IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	335.15 Mar 24,2026 EOD	335.45 Mar 24,2026 EOD
Today's Change( )	7.55 (2.30%)	7.85 (2.40%)
Open( )	330.55	333.00
Prev Close( )	327.60	327.60
Volume	5,280.00	111,033.00
Today's Range( )	339.00 - 328.00	339.20 - 327.95
52-Week Range( )	574.95 - 312.50	564.05 - 312.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	335.45(×9)

Company Background


Incorporation Year	1984
Registered Office	Plot No N-198 MIDC Tarapur,Pamtembhi Village Palghar Tal, Thane, Maharashtra-401506
Telephone	91-22-24072249
Fax	91-22-24073462/24070144
Chairman	Chandrakant V. Gogri
Managing Director	Prakash M Patil
Company Secretary	Rushikesh V Deole
Auditor	Gokhale & Sathe
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


CMD & Executive Director	Prakash M Patil
ED / MD / Promoter	Rashesh C Gogri
ED / Joint MD / Promoter	Harshit M Savla
E D & Wholetime Director	Harit P Shah
WTD & Executive Director	Uday M Patil
Non Executive Director	Narendra Jagannath Salvi
Independent Non Exe. Director	Ankit Vikram Paleja Bhaskar Narayan Thorat Neha Gada Hasmukh Dedhia Sandeep Madhusudan Joshi Shri Ajit E. Venugopalan
Company Sec. & Compli. Officer	Rushikesh V Deole
Chairman Emeritus	Chandrakant V. Gogri

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	91.27	91.94	92.60	92.60	93.20	23.30
Reserves Total	1160.08	1083.27	1021.70	879.57	766.41	598.49
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	1251.35	1175.21	1114.30	972.17	859.61	621.79
Secured Loans	409.19	365.66	436.24	449.11	219.77	250.36
Unsecured Loans	106.38	109.06	99.24	70.25	115.96	127.75
Total Debt	515.57	474.72	535.48	519.36	335.73	378.11
Other Liabilities	3.60	2.91	3.15	17.42	29.39	33.68
Total Liabilities	1770.52	1652.84	1652.93	1508.95	1224.73	1033.58
APPLICATION OF FUNDS :
Gross Block	1360.74	1276.97	1141.55	1112.47	1049.30	991.25
Less : Accumulated Depreciation	599.50	554.67	507.07	463.05	418.78	379.68
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	761.24	722.30	634.48	649.42	630.52	611.57
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	273.40	221.62	160.75	59.62	15.95	10.96
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	42.40	29.97	28.62	28.03	24.32	20.38
Current Assets, Loans & Advances
Inventories	407.23	441.77	477.73	488.46	390.38	307.41
Sundry Debtors	701.72	643.95	801.68	711.64	503.99	464.34
Cash and Bank Balance	4.57	3.82	2.68	2.21	3.81	3.85
Loans and Advances	67.02	91.48	67.45	70.88	61.96	49.77
Total Current Assets	1180.55	1181.02	1349.53	1273.19	960.13	825.36
Less : Current Liabilities and Provisions
Current Liabilities	425.81	445.02	467.44	452.95	336.03	356.39
Provisions	3.20	4.03	6.76	2.59	1.28	2.14
Total Current Liabilities & Provisions	429.01	449.05	474.20	455.53	337.30	358.53
Net Current Assets	751.54	731.98	875.33	817.66	622.82	466.83
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	1.35	1.02	0.00	0.00	0.00	0.00
Deferred Tax Liability	74.60	70.76	68.37	70.04	74.97	78.59
Net Deferred Tax	-73.25	-69.74	-68.37	-70.04	-74.97	-78.59
Other Assets	15.20	16.71	22.11	24.26	6.09	2.42
Total Assets	1770.52	1652.84	1652.92	1508.94	1224.73	1033.57
Contingent Liabilities	267.22	242.23	191.39	178.21	151.02	87.80

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	2173.65	2266.91	2497.97	2251.17	1914.89	1634.92
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2173.65	2266.91	2497.97	2251.17	1914.89	1634.92
Other Income	13.57	4.18	2.23	4.77	9.69	9.44
Stock Adjustments	-22.00	-26.77	6.72	77.94	9.08	53.94
Total Income	2165.22	2244.32	2506.92	2333.88	1933.66	1698.30
EXPENDITURE :
Raw Materials	1376.63	1476.42	1723.25	1558.47	1148.99	1099.82
Power & Fuel Cost	149.05	151.64	153.45	126.05	95.64	101.04
Employee Cost	73.88	70.20	64.30	57.17	55.60	52.65
Other Manufacturing Expenses	203.72	201.92	182.71	171.26	138.99	122.62
Selling & Administrative Expenses	74.83	63.27	89.25	89.75	76.70	59.39
Miscellaneous Expenses	8.37	7.52	5.68	5.24	6.72	5.40
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1886.48	1970.96	2218.64	2007.95	1522.64	1440.92
Operating Profit	278.74	273.36	288.28	325.94	411.02	257.38
Interest	32.20	33.21	36.18	23.05	25.71	35.74
Gross Profit	246.54	240.15	252.10	302.89	385.31	221.64
Depreciation	47.79	47.67	47.29	47.39	47.60	46.67
Profit Before Tax	198.75	192.48	204.81	255.50	337.71	174.97
Tax	37.94	49.60	53.25	65.50	84.50	49.55
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	3.50	1.00	-1.25	-5.00	-4.50	-10.25
Reported Net Profit	157.31	141.88	152.81	195.00	257.71	135.67
Extraordinary Items	0.00	0.00	0.00	0.00	0.17	6.35
Adjusted Net Profit	157.31	141.88	152.81	195.00	257.54	129.32
Adjustment below Net Profit	-58.28	-13.32	0.00	-51.64	-69.90	-26.90
P & L Balance brought forward	1052.31	947.13	818.86	704.26	565.52	475.07
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	24.86	23.38	24.54	28.76	49.07	18.32
P & L Balance carried down	1126.48	1052.31	947.13	818.86	704.26	565.52
Dividend	9.13	9.19	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	10.00	10.00	10.00	10.00	25.00	20.00
Dividend Per Share(Rs)	1.00	1.00	1.00	1.00	2.50	2.00
Earnings Per Share-Unit Curr	17.24	15.43	16.50	21.06	27.65	58.23
Earnings Per Share(Adj)-Unit Curr	17.24	15.43	16.50	21.06	27.65	14.56
Book Value-Unit Curr	137.10	127.83	120.34	104.99	92.23	266.86
Book Value(Adj)-Unit Curr	137.10	127.83	120.34	104.99	92.23	66.72

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	528.80	578.95	520.96
Other Operating Income	0.00	0.00	0.00
Other Income	1.22	0.15	0.39
Total Income	530.02	579.10	521.35
Total Expenditure	486.49	503.76	457.01
PBIDT	43.53	75.34	64.34
Interest	6.95	6.01	6.82
PBDT	36.58	69.33	57.52
Depreciation	14.87	13.55	12.27
Tax	-14.38	12.00	-5.39
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	2.25	2.00	2.00
Reported Profit After Tax	33.84	41.78	48.64
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	33.84	41.78	48.64
EPS (Unit Curr.)	3.71	4.58	5.33
EPS (Adj) (Unit Curr.)	3.71	4.58	5.33
Calculated EPS (Unit Curr.)	3.71	4.58	5.33
Calculated EPS (Adj) (Unit Curr.)	3.71	4.58	5.33
Calculated EPS (Ann.) (Unit Curr.)	14.83	18.31	21.32
Calculated EPS (Adj) (Ann.) (Unit Curr.)	14.83	18.31	21.32
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	91.27	91.27	91.27
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(%)	8.23	13.01	12.35
PBDTM(%)	6.92	11.98	11.04
PATM(%)	6.40	7.22	9.34

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.41	0.44	0.51	0.47	0.48
Long Term Debt-Equity Ratio	0.20	0.18	0.14	0.15	0.22
Current Ratio	1.54	1.51	1.43	1.47	1.45
Fixed Assets	1.65	1.87	2.22	2.08	1.88
Inventory	5.12	4.93	5.17	5.12	5.49
Debtors	3.23	3.14	3.30	3.70	3.96
Interest Cover Ratio	7.17	6.80	6.66	12.08	14.14
PBIDTM (%)	12.82	12.06	11.54	14.48	21.46
PBITM (%)	10.62	9.96	9.65	12.37	18.98
PBDTM (%)	11.34	10.59	10.09	13.45	20.12
CPM (%)	9.44	8.36	8.01	10.77	15.94
APATM (%)	7.24	6.26	6.12	8.66	13.46
ROCE (%)	13.49	13.65	15.24	20.38	32.19
RONW (%)	12.97	12.39	14.65	21.29	34.79

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Feb 2026	406.50	355.00	367.00	24.48	19.75	21.29	3,349.61
Jan 2026	418.00	362.60	380.45	24.34	20.77	22.07	3,472.37
Share Prices Of 2025
Dec 2025	425.35	375.85	411.85	25.23	21.46	23.90	3,758.95
Nov 2025	533.60	424.10	425.40	31.80	24.53	24.68	3,882.63
Oct 2025	530.35	478.45	490.65	31.13	26.84	28.47	4,478.16
Sep 2025	534.15	462.20	485.90	31.53	26.41	28.19	4,434.81
Aug 2025	514.00	461.85	469.50	31.85	26.31	27.24	4,285.13
Jul 2025	574.95	457.75	506.55	35.23	25.89	29.39	4,623.28
Jun 2025	494.00	431.35	458.40	29.89	24.47	26.60	4,183.82
May 2025	494.90	341.60	444.95	29.96	19.39	25.82	4,061.06
Apr 2025	373.50	312.50	348.75	22.13	17.62	20.23	3,183.04
Mar 2025	377.00	331.00	339.80	22.69	19.11	19.71	3,101.35
Feb 2025	431.50	349.50	351.35	29.15	22.36	22.60	3,206.77
Jan 2025	477.05	388.00	405.80	31.62	24.82	26.10	3,703.74
Share Prices Of 2024
Dec 2024	495.75	420.00	460.65	33.56	26.77	29.63	4,204.35
Nov 2024	502.50	441.00	461.50	32.78	27.86	29.69	4,212.11
Oct 2024	528.85	467.00	483.60	34.85	29.53	31.11	4,413.82
Sep 2024	590.95	505.05	513.05	38.75	31.98	33.00	4,682.61
Aug 2024	634.90	491.55	583.10	43.98	31.40	37.78	5,360.73
Jul 2024	563.95	500.05	511.05	37.30	32.20	33.11	4,698.34

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 46146.75
-82.73 -0.18%

S&P 500 6578.03
-23.97 -0.36%

HANG SENG 25063.72
681.24 2.79%

NIKKEI 225 52101.04
585.55 1.14%

FTSE 100 9942.10
47.95 0.48%

NIFTY 22912.40
399.75 1.78%

× Ask Your Question