IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	370.85 Nov 17,2025 EOD	370.95 Nov 17,2025 EOD
Today's Change( )	-3.30 (-0.88%)	-3.20 (-0.86%)
Open( )	375.75	374.00
Prev Close( )	374.15	374.15
Volume	42,436.00	874,111.00
Today's Range( )	375.75 - 367.85	375.00 - 368.05
52-Week Range( )	687.35 - 286.40	687.10 - 286.40
Buy (Size)	N.A	N.A
Sell (Size)	N.A	370.95(×395)

Company Background


Incorporation Year	1994
Registered Office	208 T V Industrial Estate,S K Ahire Marg Worli, Mumbai, Maharashtra-400030
Telephone	91-22-24943055
Fax	91-22-24936973
Chairman	Sanjay K Asher
Managing Director	Samir Dhir
Company Secretary	Mangal Kulkarni
Auditor	B S R & 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


Non Executive Director	S B Ghia Viren Raheja
Executive Vice Chairman & WTD	P Srikar Reddy
Company Sec. & Compli. Officer	Mangal Kulkarni
Chairman & Independent Director	Sanjay K Asher
Managing Director & Chief Executive Officer	Samir Dhir
Independent Director	Surin Shailesh Kapadia Mona N Desai

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	27.76	27.75	13.87	10.39	10.39	10.39
Reserves Total	775.54	678.93	539.73	561.36	519.13	362.89
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	803.30	706.68	553.60	571.75	529.52	373.28
Secured Loans	0.00	0.04	0.62	0.00	0.00	0.00
Unsecured Loans	24.88	33.96	40.51	71.45	82.11	0.00
Total Debt	24.88	34.00	41.13	71.45	82.11	0.00
Other Liabilities	25.89	15.40	6.61	0.00	0.00	73.82
Total Liabilities	854.07	756.08	601.34	643.20	611.63	447.10
APPLICATION OF FUNDS :
Gross Block	93.34	111.12	97.54	99.14	116.75	120.99
Less : Accumulated Depreciation	47.94	48.00	41.49	28.88	32.70	18.09
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	45.40	63.12	56.05	70.26	84.05	102.90
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	0.02	0.01	0.11	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	78.33	63.82	83.75	142.89	97.92	55.88
Current Assets, Loans & Advances
Inventories	0.02	0.00	0.00	0.17	0.00	0.00
Sundry Debtors	664.71	520.19	307.52	161.90	191.58	230.09
Cash and Bank Balance	83.82	87.37	193.47	301.20	280.87	156.18
Loans and Advances	58.87	83.69	54.70	43.13	45.86	32.05
Total Current Assets	807.42	691.25	555.69	506.40	518.31	418.32
Less : Current Liabilities and Provisions
Current Liabilities	144.35	163.23	168.29	127.61	135.63	168.56
Provisions	26.07	33.51	32.76	33.00	35.28	36.69
Total Current Liabilities & Provisions	170.42	196.74	201.05	160.61	170.91	205.25
Net Current Assets	637.00	494.51	354.64	345.79	347.40	213.07
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	13.90	11.39	16.13	17.10	18.06	20.05
Deferred Tax Liability	0.52	0.78	2.60	1.98	1.07	0.07
Net Deferred Tax	13.38	10.61	13.53	15.12	16.99	19.98
Other Assets	79.96	124.02	93.35	69.13	65.16	55.27
Total Assets	854.07	756.08	601.34	643.20	611.63	447.10
Contingent Liabilities	448.99	443.71	507.72	474.44	461.71	375.53

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	991.31	950.30	920.86	758.14	781.41	876.84
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	991.31	950.30	920.86	758.14	781.41	876.84
Other Income	183.92	334.04	159.68	164.24	44.80	97.13
Stock Adjustments	0.02	0.00	-0.17	-0.15	0.00	0.00
Total Income	1175.25	1284.34	1080.37	922.23	826.21	973.97
EXPENDITURE :
Raw Materials	2.13	75.39	102.19	94.53	60.74	63.52
Power & Fuel Cost	3.08	3.54	3.19	2.73	2.68	5.63
Employee Cost	775.50	670.24	543.50	414.99	413.33	470.99
Other Manufacturing Expenses	33.01	28.29	24.97	12.44	6.12	7.35
Selling & Administrative Expenses	86.28	85.81	102.92	85.91	53.39	96.21
Miscellaneous Expenses	14.50	15.25	13.96	5.07	11.04	33.95
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	3.93
Total Expenditure	914.50	878.52	790.73	615.67	547.30	673.72
Operating Profit	260.75	405.82	289.64	306.56	278.91	300.25
Interest	4.69	4.92	6.96	8.78	9.72	10.90
Gross Profit	256.06	400.90	282.68	297.78	269.19	289.35
Depreciation	21.29	21.13	18.51	17.55	18.90	20.60
Profit Before Tax	234.77	379.77	264.17	280.23	250.29	268.75
Tax	23.37	19.84	39.58	41.97	73.89	60.01
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-2.37	1.13	4.22	3.07	-2.63	-2.52
Reported Net Profit	213.77	358.80	220.37	235.19	179.03	211.26
Extraordinary Items	-0.29	-0.12	-0.16	0.00	-0.17	-0.01
Adjusted Net Profit	214.06	358.92	220.53	235.19	179.20	211.27
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	-44.17
P & L Balance brought forward	570.93	430.65	442.40	394.24	256.77	383.19
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	122.27	218.52	232.12	187.03	41.56	293.51
P & L Balance carried down	662.43	570.93	430.65	442.40	394.24	256.77
Dividend	0.00	0.00	0.00	0.00	41.56	293.51
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	440.00	1140.00	1575.00	2100.00	1400.00	2025.00
Dividend Per Share(Rs)	4.40	11.40	15.75	21.00	14.00	20.25
Earnings Per Share-Unit Curr	7.70	12.93	15.89	22.64	17.23	20.33
Earnings Per Share(Adj)-Unit Curr	7.70	12.93	7.95	8.49	6.46	7.62
Book Value-Unit Curr	28.94	25.47	39.91	55.03	50.96	35.93
Book Value(Adj)-Unit Curr	28.94	25.47	19.96	20.64	19.11	13.47

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	306.40	278.57	265.67
Other Operating Income	0.00	0.00	0.00
Other Income	142.26	13.55	6.28
Total Income	448.66	292.12	271.95
Total Expenditure	276.87	245.00	241.13
PBIDT	171.79	47.12	30.82
Interest	3.42	2.87	1.08
PBDT	168.37	44.25	29.74
Depreciation	7.94	7.68	5.29
Tax	11.75	14.48	6.41
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.91	-0.60	0.04
Reported Profit After Tax	146.77	22.69	18.00
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	146.77	22.69	18.00
EPS (Unit Curr.)	5.29	0.82	0.65
EPS (Adj) (Unit Curr.)	5.29	0.82	0.65
Calculated EPS (Unit Curr.)	5.29	0.82	0.65
Calculated EPS (Adj) (Unit Curr.)	5.29	0.82	0.65
Calculated EPS (Ann.) (Unit Curr.)	21.16	3.27	2.59
Calculated EPS (Adj) (Ann.) (Unit Curr.)	21.16	3.27	2.59
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	125.00	0.00
Equity	27.74	27.77	27.76
Reserve & Surplus	775.54	775.54	775.54
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(%)	56.07	16.91	11.60
PBDTM(%)	54.95	15.88	11.19
PATM(%)	47.90	8.15	6.78

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.04	0.06	0.10	0.14	0.09
Long Term Debt-Equity Ratio	0.03	0.04	0.07	0.11	0.07
Current Ratio	3.96	2.97	2.73	2.86	2.47
Fixed Assets	9.70	9.11	9.36	7.02	6.57
Inventory	99131.00	0.00	10833.65	8919.29	0.00
Debtors	1.67	2.30	3.92	4.29	3.71
Interest Cover Ratio	51.06	78.19	38.96	32.92	26.75
PBIDTM (%)	26.30	42.70	31.45	40.44	35.69
PBITM (%)	24.16	40.48	29.44	38.12	33.27
PBDTM (%)	25.83	42.19	30.70	39.28	34.45
CPM (%)	23.71	39.98	25.94	33.34	25.33
APATM (%)	21.56	37.76	23.93	31.02	22.91
ROCE (%)	29.74	56.68	43.57	46.06	49.12
RONW (%)	28.31	56.94	39.16	42.71	39.66

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Oct 2025	392.10	342.50	370.25	54.00	44.08	48.50	10,382.73
Sep 2025	421.40	339.45	346.70	58.06	43.54	45.42	9,722.33
Aug 2025	401.90	328.00	350.80	55.47	42.71	45.96	9,837.30
Jul 2025	453.05	386.50	391.95	61.08	49.93	51.35	10,991.25
Jun 2025	431.85	391.10	409.85	58.86	50.89	53.69	11,493.21
May 2025	464.20	362.50	408.95	67.00	47.04	53.57	11,467.97
Apr 2025	446.50	286.40	423.35	61.69	35.66	55.46	11,871.78
Mar 2025	400.00	342.30	345.35	53.58	44.26	45.24	9,684.47
Feb 2025	568.90	351.80	359.35	45.95	26.91	28.08	10,077.07
Jan 2025	634.25	502.05	530.10	50.03	36.95	41.42	14,865.32
Share Prices Of 2024
Dec 2024	687.35	585.05	599.65	54.64	44.57	46.85	16,815.67
Nov 2024	649.60	532.00	626.15	51.92	40.28	48.92	17,558.80
Oct 2024	636.90	570.40	611.70	49.94	44.41	47.79	17,153.59
Sep 2024	697.00	625.25	630.80	55.03	48.42	49.28	17,689.20
Aug 2024	730.00	580.00	665.95	62.71	45.07	52.03	18,674.89
Jul 2024	762.00	589.00	740.20	60.35	43.66	57.83	20,757.04
Jun 2024	635.90	469.05	592.70	52.24	34.40	46.31	16,620.78
May 2024	697.20	496.25	515.00	55.67	37.22	40.24	14,441.88
Apr 2024	770.00	657.45	690.15	61.08	50.23	53.92	19,353.52
Mar 2024	836.15	704.85	722.85	66.45	53.18	56.48	20,270.51

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 47163.83
-314.39 -0.66%

S&P 500 6754.35
-4.14 -0.06%

HANG SENG 26384.29
-188.18 -0.71%

NIKKEI 225 50246.57
-129.96 -0.26%

FTSE 100 9693.83
-113.85 -1.16%

NIFTY 26013.45
103.40 0.40%

× Ask Your Question