IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	203.95 Dec 23,2025 EOD	203.52 Dec 23,2025 EOD
Today's Change( )	6.60 (3.34%)	6.24 (3.16%)
Open( )	198.00	198.01
Prev Close( )	197.35	197.28
Volume	316,646.00	6,378,633.00
Today's Range( )	211.90 - 195.95	211.80 - 195.82
52-Week Range( )	271.60 - 145.05	272.00 - 148.01
Buy (Size)	N.A	N.A
Sell (Size)	N.A	203.52(×1009)

Company Background


Incorporation Year	1993
Registered Office	Plot # 41 42/13 42/14 & 42/18,Taloja MIDC Vilg. Chal Panvel, Navi Mumbai, Maharashtra-410208
Telephone	91-91-22-61467100/22-22850888
Fax	NA
Chairman	Asad Daud
Managing Director	Asad Daud
Company Secretary	Kinjal Shah
Auditor	Shweta Jain & Co
Face Value	2
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


Chairman & Managing Director	Asad Daud
Whole Time Director & Chief Financial Officer	Mustafa Abid Kachwala
Non Executive Director	H K Turgalia
Independent Director	Shilpa Bhatia R C Soni. Parthasarathi Sarkar Arpit Khandelwal
Company Sec. & Compli. Officer	Kinjal Shah

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	25.86	25.86	22.86	22.86	22.86	22.86
Reserves Total	316.06	267.39	91.32	63.45	35.88	29.86
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	341.92	293.25	114.18	86.31	58.74	52.72
Secured Loans	0.58	0.12	37.95	35.13	44.96	42.67
Unsecured Loans	0.00	0.00	7.06	4.00	8.11	20.79
Total Debt	0.58	0.12	45.01	39.13	53.07	63.46
Other Liabilities	0.00	0.00	0.99	0.93	0.95	0.96
Total Liabilities	342.50	293.37	160.18	126.37	112.76	117.14
APPLICATION OF FUNDS :
Gross Block	236.12	160.80	127.99	112.57	105.53	102.91
Less : Accumulated Depreciation	86.70	77.83	71.68	66.46	62.27	58.52
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	149.42	82.97	56.31	46.11	43.26	44.39
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	8.88	5.42	0.64	6.61	0.26	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	27.80	0.19	0.19	0.10	0.10	0.10
Current Assets, Loans & Advances
Inventories	59.30	58.94	56.01	35.82	34.32	31.75
Sundry Debtors	120.95	94.65	66.96	52.61	33.93	28.32
Cash and Bank Balance	25.35	105.49	6.18	8.31	3.42	4.72
Loans and Advances	27.13	20.69	25.21	32.20	43.75	41.98
Total Current Assets	232.73	279.76	154.36	128.95	115.42	106.77
Less : Current Liabilities and Provisions
Current Liabilities	74.87	78.88	47.56	49.54	48.94	40.05
Provisions	5.32	1.87	6.07	7.54	0.00	0.00
Total Current Liabilities & Provisions	80.19	80.75	53.63	57.08	48.94	40.05
Net Current Assets	152.54	199.01	100.73	71.87	66.47	66.72
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.00	0.00	0.00	0.96	3.00	11.75
Deferred Tax Liability	1.47	0.72	0.28	1.02	2.04	8.75
Net Deferred Tax	-1.47	-0.72	-0.28	-0.06	0.96	3.00
Other Assets	5.32	6.51	2.58	1.75	1.71	2.94
Total Assets	342.50	293.38	160.18	126.38	112.76	117.15
Contingent Liabilities	0.00	0.00	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	372.90	317.84	269.38	240.80	144.73	150.00
Excise Duty	0.00	0.00	0.00	0.00	0.00	5.66
Net Sales	372.90	317.84	269.38	240.80	144.73	144.34
Other Income	2.39	3.84	0.04	0.61	0.06	2.59
Stock Adjustments	-10.93	5.84	17.78	0.27	0.92	1.57
Total Income	364.36	327.52	287.20	241.68	145.71	148.50
EXPENDITURE :
Raw Materials	213.50	207.24	188.51	156.33	94.48	96.37
Power & Fuel Cost	4.62	4.12	2.64	3.00	2.11	2.18
Employee Cost	33.62	26.20	23.15	17.52	13.14	12.67
Other Manufacturing Expenses	13.38	12.08	8.74	7.11	5.33	5.07
Selling & Administrative Expenses	15.91	10.37	9.66	9.26	6.41	7.41
Miscellaneous Expenses	2.26	1.36	4.29	0.71	3.12	5.68
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	283.30	261.36	236.99	193.93	124.59	129.38
Operating Profit	81.06	66.16	50.21	47.74	21.13	19.12
Interest	0.92	2.63	3.76	6.63	9.29	11.62
Gross Profit	80.14	63.53	46.45	41.11	11.84	7.50
Depreciation	11.00	6.26	5.22	4.18	3.78	3.92
Profit Before Tax	69.14	57.27	41.23	36.93	8.06	3.58
Tax	16.49	15.08	10.85	8.33	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.76	0.44	0.22	1.02	2.04	-1.13
Reported Net Profit	51.90	41.75	30.16	27.57	6.02	4.71
Extraordinary Items	-0.36	-0.01	-2.30	0.31	-1.22	-3.57
Adjusted Net Profit	52.26	41.76	32.46	27.26	7.24	8.28
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.29
P & L Balance brought forward	106.59	67.13	39.26	11.69	5.67	0.67
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	3.23	2.29	2.29	0.00	0.00	0.00
P & L Balance carried down	155.26	106.59	67.13	39.26	11.69	5.67
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 %	15.00	12.50	10.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.30	0.25	0.20	0.00	0.00	0.00
Earnings Per Share-Unit Curr	4.01	3.23	2.64	12.06	2.63	2.06
Earnings Per Share(Adj)-Unit Curr	4.01	3.23	2.64	12.06	2.63	2.06
Book Value-Unit Curr	26.44	22.68	9.99	37.75	25.69	23.06
Book Value(Adj)-Unit Curr	26.44	22.68	9.99	37.75	25.69	23.06

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	101.76	79.19	94.23
Other Operating Income	0.00	0.00	0.00
Other Income	0.18	0.33	0.27
Total Income	101.94	79.52	94.51
Total Expenditure	76.89	63.65	75.85
PBIDT	25.05	15.87	18.65
Interest	0.23	0.18	0.13
PBDT	24.82	15.69	18.53
Depreciation	5.64	5.48	3.88
Tax	5.10	2.82	2.72
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.43	-0.24	0.82
Reported Profit After Tax	13.65	7.62	11.11
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	13.65	7.62	11.11
EPS (Unit Curr.)	1.06	0.59	0.86
EPS (Adj) (Unit Curr.)	1.06	0.59	0.86
Calculated EPS (Unit Curr.)	1.06	0.59	0.86
Calculated EPS (Adj) (Unit Curr.)	1.06	0.59	0.86
Calculated EPS (Ann.) (Unit Curr.)	4.22	2.36	3.44
Calculated EPS (Adj) (Ann.) (Unit Curr.)	4.22	2.36	3.44
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	25.86	25.86	25.86
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(%)	24.62	20.04	19.79
PBDTM(%)	24.39	19.81	19.66
PATM(%)	13.41	9.62	11.79

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.00	0.11	0.42	0.64	1.05
Long Term Debt-Equity Ratio	0.00	0.05	0.20	0.39	0.65
Current Ratio	3.14	2.70	1.83	1.71	1.65
Fixed Assets	1.88	2.20	2.24	2.21	1.39
Inventory	6.31	5.53	5.87	6.87	4.38
Debtors	3.46	3.93	4.51	5.57	4.65
Interest Cover Ratio	76.15	22.78	11.97	6.57	2.04
PBIDTM (%)	21.74	20.82	18.64	19.83	15.73
PBITM (%)	18.79	18.85	16.70	18.09	13.11
PBDTM (%)	21.49	19.99	17.24	17.07	9.31
CPM (%)	16.87	15.11	13.13	13.19	7.61
APATM (%)	13.92	13.14	11.20	11.45	5.00
ROCE (%)	22.04	26.41	31.40	36.42	16.51
RONW (%)	16.34	20.49	30.09	38.01	12.99

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	194.35	172.70	186.80	49.34	42.53	46.22	2,415.70
Oct 2025	192.65	163.85	187.80	49.58	40.17	46.47	2,428.64
Sep 2025	198.80	169.05	173.85	50.84	40.44	43.02	2,248.23
Aug 2025	193.85	168.65	170.60	49.82	40.64	42.22	2,206.21
Jul 2025	227.00	185.25	188.90	59.79	45.40	46.74	2,442.86
Jun 2025	217.35	161.10	212.70	54.96	39.38	52.63	2,750.64
May 2025	173.00	151.45	165.95	43.78	36.00	41.07	2,146.07
Apr 2025	185.35	145.05	175.75	47.03	31.20	43.49	2,272.81
Mar 2025	186.45	155.00	170.15	46.79	36.66	42.10	2,200.39
Feb 2025	271.60	167.70	171.60	87.86	50.75	53.14	2,219.14
Jan 2025	262.20	175.00	242.60	87.13	53.69	75.13	3,137.31
Share Prices Of 2024
Dec 2024	235.00	196.80	202.30	74.13	59.29	62.65	2,616.15
Nov 2024	218.50	172.50	214.50	68.93	51.15	66.43	2,773.92
Oct 2024	213.95	174.90	190.55	68.05	51.61	59.01	2,464.20
Sep 2024	209.90	163.30	178.20	69.10	46.75	55.18	2,304.49
Aug 2024	184.15	147.20	167.10	59.36	43.78	51.75	2,160.94
Jul 2024	163.55	144.25	156.65	51.71	41.94	48.51	2,025.80
Jun 2024	168.30	122.55	159.85	54.28	36.21	49.50	2,067.19
May 2024	159.50	132.50	134.60	50.60	40.39	41.68	1,740.65
Apr 2024	153.50	122.65	149.40	48.50	35.56	46.27	1,932.05

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 48384.75
228.85 0.48%

S&P 500 6899.94
44.44 0.65%

HANG SENG 25774.15
-27.63 -0.11%

NIKKEI 225 50367.86
-34.53 -0.07%

FTSE 100 9896.28
30.31 0.31%

NIFTY 26177.15
4.75 0.02%

× Ask Your Question