IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	N.A	54.10 Sep 16,2026 EOD
Today's Change( )	N.A	0.00 (0.00%)
Open( )	N.A	57.95
Prev Close( )	N.A	54.10
Volume	N.A	45,600.00
Today's Range( )	N.A	58.00 - 54.10
52-Week Range( )	N.A	105.10 - 49.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2008
Registered Office	624 Lodha Supremus II A Wing,North Towers Rd No 22 WagleEst, Thane, Maharashtra-400604
Telephone	91-22-61560404
Fax	NA
Chairman	Navin Nandakuar Korpe
Managing Director	Kedar Korpe
Company Secretary	Naman Sankhla
Auditor	Shah & Modi
Face Value	10
Market Lot	1200
Listing	NSE - SMENSE - SME
Registrar	Bigshare Services Pvt Ltd Office No S6-2,Pinnacle Busine.Park,Mahakali Caves Road,Mumbai - 400093

Board of Directors


Chairman/ED & CEO	Navin Nandakuar Korpe
E D & Wholetime Director	Akshay Navin Korpe
Executive Director / Managing Director / CFO	Kedar Korpe
Non-Exec & Non-Independent Dir	Anita Navin Korpe
Independent Non Exe. Director	Chandrashekar Joshi Rajendra Ramchandra Gadve Srikant Venkatrao Jainapur
Company Sec. & Compli. Officer	Naman Sankhla

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	10.35	9.69	9.69	9.69	9.69	9.69
Reserves Total	53.97	41.97	37.23	34.77	29.31	24.66
Equity Share Warrants	3.35	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	67.67	51.66	46.92	44.46	39.00	34.35
Secured Loans	15.92	11.42	11.23	7.62	6.30	3.75
Unsecured Loans	5.51	12.79	0.00	0.00	0.00	0.00
Total Debt	21.43	24.21	11.23	7.62	6.30	3.75
Other Liabilities	0.38	0.31	0.25	0.21	0.16	0.15
Total Liabilities	89.48	76.18	58.40	52.29	45.46	38.25
APPLICATION OF FUNDS :
Gross Block	8.07	7.60	5.40	5.14	4.29	4.16
Less : Accumulated Depreciation	5.46	4.35	3.74	3.49	3.05	2.57
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	2.61	3.25	1.66	1.65	1.24	1.59
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	1.82	1.07	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.59	0.29	0.20	0.20	0.20	0.20
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	35.68	36.06	31.03	27.74	23.63	25.86
Cash and Bank Balance	4.67	2.31	2.40	2.11	2.00	2.01
Loans and Advances	68.97	56.73	39.52	34.62	27.74	24.41
Total Current Assets	109.32	95.10	72.94	64.48	53.37	52.28
Less : Current Liabilities and Provisions
Current Liabilities	25.56	25.50	22.57	18.49	13.25	19.32
Provisions	0.60	0.42	0.57	0.84	0.21	0.10
Total Current Liabilities & Provisions	26.16	25.92	23.14	19.33	13.46	19.42
Net Current Assets	83.16	69.18	49.80	45.15	39.90	32.86
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	1.29	1.50	1.43	1.21	1.10	0.00
Deferred Tax Liability	0.36	0.33	0.03	0.00	0.00	0.00
Net Deferred Tax	0.93	1.17	1.40	1.21	1.10	0.00
Other Assets	2.20	2.29	3.52	3.02	3.02	3.62
Total Assets	89.49	76.17	58.41	52.30	45.46	38.26
Contingent Liabilities	18.16	18.16	0.00	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	213.72	180.33	157.30	143.32	101.77	107.00
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	213.72	180.33	157.30	143.32	101.77	107.00
Other Income	0.54	0.69	1.00	0.78	0.46	0.42
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	214.26	181.02	158.30	144.10	102.23	107.42
EXPENDITURE :
Raw Materials	10.49	12.68	12.89	5.00	4.59	1.21
Power & Fuel Cost	0.28	0.30	0.39	0.24	0.41	0.29
Employee Cost	165.06	135.61	122.97	115.28	80.71	92.52
Other Manufacturing Expenses	0.32	0.58	1.56	3.30	0.64	0.09
Selling & Administrative Expenses	21.02	21.69	15.14	12.11	9.59	9.41
Miscellaneous Expenses	5.29	1.08	0.74	0.21	0.83	4.97
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	202.46	171.93	153.69	136.14	96.76	108.48
Operating Profit	11.79	9.09	4.61	7.95	5.47	-1.07
Interest	2.45	2.67	1.46	1.46	1.19	1.27
Gross Profit	9.34	6.42	3.15	6.49	4.28	-2.34
Depreciation	1.11	1.07	0.40	0.45	0.63	0.78
Profit Before Tax	8.23	5.35	2.75	6.04	3.65	-3.12
Tax	1.15	0.39	0.47	0.69	0.10	0.31
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.24	0.23	-0.19	-0.11	-1.10	0.21
Reported Net Profit	6.84	4.73	2.47	5.46	4.65	-3.63
Extraordinary Items	0.00	0.01	0.04	0.00	0.00	0.00
Adjusted Net Profit	6.84	4.72	2.43	5.46	4.65	-3.63
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	29.66	24.93	22.46	17.00	12.36	16.57
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.58
P & L Balance carried down	36.50	29.66	24.93	22.46	17.00	12.36
Dividend	0.00	0.00	0.00	0.00	0.00	0.48
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	6.61	4.89	2.55	5.64	4.80	-3.75
Earnings Per Share(Adj)-Unit Curr	6.61	4.89	2.55	5.64	4.80	-3.75
Book Value-Unit Curr	62.14	53.32	48.44	45.89	40.25	35.46
Book Value(Adj)-Unit Curr	62.14	53.32	48.44	45.89	40.25	35.46

Quarterly Results

Quarters :

Particulars	Jun 2026 ( Cr)	Mar 2026 ( Cr)	Dec 2025 ( Cr)
Gross Sales	57.59	59.75	61.64
Other Operating Income	0.00	0.00	0.00
Other Income	0.70	0.36	0.48
Total Income	58.29	60.11	62.11
Total Expenditure	58.04	59.13	59.81
PBIDT	0.25	0.98	2.31
Interest	0.40	0.44	0.59
PBDT	-0.14	0.54	1.71
Depreciation	0.32	0.40	0.39
Tax	0.00	-0.20	-0.09
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.11	0.02	0.03
Reported Profit After Tax	-0.57	0.32	1.39
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	-0.57	0.32	1.39
EPS (Unit Curr.)	-0.49	0.30	1.26
EPS (Adj) (Unit Curr.)	-0.49	0.30	1.26
Calculated EPS (Unit Curr.)	-0.49	0.28	1.19
Calculated EPS (Adj) (Unit Curr.)	-0.49	0.28	1.19
Calculated EPS (Ann.) (Unit Curr.)	-1.97	1.11	4.74
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-1.97	1.11	4.74
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	11.69	11.69	11.69
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(%)	0.43	1.64	3.75
PBDTM(%)	-0.24	0.90	2.77
PATM(%)	-0.99	0.54	2.26

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.38	0.36	0.21	0.17	0.14
Long Term Debt-Equity Ratio	0.00	0.01	0.01	-6346.49	0.01
Current Ratio	2.11	2.03	2.33	0.00	2.55
Fixed Assets	27.28	27.74	29.85	30.40	24.09
Inventory	0.00	0.00	0.00	0.00	0.00
Debtors	5.96	5.38	5.35	5.58	4.11
Interest Cover Ratio	4.36	3.00	2.88	5.14	4.07
PBIDTM (%)	5.52	5.04	2.93	5.55	5.37
PBITM (%)	5.00	4.45	2.68	5.23	4.76
PBDTM (%)	4.37	3.56	2.00	4.53	4.21
CPM (%)	3.72	3.22	1.82	4.12	5.19
APATM (%)	3.20	2.62	1.57	3.81	4.57
ROCE (%)	12.89	11.92	7.61	15.34	11.56
RONW (%)	11.46	9.60	5.41	13.08	12.68

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Aug 2026	60.80	52.35	56.60	10.89	8.27	9.67	66.15
Jul 2026	63.25	54.00	59.00	10.81	8.91	10.08	68.95
Jun 2026	58.95	49.00	54.95	10.07	7.93	9.39	64.22
May 2026	61.40	54.10	54.10	11.52	9.24	9.24	63.23
Apr 2026	64.00	54.15	56.95	10.94	8.80	9.73	66.56
Mar 2026	72.30	56.05	60.00	13.13	8.95	10.25	70.12
Feb 2026	79.00	67.50	73.60	14.11	11.37	12.58	86.02
Jan 2026	84.50	75.10	75.10	14.44	12.83	12.83	87.77
Share Prices Of 2025
Dec 2025	84.40	79.30	83.25	14.42	13.18	14.22	97.30
Nov 2025	92.00	82.80	88.80	15.90	13.50	15.17	103.78
Oct 2025	95.80	83.75	89.85	16.77	13.78	15.35	105.01
Sep 2025	105.10	77.00	84.00	16.72	11.64	14.35	98.17
Aug 2025	93.80	79.25	80.85	14.92	11.53	12.24	83.70
Jul 2025	112.95	88.80	93.95	18.22	12.70	14.22	97.26
Jun 2025	106.00	92.30	93.00	16.04	13.57	14.08	96.28
May 2025	117.25	96.60	101.00	17.75	13.78	15.29	104.56
Apr 2025	112.85	93.65	101.90	17.08	13.50	15.42	105.49
Mar 2025	150.00	100.00	102.00	23.01	14.84	15.44	105.59
Feb 2025	164.85	111.40	153.00	38.54	22.17	33.56	158.39
Jan 2025	175.10	150.95	158.85	38.46	31.46	34.84	164.44

IMSL APPS

Company

Market Board

Important Links

Authorised Person Details
Branch Details
Account Opening Process
Investor Complaints Redressal Process
Online Grievance Redressal (ODR)
ODR Circular
SCORES
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

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.

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 51795.38
312.48 0.61%

S&P 500 7657.54
84.73 1.12%

HANG SENG 24586.32
-127.47 -0.52%

NIKKEI 225 63960.24
37.24 0.06%

FTSE 100 10816.25
127.78 1.20%

NIFTY 23312.30
41.70 0.18%

× Ask Your Question