IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	294.05 Sep 11,2026 EOD	293.40 Sep 11,2026 EOD
Today's Change( )	-9.10 (-3.00%)	-9.95 (-3.28%)
Open( )	302.05	303.35
Prev Close( )	303.15	303.35
Volume	7,143.00	216,076.00
Today's Range( )	302.05 - 292.55	303.35 - 292.00
52-Week Range( )	419.80 - 251.90	419.00 - 251.95
Buy (Size)	N.A	293.40(×99)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1989
Registered Office	Sun Magnetica 5th Floor,Nr LIC Serivce Road Louiswadi, Thane, Maharashtra-400604
Telephone	91-22-41703200
Fax	91-22-25835159
Chairman	VASANT RATHI
Managing Director	NA
Company Secretary	NA
Auditor	MSKA & Associates LLP
Face Value	2
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.	VASANT RATHI
E D & Wholetime Director	MUKUND MADHUSUDAN KABRA
Non-Exec & Non-Independent Dir	Rasika Rathi Sunny Sharma
Independent Non Exe. Director	Pramod Kasat Vilas Murlidhar Aurangabadkar NITIN JAGANNATH DESHMUKH Vandana
Independent Director	PRADIP BHAILAL SHAH
CS / Compliance Officer / Legal Head	Sanjay Basantani

Balance Sheet

Particulars (Sources Of Funds)	Mar 2026 ( Cr)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Share Capital	22.39	22.38	22.37	22.37	22.36	22.35
Reserves Total	687.01	606.97	558.11	502.97	457.99	413.10
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.23	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	709.63	629.35	580.48	525.34	480.35	435.45
Secured Loans	0.00	0.00	0.00	0.01	0.00	0.19
Unsecured Loans	1.95	2.76	1.50	2.24	1.58	0.71
Total Debt	1.95	2.76	1.50	2.25	1.58	0.90
Other Liabilities	4.26	1.33	0.66	0.32	0.86	0.99
Total Liabilities	715.84	633.44	582.64	527.91	482.79	437.34
APPLICATION OF FUNDS :
Gross Block	243.19	237.85	212.87	203.62	186.80	172.84
Less : Accumulated Depreciation	92.60	81.35	70.74	60.76	54.77	41.81
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	150.59	156.50	142.13	142.86	132.03	131.03
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	48.69	20.75	21.86	11.03	8.68	7.34
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	345.40	290.36	256.29	201.47	189.37	184.48
Current Assets, Loans & Advances
Inventories	116.52	101.45	96.88	76.79	80.08	63.42
Sundry Debtors	94.32	78.17	75.17	66.67	49.09	54.74
Cash and Bank Balance	2.35	5.83	2.02	24.72	17.98	1.87
Loans and Advances	11.73	10.10	23.47	5.37	12.86	7.32
Total Current Assets	224.92	195.55	197.54	173.55	160.00	127.36
Less : Current Liabilities and Provisions
Current Liabilities	72.87	40.08	36.77	33.81	33.53	38.18
Provisions	4.06	3.32	2.83	2.28	2.14	2.13
Total Current Liabilities & Provisions	76.93	43.40	39.60	36.10	35.67	40.31
Net Current Assets	147.99	152.15	157.94	137.46	124.33	87.05
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	2.43	1.64	1.36	1.12	1.12	1.10
Deferred Tax Liability	13.31	13.44	12.06	12.93	12.27	12.70
Net Deferred Tax	-10.88	-11.80	-10.70	-11.81	-11.15	-11.60
Other Assets	34.04	25.47	15.12	46.89	39.54	39.04
Total Assets	715.83	633.43	582.64	527.89	482.80	437.34
Contingent Liabilities	0.00	0.00	5.35	5.28	5.25	11.28

Profit and Loss

Particulars(INCOME)	Mar 2026 ( Cr)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Sales Turnover	452.77	351.41	365.47	311.53	272.80	283.47
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	452.77	351.41	365.47	311.53	272.80	283.47
Other Income	63.39	61.49	58.81	9.81	9.08	6.82
Stock Adjustments	3.08	6.47	7.83	-1.48	13.52	-1.27
Total Income	519.24	419.37	432.11	319.86	295.40	289.02
EXPENDITURE :
Raw Materials	187.72	148.80	139.56	121.43	112.72	95.03
Power & Fuel Cost	23.69	18.52	22.73	19.58	16.19	11.53
Employee Cost	64.73	56.04	49.39	41.42	39.32	34.23
Other Manufacturing Expenses	20.05	19.74	18.57	14.52	13.53	9.25
Selling & Administrative Expenses	44.34	38.17	33.64	32.37	28.66	28.58
Miscellaneous Expenses	8.46	5.67	22.95	5.64	3.08	2.81
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	348.98	286.93	286.83	234.97	213.49	181.44
Operating Profit	170.26	132.44	145.28	84.89	81.90	107.58
Interest	0.50	0.51	0.39	0.33	0.27	0.22
Gross Profit	169.76	131.93	144.89	84.56	81.63	107.36
Depreciation	12.08	11.41	10.90	10.28	9.56	8.93
Profit Before Tax	157.68	120.52	133.99	74.28	72.07	98.43
Tax	27.07	16.89	26.95	18.25	18.02	24.84
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-1.20	1.22	-1.08	0.50	-0.46	2.57
Reported Net Profit	131.81	102.42	108.12	55.53	54.51	71.01
Extraordinary Items	-3.22	0.07	-15.13	-0.59	0.89	0.51
Adjusted Net Profit	135.03	102.35	123.25	56.12	53.62	70.50
Adjustment below Net Profit	0.84	-0.34	-0.10	0.49	0.02	-0.03
P & L Balance brought forward	514.66	469.61	417.50	372.66	328.19	263.91
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	58.18	57.03	55.91	11.18	10.06	6.70
P & L Balance carried down	589.13	514.66	469.61	417.50	372.66	328.19
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 %	267.50	260.00	255.00	50.00	50.00	45.00
Dividend Per Share(Rs)	5.35	5.20	5.10	1.00	1.00	0.90
Earnings Per Share-Unit Curr	11.78	9.15	9.67	4.97	4.88	6.36
Earnings Per Share(Adj)-Unit Curr	11.78	9.15	9.67	4.97	4.88	6.36
Book Value-Unit Curr	63.38	56.25	51.91	46.98	42.97	38.97
Book Value(Adj)-Unit Curr	63.38	56.25	51.91	46.98	42.97	38.97

Quarterly Results

Quarters :

Particulars	Jun 2026 ( Cr)	Mar 2026 ( Cr)	Dec 2025 ( Cr)
Gross Sales	115.86	116.41	95.58
Other Operating Income	0.00	0.00	0.00
Other Income	2.29	5.16	1.29
Total Income	118.14	121.57	96.88
Total Expenditure	85.45	89.56	75.98
PBIDT	32.70	32.02	20.90
Interest	0.04	0.06	0.05
PBDT	32.66	31.96	20.85
Depreciation	2.92	3.12	3.04
Tax	6.66	6.77	5.58
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.73	-0.22	-1.01
Reported Profit After Tax	22.35	22.30	13.25
Extra-ordinary Items	0.00	0.00	-2.65
Adjusted Profit After Extra-ordinary item	22.35	22.30	15.90
EPS (Unit Curr.)	2.00	1.99	1.18
EPS (Adj) (Unit Curr.)	2.00	1.99	1.18
Calculated EPS (Unit Curr.)	2.00	1.99	1.18
Calculated EPS (Adj) (Unit Curr.)	2.00	1.99	1.18
Calculated EPS (Ann.) (Unit Curr.)	7.98	7.97	4.73
Calculated EPS (Adj) (Ann.) (Unit Curr.)	7.98	7.97	4.73
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	22.40	22.39	22.39
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	2.00	2.00
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(%)	28.22	27.51	21.87
PBDTM(%)	28.19	27.45	21.81
PATM(%)	19.29	19.16	13.86

Financial Ratios

Particulars	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022
Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	2.85	3.61	3.67	3.41	2.83
Fixed Assets	1.88	1.56	1.76	1.60	1.52
Inventory	4.15	3.54	4.21	3.97	3.80
Debtors	5.25	4.58	5.15	5.38	5.25
Interest Cover Ratio	316.36	237.33	393.10	226.09	267.93
PBIDTM (%)	37.60	37.69	44.93	27.25	30.02
PBITM (%)	34.94	34.44	41.95	23.95	26.52
PBDTM (%)	37.49	37.54	44.82	27.14	29.92
CPM (%)	31.78	32.39	36.71	21.12	23.49
APATM (%)	29.11	29.15	33.72	17.82	19.98
ROCE (%)	23.45	19.91	27.61	14.76	15.72
RONW (%)	19.69	16.93	22.29	11.04	11.90

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Aug 2026	343.00	290.80	294.05	30.16	23.47	24.38	3,292.66
Jul 2026	335.95	299.20	315.00	28.86	23.67	26.12	3,527.25
Jun 2026	396.20	297.45	308.00	34.27	23.82	25.54	3,448.87
May 2026	419.80	347.00	364.35	37.44	28.21	30.21	4,079.85
Apr 2026	350.30	252.05	347.95	29.23	19.29	28.84	3,894.49
Mar 2026	303.55	251.90	255.40	25.87	20.59	21.17	2,858.61
Feb 2026	319.40	259.70	300.70	35.57	27.77	32.88	3,365.64
Jan 2026	314.70	260.00	296.55	35.92	27.59	32.43	3,319.19
Share Prices Of 2025
Dec 2025	317.30	286.10	301.30	35.15	29.85	32.95	3,372.35
Nov 2025	353.05	300.00	312.00	39.97	31.74	34.12	3,492.12
Oct 2025	335.00	299.25	308.30	37.10	32.43	33.71	3,450.70
Sep 2025	359.05	316.70	325.40	41.58	34.27	35.57	3,640.61
Aug 2025	366.55	292.45	346.15	40.77	29.96	37.84	3,872.77
Jul 2025	358.70	319.15	350.75	40.10	34.15	38.34	3,924.23
Jun 2025	363.00	295.55	321.50	42.02	31.00	35.14	3,596.98
May 2025	322.60	273.95	305.10	36.80	29.18	33.35	3,413.49
Apr 2025	306.45	260.00	286.05	34.08	27.32	31.27	3,200.36
Mar 2025	304.95	257.85	278.90	35.98	27.19	30.49	3,120.37
Feb 2025	350.70	258.20	259.90	32.53	23.28	23.59	2,907.78
Jan 2025	364.10	312.35	330.00	33.59	26.86	29.96	3,692.06

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 52089.49
-312.17 -0.60%

S&P 500 7612.71
-44.65 -0.58%

HANG SENG 24811.28
-143.20 -0.57%

NIKKEI 225 63979.83
-1291.12 -1.98%

FTSE 100 10650.44
41.52 0.39%

NIFTY 23398.10
-79.70 -0.34%

× Ask Your Question