IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	229.05 May 19,2026 10:29:00	229.88 May 19,2026 10:24:58
Today's Change( )	-7.15 (-3.03%)	-2.53 (-1.09%)
Open( )	233.00	226.39
Prev Close( )	236.20	232.41
Volume	395.00	2,393.00
Today's Range( )	236.95 - 226.70	240.30 - 226.39
52-Week Range( )	279.10 - 144.35	279.33 - 141.53
Buy (Size)	228.20(×75)	229.05(×1)
Sell (Size)	229.05(×4)	231.07(×1)

Company Background


Incorporation Year	1983
Registered Office	Survey No 394 (P),Saily Village, Silvassa, Dadra & Nagar Haveli-396230
Telephone	91-260-2640596/99
Fax	91-260-2640597
Chairman	R R Mandawewala
Managing Director	Abhishek Mandawewala
Company Secretary	Kaushal R Patvi
Auditor	Price Waterhouse Chartered Accountants LLP
Face Value	10
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 Exe)&Dir(Non-Ind)	R R Mandawewala
Managing Director & CEO	Abhishek Mandawewala
E D & Wholetime Director	KHUSHBOO ABHISHEK MANDAWEWALA
Independent Non Exe. Director	Kantilal Narandas Patel Mala Todarwal Harsh Bhuta James Mccallum
Company Secretary	Kaushal R Patvi

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	58.50	50.63	50.35	50.15	50.04	49.98
Reserves Total	519.15	373.20	369.90	359.82	307.62	293.51
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	577.65	423.83	420.25	409.97	357.66	343.49
Secured Loans	140.78	227.41	240.95	201.80	182.54	226.26
Unsecured Loans	61.01	96.61	34.79	87.89	43.65	34.35
Total Debt	201.79	324.02	275.74	289.69	226.19	260.61
Other Liabilities	7.52	7.73	9.85	13.10	8.59	7.47
Total Liabilities	786.96	755.58	705.84	712.76	592.44	611.57
APPLICATION OF FUNDS :
Gross Block	851.56	795.47	714.71	679.02	594.81	582.90
Less : Accumulated Depreciation	369.34	315.34	266.69	220.05	176.04	142.48
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	482.22	480.13	448.02	458.97	418.77	440.42
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	11.18	20.25	30.96	14.95	17.22	7.12
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.06	0.01	0.01	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	250.54	214.62	199.40	188.29	158.18	128.90
Sundry Debtors	130.93	122.83	104.05	111.91	100.02	113.97
Cash and Bank Balance	31.67	19.58	22.20	20.74	30.81	22.64
Loans and Advances	88.68	133.67	84.71	99.46	66.25	58.63
Total Current Assets	501.81	490.70	410.36	420.40	355.26	324.13
Less : Current Liabilities and Provisions
Current Liabilities	236.88	263.45	209.14	200.69	234.95	199.92
Provisions	7.08	5.72	5.39	13.20	8.22	3.33
Total Current Liabilities & Provisions	243.96	269.17	214.52	213.89	243.17	203.26
Net Current Assets	257.85	221.53	195.84	206.51	112.09	120.87
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	70.58	76.62	69.04	75.32	84.50	86.37
Deferred Tax Liability	53.98	55.70	49.08	53.36	47.76	50.47
Net Deferred Tax	16.60	20.92	19.96	21.96	36.74	35.90
Other Assets	19.04	12.75	11.05	10.36	7.61	7.26
Total Assets	786.95	755.59	705.84	712.76	592.44	611.56
Contingent Liabilities	0.00	0.00	0.00	0.00	0.00	10.66

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	1489.00	1358.16	1457.78	1491.46	947.41	1027.98
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1489.00	1358.16	1457.78	1491.46	947.41	1027.98
Other Income	6.01	6.92	7.87	4.36	2.81	3.37
Stock Adjustments	26.35	-9.53	1.93	24.68	16.92	7.07
Total Income	1521.36	1355.55	1467.58	1520.50	967.14	1038.42
EXPENDITURE :
Raw Materials	822.91	746.93	873.97	878.63	514.73	572.28
Power & Fuel Cost	115.38	105.88	103.75	89.73	73.67	79.06
Employee Cost	84.20	73.63	63.25	62.59	61.18	60.78
Other Manufacturing Expenses	212.26	195.66	177.37	176.32	138.42	150.03
Selling & Administrative Expenses	145.26	112.67	132.72	136.38	70.05	69.63
Miscellaneous Expenses	17.19	19.52	13.37	10.78	14.91	13.43
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1397.21	1254.29	1364.43	1354.43	872.96	945.21
Operating Profit	124.15	101.27	103.14	166.07	94.17	93.20
Interest	42.77	42.03	35.99	35.94	34.09	38.24
Gross Profit	81.38	59.24	67.15	130.13	60.08	54.96
Depreciation	62.01	57.91	56.52	50.56	42.70	44.78
Profit Before Tax	19.37	1.33	10.63	79.57	17.38	10.18
Tax	5.27	0.22	4.36	14.04	3.98	1.75
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	2.46	-0.94	-0.89	14.72	-0.69	-8.98
Reported Net Profit	11.64	2.04	7.17	50.81	14.09	17.41
Extraordinary Items	-1.03	-3.77	-0.65	-1.47	-1.88	-4.17
Adjusted Net Profit	12.67	5.81	7.82	52.28	15.97	21.58
Adjustment below Net Profit	0.06	-0.03	0.75	0.13	-0.29	-0.11
P & L Balance brought forward	266.62	264.61	256.69	205.75	191.95	174.65
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	0.00
P & L Balance carried down	278.32	266.62	264.61	256.69	205.75	191.95
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 %	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	1.99	0.40	1.42	10.13	2.82	3.48
Earnings Per Share(Adj)-Unit Curr	1.99	0.40	1.42	10.13	2.82	3.48
Book Value-Unit Curr	98.74	83.71	83.46	81.74	71.48	68.73
Book Value(Adj)-Unit Curr	98.74	83.71	83.46	81.74	71.48	68.73

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	323.72	349.15	326.48
Other Operating Income	0.00	0.00	0.00
Other Income	1.29	4.92	2.10
Total Income	325.01	354.07	328.58
Total Expenditure	300.30	329.73	309.80
PBIDT	24.71	24.34	18.78
Interest	8.36	8.31	7.59
PBDT	16.35	16.03	11.19
Depreciation	14.04	16.59	16.74
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.83	-0.17	-2.00
Reported Profit After Tax	1.48	-0.39	-3.55
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	1.48	-0.39	-3.55
EPS (Unit Curr.)	0.25	-0.06	-0.61
EPS (Adj) (Unit Curr.)	0.25	-0.06	-0.61
Calculated EPS (Unit Curr.)	0.25	-0.07	-0.61
Calculated EPS (Adj) (Unit Curr.)	0.25	-0.07	-0.61
Calculated EPS (Ann.) (Unit Curr.)	1.01	-0.27	-2.42
Calculated EPS (Adj) (Ann.) (Unit Curr.)	1.01	-0.27	-2.42
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	58.58	58.58	58.58
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(%)	7.63	6.97	5.75
PBDTM(%)	5.05	4.59	3.43
PATM(%)	0.46	-0.11	-1.09

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.53	0.71	0.68	0.67	0.69
Long Term Debt-Equity Ratio	0.19	0.33	0.40	0.47	0.52
Current Ratio	1.18	1.15	1.27	1.31	1.27
Fixed Assets	1.81	1.80	2.09	2.34	1.61
Inventory	6.40	6.56	7.52	8.61	6.60
Debtors	11.74	11.97	13.50	14.08	8.85
Interest Cover Ratio	1.45	1.14	1.33	3.21	1.58
PBIDTM (%)	8.34	7.79	7.15	11.13	10.20
PBITM (%)	4.17	3.53	3.27	7.74	5.69
PBDTM (%)	5.47	4.70	4.68	8.73	6.60
CPM (%)	4.95	4.69	4.41	6.80	6.19
APATM (%)	0.78	0.43	0.54	3.41	1.69
ROCE (%)	8.06	6.55	6.73	17.70	8.96
RONW (%)	2.32	1.38	1.88	13.24	4.56

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2026	248.60	182.90	236.05	115.87	84.61	109.20	1,383.59
Mar 2026	207.50	164.60	180.00	99.71	69.83	83.27	1,055.05
Feb 2026	214.95	155.10	198.90	106.87	71.16	91.96	1,165.18
Jan 2026	178.70	144.35	160.35	87.01	65.65	74.14	939.35
Share Prices Of 2025
Dec 2025	183.00	146.50	178.95	86.53	61.65	82.74	1,048.31
Nov 2025	194.00	157.00	168.05	100.38	64.79	77.70	984.46
Oct 2025	201.00	168.00	178.80	108.45	72.98	82.67	1,047.43
Sep 2025	204.95	177.45	192.80	100.03	77.88	89.14	1,129.44
Aug 2025	215.05	186.70	192.50	101.15	86.23	89.00	1,127.69
Jul 2025	248.95	206.10	208.95	125.16	92.14	96.61	1,224.05
Jun 2025	279.10	225.85	240.95	135.66	96.89	111.41	1,411.51
May 2025	226.50	190.10	226.50	104.72	79.94	104.72	1,326.86
Apr 2025	253.50	195.35	198.90	128.17	88.62	91.87	1,163.98
Mar 2025	222.45	169.90	220.10	108.95	76.44	101.62	1,287.56
Feb 2025	242.00	192.00	195.65	261.09	175.08	196.99	1,144.53
Jan 2025	273.60	210.05	222.70	285.88	208.42	224.23	1,302.77
Share Prices Of 2024
Dec 2024	323.90	235.00	248.75	359.66	223.80	250.46	1,455.16
Nov 2024	264.90	221.00	238.00	292.44	209.26	239.63	1,392.28
Oct 2024	250.00	213.00	226.80	226.44	184.26	228.36	1,326.76
Sep 2024	224.15	135.00	224.15	195.72	114.24	195.72	1,137.14

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

DJIA 49708.56
161.38 0.33%

S&P 500 7424.10
-5.40 -0.07%

HANG SENG 25675.19
-287.55 -1.11%

NIKKEI 225 60874.73
-534.56 -0.87%

FTSE 100 10297.25
101.88 1.00%

NIFTY 23739.20
89.25 0.38%

× Ask Your Question