IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	389.60 Dec 08,2025 EOD	388.30 Dec 08,2025 EOD
Today's Change( )	-9.30 (-2.33%)	-10.60 (-2.66%)
Open( )	395.05	398.90
Prev Close( )	398.90	398.90
Volume	19,751.00	750,657.00
Today's Range( )	400.30 - 386.15	400.75 - 384.50
52-Week Range( )	570.00 - 382.40	570.00 - 384.50
Buy (Size)	N.A	N.A
Sell (Size)	N.A	388.30(×95)

Company Background


Incorporation Year	1976
Registered Office	Afcons House 16 Shah Ind.Este,Veera Desai Rd Andheri (West), Mumbai, Maharashtra-400053
Telephone	022-6719 1214
Fax	NA
Chairman	Shapoor P Mistry
Managing Director	S Paramasivan
Company Secretary	Gaurang M Parekh
Auditor	Deloitte Haskins & Sells LLP/HDS & Associates LLP
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


Chairman Emeritus	Shapoor P Mistry
Executive Vice Chairman	K Subrahmanian
Managing Director	S Paramasivan
Deputy Managing Director	GIRIDHAR RAJAGOPALAN
Non Executive Director	U N Khanna
Independent Director	Sitaram Kunte Anurag Kumar Sachan Rukhshana Jina Mistry Atul Sobti Cherag Sarosh Balsara
Company Sec. & Compli. Officer	Gaurang M Parekh
Additional Director	PALLON SHAPOOR MISTRY SANTOSH BALACHANDRAN NAYAR Firoz Cyrus Mistry

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	367.78	340.74	521.97	71.97	521.97	521.97
Reserves Total	4458.97	2734.55	2146.91	1716.85	1498.40	1393.52
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00	450.00	0.00	0.00
Total Shareholders Funds	4826.75	3075.29	2668.88	2238.82	2020.37	1915.49
Secured Loans	2235.72	2455.01	1562.83	1369.60	1402.26	1350.73
Unsecured Loans	122.85	83.08	64.56	259.43	208.93	300.05
Total Debt	2358.57	2538.09	1627.39	1629.03	1611.19	1650.78
Other Liabilities	2803.93	2018.13	2162.62	2480.41	2306.38	2662.58
Total Liabilities	9989.25	7631.51	6458.89	6348.26	5937.94	6228.85
APPLICATION OF FUNDS :
Gross Block	6011.52	5599.09	4832.58	4271.11	3629.60	3336.93
Less : Accumulated Depreciation	3286.05	2829.26	2386.05	111.17	1644.36	1424.85
Less:Impairment of Assets	0.00	0.00	0.00	1855.00	0.00	0.00
Net Block	2725.47	2769.83	2446.53	2304.94	1985.24	1912.08
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	32.85	43.07	183.60	17.53	145.52	17.94
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	19.98	12.18	12.35	12.41	11.92	11.66
Current Assets, Loans & Advances
Inventories	988.23	1600.93	1570.66	1246.82	886.52	1019.57
Sundry Debtors	2698.08	2953.74	2045.52	2188.94	2365.10	2286.63
Cash and Bank Balance	637.43	524.94	162.42	277.62	453.83	401.68
Loans and Advances	6682.41	5274.68	4574.32	3605.07	3411.20	3900.63
Total Current Assets	11006.15	10354.29	8352.92	7318.45	7116.65	7608.51
Less : Current Liabilities and Provisions
Current Liabilities	6411.55	7564.91	6836.22	5863.02	5604.85	5955.57
Provisions	209.59	311.11	243.57	83.89	89.37	40.89
Total Current Liabilities & Provisions	6621.14	7876.02	7079.79	5946.91	5694.22	5996.46
Net Current Assets	4385.01	2478.27	1273.13	1371.54	1422.43	1612.05
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	144.43	142.94	77.62	0.00	62.11	63.49
Deferred Tax Liability	209.39	246.61	176.91	104.61	274.04	269.57
Net Deferred Tax	-64.96	-103.67	-99.29	-104.61	-211.93	-206.08
Other Assets	2890.90	2431.83	2642.57	2746.45	2584.76	2881.20
Total Assets	9989.25	7631.51	6458.89	6348.26	5937.94	6228.85
Contingent Liabilities	1402.03	1361.25	1208.25	1230.42	826.77	834.15

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	12499.93	12907.27	12466.61	10498.55	8930.67	9254.97
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	12499.93	12907.27	12466.61	10498.55	8930.67	9254.97
Other Income	466.73	378.07	216.89	293.96	223.15	251.04
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	12966.66	13285.34	12683.50	10792.51	9153.82	9506.01
EXPENDITURE :
Raw Materials	3287.82	3956.54	3824.09	3000.53	2449.94	2564.99
Power & Fuel Cost	509.48	559.91	641.33	534.42	386.27	359.82
Employee Cost	1408.32	1336.25	1267.80	1038.73	867.51	884.18
Other Manufacturing Expenses	4809.28	4677.35	4591.68	4370.01	3649.62	4104.74
Selling & Administrative Expenses	788.70	849.70	671.01	614.59	463.02	404.49
Miscellaneous Expenses	236.61	173.29	151.63	176.75	373.37	189.56
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	11040.21	11553.04	11147.54	9735.03	8189.73	8507.78
Operating Profit	1926.45	1732.30	1535.96	1057.48	964.09	998.23
Interest	627.99	576.80	444.14	423.22	465.53	385.78
Gross Profit	1298.46	1155.50	1091.82	634.26	498.56	612.45
Depreciation	489.16	490.56	468.80	351.22	245.33	234.04
Profit Before Tax	809.30	664.94	623.02	283.04	253.23	378.41
Tax	259.95	215.58	217.97	127.63	117.55	135.13
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-36.78	7.24	-4.62	-103.89	9.75	1.36
Reported Net Profit	586.13	442.12	409.67	259.30	125.93	241.92
Extraordinary Items	-2.93	-5.79	-14.78	-3.58	-3.56	-5.48
Adjusted Net Profit	589.06	447.91	424.45	262.88	129.49	247.40
Adjustment below Net Profit	-5.74	-8.51	-2.10	-10.20	0.86	-5.83
P & L Balance brought forward	2453.02	2048.25	1640.73	1373.12	1262.82	1061.97
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	32.37	28.84	0.05	-18.51	16.49	35.24
P & L Balance carried down	3001.04	2453.02	2048.25	1640.73	1373.12	1262.82
Dividend	0.00	0.00	0.00	0.00	25.19	25.19
Preference Dividend	0.04	0.05	0.05	0.00	0.00	0.00
Equity Dividend %	25.00	25.00	40.00	35.00	35.00	35.00
Dividend Per Share(Rs)	2.50	2.50	4.00	3.50	3.50	3.50
Earnings Per Share-Unit Curr	15.94	12.97	56.92	36.03	17.50	33.61
Earnings Per Share(Adj)-Unit Curr	15.94	12.97	56.92	36.03	17.50	33.61
Book Value-Unit Curr	131.24	90.25	308.31	248.55	218.20	203.63
Book Value(Adj)-Unit Curr	131.24	90.25	308.31	248.55	218.20	203.63

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	2987.67	3363.29	3218.56
Other Operating Income	0.00	0.00	0.00
Other Income	109.45	48.29	161.10
Total Income	3097.12	3411.58	3379.66
Total Expenditure	2649.52	2929.78	2858.48
PBIDT	447.60	481.80	521.18
Interest	169.72	161.70	149.14
PBDT	277.88	320.10	372.04
Depreciation	121.71	138.39	123.57
Tax	69.51	52.80	88.52
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-25.37	-6.82	-15.39
Reported Profit After Tax	112.03	135.73	175.34
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	112.03	135.73	175.34
EPS (Unit Curr.)	3.05	3.69	4.77
EPS (Adj) (Unit Curr.)	3.05	3.69	4.77
Calculated EPS (Unit Curr.)	3.05	3.69	4.77
Calculated EPS (Adj) (Unit Curr.)	3.05	3.69	4.77
Calculated EPS (Ann.) (Unit Curr.)	12.18	14.76	19.07
Calculated EPS (Adj) (Ann.) (Unit Curr.)	12.18	14.76	19.07
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	367.78	367.78	367.78
Reserve & Surplus	4566.09	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(%)	14.98	14.33	16.19
PBDTM(%)	9.30	9.52	11.56
PATM(%)	3.75	4.04	5.45

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.62	0.73	0.66	0.76	0.83
Long Term Debt-Equity Ratio	0.16	0.22	0.21	0.22	0.27
Current Ratio	1.17	1.03	1.01	1.01	1.03
Fixed Assets	2.15	2.47	2.74	2.66	2.56
Inventory	9.66	8.14	8.85	9.84	9.37
Debtors	4.42	5.16	5.89	4.61	3.84
Interest Cover Ratio	2.29	2.15	2.40	1.67	1.54
PBIDTM (%)	15.41	13.42	12.32	10.07	10.80
PBITM (%)	11.50	9.62	8.56	6.73	8.05
PBDTM (%)	10.39	8.95	8.76	6.04	5.58
CPM (%)	8.60	7.23	7.05	5.82	4.16
APATM (%)	4.69	3.43	3.29	2.47	1.41
ROCE (%)	16.31	17.63	16.67	11.50	11.82
RONW (%)	14.83	16.70	18.38	13.61	8.30

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	455.30	385.75	404.35	28.77	23.88	25.25	14,871.37
Oct 2025	479.05	437.40	448.10	30.93	27.16	27.98	16,480.43
Sep 2025	473.00	419.50	454.75	30.30	25.76	28.39	16,725.01
Aug 2025	446.60	396.55	417.60	28.55	24.20	26.07	15,358.69
Jul 2025	440.95	390.10	399.35	28.00	23.92	24.93	14,687.48
Jun 2025	462.40	418.20	437.15	29.82	25.73	27.29	16,077.71
May 2025	472.45	406.75	423.35	29.92	24.04	26.43	15,570.16
Apr 2025	484.95	382.40	418.45	31.30	21.41	26.13	15,389.95
Mar 2025	498.90	398.55	486.35	31.75	24.48	30.37	17,887.21
Feb 2025	494.90	409.00	412.95	42.47	33.26	33.91	15,187.67
Jan 2025	570.00	436.50	473.40	49.06	33.99	38.87	17,410.92
Share Prices Of 2024
Dec 2024	567.50	488.55	545.85	48.95	39.65	44.82	20,075.52
Nov 2024	552.70	419.85	503.65	47.69	30.50	41.36	18,523.47

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
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 & NSDL: 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 47765.34
-210.65 -0.44%

S&P 500 6868.55
-22.85 -0.33%

HANG SENG 25765.37
-319.72 -1.23%

NIKKEI 225 50472.24
-19.63 -0.04%

FTSE 100 9640.58
-26.43 -0.27%

NIFTY 25960.55
-225.90 -0.86%

× Ask Your Question