IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	191.00 Jan 09,2026 EOD	190.93 Jan 09,2026 EOD
Today's Change( )	1.00 (0.53%)	0.70 (0.37%)
Open( )	195.00	190.42
Prev Close( )	190.00	190.23
Volume	2,212.00	62,361.00
Today's Range( )	195.00 - 186.80	193.97 - 186.87
52-Week Range( )	268.00 - 168.55	268.00 - 155.80
Buy (Size)	N.A	190.93(×10)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1982
Registered Office	Village Betegaon Boisar (East),Mahagaon Road Taluka Palghar, Thane, Maharashtra-401501
Telephone	91-022-66562821
Fax	91-022-66562798
Chairman	RISHAB AGARWAL
Managing Director	NA
Company Secretary	MOHINI PURSHOTTAM SHARMA
Auditor	Shah & Taparia
Face Value	1
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


Chairman & Non Executive Dir.	RISHAB AGARWAL
Whole Time Director & CEO	Mehul Vala
Executive Director	Sadanand Morab
Independent Non Exe. Director	Mita Jha Sanjiv Swarup Anita Shantaram
Company Sec. & Compli. Officer	MOHINI PURSHOTTAM SHARMA

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	26.66	26.66	26.66	26.69	26.69	26.69
Reserves Total	925.90	896.80	867.78	650.17	638.47	632.99
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	952.56	923.46	894.44	676.86	665.16	659.68
Secured Loans	250.37	193.46	226.67	234.44	197.13	166.10
Unsecured Loans	1.07	1.85	2.57	123.31	119.34	0.58
Total Debt	251.44	195.31	229.24	357.75	316.47	166.68
Other Liabilities	7.35	6.54	5.83	5.38	4.10	4.17
Total Liabilities	1211.35	1125.31	1129.51	1039.99	985.73	830.53
APPLICATION OF FUNDS :
Gross Block	1279.40	1233.33	1059.06	778.66	790.28	790.95
Less : Accumulated Depreciation	802.86	754.69	709.46	471.88	448.20	405.93
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	476.54	478.64	349.60	306.78	342.08	385.02
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	0.00	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	445.82	445.29	447.85	487.78	460.34	299.96
Current Assets, Loans & Advances
Inventories	154.84	88.94	165.94	148.65	82.16	48.22
Sundry Debtors	107.04	140.86	152.67	156.10	84.47	118.77
Cash and Bank Balance	10.43	8.59	41.18	15.93	16.78	15.20
Loans and Advances	70.90	12.63	15.81	26.74	13.12	13.16
Total Current Assets	343.20	251.02	375.60	347.41	196.52	195.35
Less : Current Liabilities and Provisions
Current Liabilities	42.02	37.92	36.94	90.45	32.80	40.83
Provisions	0.25	0.23	0.24	0.13	0.14	0.71
Total Current Liabilities & Provisions	42.27	38.15	37.19	90.58	32.94	41.54
Net Current Assets	300.93	212.87	338.42	256.83	163.58	153.81
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	2.02	1.88	1.70	0.76	0.00	0.00
Deferred Tax Liability	22.01	18.50	15.92	15.53	14.36	12.44
Net Deferred Tax	-19.99	-16.62	-14.22	-14.77	-14.36	-12.44
Other Assets	8.04	5.13	7.85	3.37	34.08	4.17
Total Assets	1211.34	1125.31	1129.50	1039.99	985.73	830.52
Contingent Liabilities	1.78	4.10	3.26	0.00	0.00	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	555.74	654.95	666.54	490.53	366.25	434.06
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	555.74	654.95	666.54	490.53	366.25	434.06
Other Income	8.40	16.80	16.00	16.82	7.27	17.20
Stock Adjustments	50.85	-57.23	37.06	54.23	27.68	-3.52
Total Income	614.99	614.52	719.60	561.58	401.20	447.74
EXPENDITURE :
Raw Materials	355.56	377.83	477.33	366.79	269.33	259.32
Power & Fuel Cost	44.01	40.24	44.17	29.57	25.55	31.69
Employee Cost	22.85	19.51	17.09	14.66	11.33	15.07
Other Manufacturing Expenses	22.21	21.54	19.61	11.97	8.33	10.43
Selling & Administrative Expenses	47.63	40.49	70.32	45.61	19.06	21.60
Miscellaneous Expenses	5.58	6.24	4.83	2.38	8.05	4.42
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	497.85	505.86	633.35	470.98	341.65	342.52
Operating Profit	117.13	108.66	86.25	90.61	59.55	105.22
Interest	22.78	20.25	25.91	25.20	4.41	20.87
Gross Profit	94.35	88.41	60.34	65.41	55.14	84.35
Depreciation	51.71	45.95	43.48	43.86	43.34	57.47
Profit Before Tax	42.64	42.46	16.86	21.55	11.80	26.88
Tax	7.55	8.43	3.17	5.83	3.66	7.27
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	3.37	2.40	0.85	0.41	1.63	-5.12
Reported Net Profit	31.72	31.63	12.84	15.30	6.52	24.72
Extraordinary Items	0.00	-0.64	-0.20	1.40	0.29	0.97
Adjusted Net Profit	31.72	32.27	13.04	13.90	6.23	23.75
Adjustment below Net Profit	0.00	0.00	-139.52	0.00	-0.22	0.00
P & L Balance brought forward	635.00	605.99	735.30	493.45	488.81	468.91
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	2.67	2.63	2.63	2.67	1.65	4.83
P & L Balance carried down	664.05	635.00	605.99	506.09	493.45	488.81
Dividend	0.00	0.00	0.00	0.00	0.00	0.80
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	10.00	10.00	10.00	10.00	10.00	10.00
Dividend Per Share(Rs)	0.10	0.10	0.10	0.10	0.10	0.10
Earnings Per Share-Unit Curr	1.19	1.19	0.48	0.57	0.24	0.93
Earnings Per Share(Adj)-Unit Curr	1.19	1.19	0.48	0.57	0.24	0.93
Book Value-Unit Curr	35.73	34.64	33.55	25.36	24.92	24.72
Book Value(Adj)-Unit Curr	35.73	34.64	33.55	25.36	24.92	24.72

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	130.38	149.12	151.46
Other Operating Income	0.00	0.00	0.00
Other Income	2.04	1.20	1.52
Total Income	132.42	150.32	152.98
Total Expenditure	107.59	124.40	125.88
PBIDT	24.83	25.92	27.10
Interest	7.02	5.26	6.88
PBDT	17.81	20.66	20.22
Depreciation	13.19	13.22	12.85
Tax	0.94	1.62	1.20
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.44	0.14	0.72
Reported Profit After Tax	3.24	5.67	5.44
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	3.24	5.67	5.44
EPS (Unit Curr.)	0.12	0.21	0.20
EPS (Adj) (Unit Curr.)	0.12	0.21	0.20
Calculated EPS (Unit Curr.)	0.12	0.21	0.20
Calculated EPS (Adj) (Unit Curr.)	0.12	0.21	0.20
Calculated EPS (Ann.) (Unit Curr.)	0.49	0.85	0.82
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.49	0.85	0.82
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	26.66	26.66	26.66
Reserve & Surplus	0.00	0.00	925.90
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(%)	19.04	17.38	17.89
PBDTM(%)	13.66	13.85	13.35
PATM(%)	2.49	3.80	3.59

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.24	0.23	0.37	0.50	0.36
Long Term Debt-Equity Ratio	0.06	0.02	0.11	0.23	0.11
Current Ratio	1.34	1.25	1.26	1.04	0.90
Fixed Assets	0.44	0.57	0.73	0.63	0.46
Inventory	4.56	5.14	4.24	4.25	5.62
Debtors	4.48	4.46	4.32	4.08	3.60
Interest Cover Ratio	2.87	3.10	1.65	1.85	3.68
PBIDTM (%)	21.08	16.59	12.94	18.47	16.26
PBITM (%)	11.77	9.57	6.42	9.53	4.43
PBDTM (%)	16.98	13.50	9.05	13.33	15.06
CPM (%)	15.01	11.85	8.45	12.06	13.61
APATM (%)	5.71	4.83	1.93	3.12	1.78
ROCE (%)	5.60	5.56	3.94	4.61	1.79
RONW (%)	3.38	3.48	1.63	2.28	0.98

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Dec 2025	229.80	189.60	199.95	201.07	155.51	168.06	5,330.84
Nov 2025	226.80	184.30	212.90	200.95	151.05	178.94	5,676.10
Oct 2025	201.45	168.55	196.20	177.89	128.79	164.91	5,230.86
Sep 2025	208.90	176.40	183.90	187.38	146.64	154.57	4,902.93
Aug 2025	220.80	191.10	192.15	192.33	159.74	161.50	5,122.88
Jul 2025	251.00	216.85	219.15	217.91	179.37	184.20	5,842.73
Jun 2025	247.95	194.20	236.85	218.17	156.73	199.07	6,314.62
May 2025	198.80	171.00	196.30	171.23	138.04	164.99	5,233.53
Apr 2025	204.75	172.00	179.45	180.84	136.92	150.83	4,784.29
Mar 2025	209.80	183.55	189.00	179.11	153.19	158.86	5,038.90
Feb 2025	252.65	191.40	197.10	215.43	153.56	162.84	5,254.85
Jan 2025	273.60	230.55	247.75	241.63	183.55	204.69	6,605.23
Share Prices Of 2024
Dec 2024	289.25	245.10	247.95	245.20	200.17	204.85	6,610.56
Nov 2024	283.10	249.00	253.20	242.37	204.45	209.19	6,750.53
Oct 2024	289.35	254.75	268.25	255.76	208.79	221.62	7,151.77
Sep 2024	300.10	259.00	275.40	255.43	211.98	227.53	7,342.40
Aug 2024	302.05	261.30	265.55	265.92	212.43	219.39	7,079.79
Jul 2024	338.80	271.70	286.10	302.50	209.59	236.37	7,627.67
Jun 2024	338.40	255.25	323.75	300.49	187.39	267.48	8,631.45
May 2024	326.30	261.50	306.10	283.35	204.55	252.89	8,160.89

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 Powered By CMOTS Infotech ( ISO 9001:2015 Certified )

DJIA 49520.87
233.75 0.47%

S&P 500 6986.78
44.32 0.64%

HANG SENG 26231.80
82.49 0.32%

NIKKEI 225 51918.01
800.75 1.57%

FTSE 100 10123.15
78.46 0.78%

NIFTY 25683.30
-193.55 -0.75%

× Ask Your Question