IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	1,327.80 Jan 20,2026 14:33:00	1,326.00 Jan 20,2026 14:28:49
Today's Change( )	-27.85 (-2.05%)	-22.20 (-1.65%)
Open( )	1,344.50	1,349.40
Prev Close( )	1,355.65	1,348.20
Volume	1,343.00	13,890.00
Today's Range( )	1,349.90 - 1,316.25	1,350.00 - 1,317.00
52-Week Range( )	1,569.00 - 1,218.15	1,574.85 - 1,218.50
Buy (Size)	1,323.35(×8)	1,324.10(×52)
Sell (Size)	1,331.40(×63)	1,327.00(×12)

Company Background


Incorporation Year	1986
Registered Office	Accelya Enclave 685/2B&2C 1st,Flr Sharada Arcade Satara Road, Pune, Maharashtra-411037
Telephone	91-20-66083777
Fax	91-20-24231639
Chairman	James Davidson
Managing Director	GURUDAS VASUDEV SHENOY
Company Secretary	Ninad Umranikar
Auditor	Deloitte Haskins & Sells LLP
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda,Hyderabad-500032

Board of Directors


Company Sec. & Compli. Officer	Ninad Umranikar
Non Executive Director	Jose Maria Hurtado
Chairman & Independent Director	James Davidson
Independent Director	Saurav Adhikari
Managing Director	GURUDAS VASUDEV SHENOY
Independent Director	Ravi Menon Meena Jagtiani

Balance Sheet

Particulars (Sources Of Funds)	Jun 2025 ( Cr)	Jun 2024 ( Cr)	Jun 2023 ( Cr)	Jun 2022 ( Cr)	Jun 2021 ( Cr)	Jun 2020 ( Cr)
Share Capital	14.93	14.93	14.93	14.93	14.93	14.93
Reserves Total	242.85	248.27	236.72	241.41	214.57	221.02
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	257.78	263.20	251.65	256.34	229.50	235.95
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	62.03	33.45	14.64	24.96	38.85	49.03
Total Debt	62.03	33.45	14.64	24.96	38.85	49.03
Other Liabilities	24.00	14.60	6.70	5.32	4.82	4.81
Total Liabilities	343.81	311.25	272.99	286.62	273.17	289.79
APPLICATION OF FUNDS :
Gross Block	315.29	288.66	225.97	245.74	252.32	246.61
Less : Accumulated Depreciation	233.48	225.60	172.26	174.92	160.43	139.86
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	81.81	63.06	53.71	70.82	91.89	106.75
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	14.83	6.11	4.00	1.95	8.70	5.69
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	89.25	70.86	103.04	95.64	70.24	57.59
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	89.43	86.30	86.32	76.97	51.14	61.02
Cash and Bank Balance	48.28	65.70	15.58	38.92	28.97	48.25
Loans and Advances	61.78	52.61	50.10	31.87	52.63	48.61
Total Current Assets	199.49	204.61	152.01	147.76	132.74	157.89
Less : Current Liabilities and Provisions
Current Liabilities	67.90	54.20	45.90	40.38	39.77	53.70
Provisions	12.93	9.56	15.69	8.81	6.71	5.62
Total Current Liabilities & Provisions	80.83	63.76	61.60	49.19	46.48	59.31
Net Current Assets	118.66	140.85	90.41	98.58	86.25	98.57
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	12.81	11.30	10.60	8.92	7.97	8.11
Deferred Tax Liability	0.32	0.25	0.49	0.07	0.13	0.19
Net Deferred Tax	12.49	11.05	10.11	8.85	7.84	7.92
Other Assets	26.77	19.33	11.71	10.78	8.25	13.26
Total Assets	343.81	311.26	272.98	286.62	273.17	289.78
Contingent Liabilities	6.95	6.95	7.04	8.39	8.39	12.62

Profit and Loss

Particulars(INCOME)	Jun 2025 ( Cr)	Jun 2024 ( Cr)	Jun 2023 ( Cr)	Jun 2022 ( Cr)	Jun 2021 ( Cr)	Jun 2020 ( Cr)
Sales Turnover	501.23	453.06	411.60	327.17	251.01	354.98
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	501.23	453.06	411.60	327.17	251.01	354.98
Other Income	17.56	17.84	21.94	16.01	18.76	14.87
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	518.79	470.90	433.54	343.18	269.77	369.85
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	1.05	1.17	1.48	1.49	2.01	3.07
Employee Cost	155.37	157.70	151.24	138.70	123.22	135.09
Other Manufacturing Expenses	60.96	44.92	25.93	20.07	17.42	15.81
Selling & Administrative Expenses	97.00	65.32	58.99	38.19	29.33	50.95
Miscellaneous Expenses	11.67	43.17	5.35	8.47	9.66	16.98
Less : Pre-operative Expenses Capitalised	12.58	7.07	3.71	4.07	8.94	8.56
Total Expenditure	313.47	305.20	239.29	202.85	172.70	213.34
Operating Profit	205.32	165.70	194.25	140.33	97.07	156.51
Interest	3.42	1.85	2.07	3.43	4.47	5.49
Gross Profit	201.90	163.85	192.18	136.90	92.60	151.02
Depreciation	28.03	30.51	33.78	35.41	33.85	32.11
Profit Before Tax	173.87	133.34	158.40	101.49	58.75	118.91
Tax	44.46	40.69	39.88	25.12	13.68	32.85
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.95	-0.95	0.01	-1.06	-0.12	-2.58
Reported Net Profit	130.37	93.60	118.51	77.44	45.19	88.64
Extraordinary Items	0.42	-24.37	8.91	0.12	0.06	0.21
Adjusted Net Profit	129.95	117.97	109.60	77.32	45.13	88.43
Adjustment below Net Profit	-1.45	0.05	-3.79	0.15	0.60	-5.83
P & L Balance brought forward	191.71	180.15	184.84	158.00	164.45	118.96
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	134.34	82.09	119.41	50.75	52.24	37.32
P & L Balance carried down	186.28	191.71	180.15	184.84	158.00	164.45
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 %	900.00	650.00	650.00	620.00	520.00	100.00
Dividend Per Share(Rs)	90.00	65.00	65.00	62.00	52.00	10.00
Earnings Per Share-Unit Curr	87.34	62.70	79.39	51.88	30.28	59.38
Earnings Per Share(Adj)-Unit Curr	87.34	62.70	79.39	51.88	30.28	59.38
Book Value-Unit Curr	172.69	176.33	168.58	171.73	153.75	158.07
Book Value(Adj)-Unit Curr	172.69	176.33	168.58	171.73	153.75	158.07

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	133.59	126.60	130.57
Other Operating Income	0.00	0.00	0.00
Other Income	3.00	5.06	6.41
Total Income	136.59	131.65	136.98
Total Expenditure	86.44	77.73	85.44
PBIDT	50.15	53.93	51.54
Interest	2.22	1.02	0.72
PBDT	47.93	52.90	50.82
Depreciation	9.41	7.54	6.46
Tax	4.43	11.33	10.73
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	5.41	-0.38	0.38
Reported Profit After Tax	28.67	34.41	33.24
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	28.67	34.41	33.24
EPS (Unit Curr.)	19.21	23.05	22.27
EPS (Adj) (Unit Curr.)	19.21	23.05	22.27
Calculated EPS (Unit Curr.)	19.21	23.05	22.27
Calculated EPS (Adj) (Unit Curr.)	19.21	23.05	22.27
Calculated EPS (Ann.) (Unit Curr.)	76.83	92.21	89.07
Calculated EPS (Adj) (Ann.) (Unit Curr.)	76.83	92.21	89.07
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	14.93	14.93	14.93
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(%)	37.54	42.60	39.47
PBDTM(%)	35.88	41.79	38.92
PATM(%)	21.46	27.18	25.46

Financial Ratios

Particulars	Jun 2025	Jun 2024	Jun 2023	Jun 2022	Jun 2021
Debt-Equity Ratio	0.18	0.09	0.08	0.13	0.19
Long Term Debt-Equity Ratio	0.13	0.06	0.03	0.09	0.15
Current Ratio	2.45	2.60	2.40	2.55	2.45
Fixed Assets	1.66	1.76	1.75	1.31	1.01
Inventory	0.00	0.00	0.00	0.00	0.00
Debtors	5.70	5.25	5.04	5.11	4.48
Interest Cover Ratio	51.84	92.03	77.52	30.59	14.14
PBIDTM (%)	40.96	44.31	47.19	42.89	38.67
PBITM (%)	35.37	37.58	38.99	32.07	25.19
PBDTM (%)	40.28	43.90	46.69	41.84	36.89
CPM (%)	31.60	32.77	37.00	34.49	31.49
APATM (%)	26.01	26.04	28.79	23.67	18.00
ROCE (%)	54.13	58.28	57.35	37.48	22.46
RONW (%)	50.05	45.83	46.66	31.88	19.42

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Dec 2025	1,342.00	1,271.90	1,312.50	15.91	14.28	15.08	1,959.07
Nov 2025	1,396.00	1,275.05	1,301.70	16.14	14.54	14.95	1,942.95
Oct 2025	1,524.55	1,379.05	1,389.90	17.83	15.82	15.96	2,074.60
Sep 2025	1,524.00	1,384.95	1,469.95	17.89	15.71	16.88	2,194.09
Aug 2025	1,463.25	1,370.65	1,398.50	17.16	15.50	16.06	2,087.44
Jul 2025	1,465.35	1,359.45	1,387.15	17.13	15.38	15.93	2,070.50
Jun 2025	1,467.85	1,345.45	1,416.95	17.03	14.90	16.28	2,114.98
May 2025	1,435.00	1,241.35	1,398.70	18.85	15.02	17.70	2,087.74
Apr 2025	1,423.65	1,218.15	1,339.05	18.98	15.15	16.94	1,998.70
Mar 2025	1,370.00	1,241.20	1,269.85	17.99	15.52	16.07	1,895.41
Feb 2025	1,452.75	1,272.40	1,286.60	18.64	15.92	16.28	1,920.41
Jan 2025	1,581.15	1,432.50	1,444.55	20.21	17.97	18.28	2,156.17
Share Prices Of 2024
Dec 2024	1,621.90	1,450.05	1,469.00	20.93	18.11	18.59	2,192.67
Nov 2024	1,647.95	1,449.00	1,562.25	21.33	18.23	19.77	2,331.86
Oct 2024	1,898.75	1,526.50	1,599.25	24.16	18.81	20.23	2,387.08
Sep 2024	1,893.00	1,728.05	1,869.10	24.26	21.52	23.65	2,789.87
Aug 2024	1,852.00	1,677.00	1,760.00	24.02	21.06	22.27	2,627.02
Jul 2024	1,977.95	1,704.00	1,812.70	25.73	21.32	22.94	2,705.68
Jun 2024	1,829.00	1,463.85	1,729.10	24.13	17.40	21.88	2,580.90
May 2024	1,727.50	1,600.80	1,614.55	24.32	21.62	21.99	2,409.92

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 49380.33
-83.12 -0.17%

S&P 500 6961.01
-4.46 -0.06%

HANG SENG 26487.52
-76.39 -0.29%

NIKKEI 225 53052.63
-530.94 -0.99%

FTSE 100 10200.95
-34.34 -0.34%

NIFTY 25366.55
-218.95 -0.86%

× Ask Your Question