
Raw Materials	981.18	899.67	882.53	837.75	634.10	650.71
Power & Fuel Cost	22.66	20.37	18.67	17.63	15.38	17.64
Employee Cost	169.98	152.95	134.60	118.31	95.91	95.92
Other Manufacturing Expenses	100.73	88.38	114.07	87.93	47.12	54.75
Selling & Administrative Expenses	65.85	57.25	54.37	42.18	41.62	51.16
Miscellaneous Expenses	8.20	7.53	15.68	8.93	5.78	9.25
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1348.60	1226.14	1219.93	1112.73	839.91	879.43
Operating Profit	165.41	177.06	132.25	107.68	88.03	103.78
Interest	36.00	30.13	11.48	6.80	7.27	7.33
Gross Profit	129.41	146.93	120.77	100.88	80.76	96.45
Depreciation	34.32	32.82	30.90	27.20	25.09	26.95
Profit Before Tax	95.09	114.11	89.87	73.68	55.67	69.50
Tax	23.44	19.13	15.54	19.03	14.52	15.10
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-2.28	2.32	0.82	-0.16	-0.94	-5.12
Reported Net Profit	73.94	92.66	73.52	54.81	42.09	59.53
Extraordinary Items	4.05	0.61	-4.31	-0.74	1.62	0.13
Adjusted Net Profit	69.89	92.05	77.83	55.55	40.47	59.40
Adjustment below Net Profit	-0.24	4.97	0.44	-3.45	-0.64	-6.43
P & L Balance brought forward	487.04	420.09	369.98	339.07	304.43	285.41
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	37.49	30.67	23.86	20.45	6.82	34.08
P & L Balance carried down	523.26	487.04	420.09	369.98	339.07	304.43
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 %	275.00	275.00	225.00	175.00	150.00	150.00
Dividend Per Share(Rs)	5.50	5.50	4.50	3.50	3.00	3.00
Earnings Per Share-Unit Curr	10.85	13.60	10.79	8.04	6.18	8.73
Earnings Per Share(Adj)-Unit Curr	10.85	13.60	10.79	8.04	6.18	8.73
Book Value-Unit Curr	104.90	98.84	85.50	70.90	71.62	60.79
Book Value(Adj)-Unit Curr	104.90	98.84	85.50	70.90	71.62	60.79

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	436.00	367.40	381.63
Other Operating Income	0.00	0.00	0.00
Other Income	16.18	37.65	11.86
Total Income	452.18	405.05	393.49
Total Expenditure	406.96	340.54	360.06
PBIDT	45.22	64.51	33.43
Interest	13.24	11.46	8.75
PBDT	31.99	53.05	24.68
Depreciation	9.47	9.11	8.99
Tax	5.27	4.31	3.59
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-1.59	-0.72	-0.26
Reported Profit After Tax	18.83	40.34	12.36
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	18.83	40.34	12.36
EPS (Unit Curr.)	2.76	5.92	1.81
EPS (Adj) (Unit Curr.)	2.76	5.92	1.81
Calculated EPS (Unit Curr.)	2.76	5.92	1.81
Calculated EPS (Adj) (Unit Curr.)	2.76	5.92	1.81
Calculated EPS (Ann.) (Unit Curr.)	11.05	23.68	7.26
Calculated EPS (Adj) (Ann.) (Unit Curr.)	11.05	23.68	7.26
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	13.63	13.63	13.63
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(%)	10.37	17.56	8.76
PBDTM(%)	7.34	14.44	6.47
PATM(%)	4.32	10.98	3.24

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.58	0.54	0.38	0.19	0.14
Long Term Debt-Equity Ratio	0.15	0.21	0.16	0.04	0.02
Current Ratio	0.63	0.74	0.94	1.07	1.15
Fixed Assets	2.61	2.51	2.63	2.60	2.10
Inventory	22.67	23.73	23.39	22.17	21.35
Debtors	6.08	5.99	6.48	6.17	5.24
Interest Cover Ratio	3.64	4.79	8.83	11.84	8.66
PBIDTM (%)	11.21	13.27	10.01	9.00	9.75
PBITM (%)	8.88	10.81	7.67	6.73	6.97
PBDTM (%)	8.77	11.01	9.14	8.43	8.94
CPM (%)	7.34	9.40	7.90	6.85	7.44
APATM (%)	5.01	6.94	5.56	4.58	4.66
ROCE (%)	11.97	14.90	13.75	13.95	11.98
RONW (%)	10.65	14.75	13.79	11.29	9.33

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	1,540.00	1,129.35	1,534.35	150.74	103.81	149.63	10,457.78
Oct 2025	1,335.80	1,120.90	1,131.65	133.52	108.27	110.36	7,713.07
Sep 2025	1,336.70	1,040.30	1,249.85	131.78	100.77	121.89	8,518.69
Aug 2025	1,231.90	955.15	1,173.85	128.67	89.82	114.48	8,000.69
Jul 2025	1,208.00	1,003.20	1,101.15	123.41	94.72	107.39	7,505.19
Jun 2025	1,200.00	807.20	1,176.15	122.80	71.12	114.70	8,016.37
May 2025	831.30	508.00	811.35	83.06	49.34	79.12	5,529.98
Apr 2025	586.55	452.55	520.50	60.57	42.14	50.76	3,547.61
Mar 2025	585.00	480.00	539.50	59.39	44.91	52.61	3,677.11
Feb 2025	582.90	495.65	500.85	46.53	36.32	37.09	3,413.68
Jan 2025	684.75	496.45	543.25	51.62	34.66	40.22	3,702.67
Share Prices Of 2024
Dec 2024	664.95	518.10	645.85	50.90	37.61	47.82	4,401.97
Nov 2024	547.85	481.15	520.45	42.66	35.48	38.54	3,547.27
Oct 2024	584.75	470.00	522.90	45.05	33.01	38.72	3,563.97
Sep 2024	595.00	501.50	562.25	45.32	36.47	41.63	3,832.17
Aug 2024	584.00	514.00	525.60	46.21	37.61	38.92	3,582.37
Jul 2024	608.15	525.55	563.20	46.11	37.22	41.70	3,838.64
Jun 2024	595.00	431.00	583.00	44.49	30.36	43.17	3,973.59
May 2024	509.90	448.80	485.10	40.00	31.99	35.92	3,306.33
Apr 2024	515.00	444.00	478.75	40.22	32.21	35.45	3,263.05

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 48727.83
649.07 1.35%

S&P 500 6922.99
15.31 0.22%

HANG SENG 25976.80
446.28 1.75%

NIKKEI 225 50843.93
695.11 1.39%

FTSE 100 9710.82
55.29 0.57%

NIFTY 26046.95
148.40 0.57%

× Ask Your Question