IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	676.30 Sep 18,2025 14:20:00	676.65 Sep 18,2025 14:14:56
Today's Change( )	14.75 (2.23%)	15.70 (2.38%)
Open( )	658.25	661.00
Prev Close( )	661.55	660.95
Volume	15,272.00	154,356.00
Today's Range( )	683.00 - 658.25	683.00 - 658.10
52-Week Range( )	756.75 - 550.60	756.20 - 549.10
Buy (Size)	676.40(×12)	676.75(×30)
Sell (Size)	678.20(×14)	678.05(×35)

Company Background


Incorporation Year	1992
Registered Office	253/1, 11th Main Rd, 3rd Phase,Peenya Industrial Area, Bengaluru, Karnataka-560058
Telephone	+91 82 9633 6111
Fax	NA
Chairman	Krishnaswamy Vijay
Managing Director	Shubhabrata Saha
Company Secretary	Shruti Vishwanath Shetty
Auditor	S R Batliboi & Associates LLP
Face Value	1
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 & Exec. Director	Krishnaswamy Vijay
Managing Director & CEO	Shubhabrata Saha
WTD & Executive Director	Jacob Jiten John
Independent Non Exe. Director	Rajan Wadhera D A Prasanna Jayashree Satagopan S Raghavan
Company Sec. & Compli. Officer	Shruti Vishwanath Shetty

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	11.44	11.44	11.44	2.86	2.86	2.86
Reserves Total	1145.70	906.52	702.36	575.41	509.04	411.59
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	1157.14	917.96	713.80	578.27	511.90	414.45
Secured Loans	0.00	6.23	10.14	7.16	0.16	15.14
Unsecured Loans	1.77	2.01	1.43	0.00	0.65	0.12
Total Debt	1.77	8.24	11.57	7.16	0.81	15.26
Other Liabilities	0.74	0.67	3.24	2.64	1.83	0.00
Total Liabilities	1159.65	926.87	728.61	588.07	514.54	429.71
APPLICATION OF FUNDS :
Gross Block	225.68	208.00	204.59	188.01	135.43	151.24
Less : Accumulated Depreciation	49.91	40.80	37.97	30.78	23.37	16.24
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	175.77	167.20	166.62	157.23	112.06	135.00
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	20.64	17.35	6.11	7.29	0.79	0.99
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	656.49	625.12	494.93	296.31	80.80	200.91
Current Assets, Loans & Advances
Inventories	257.59	226.74	173.00	172.37	254.01	142.62
Sundry Debtors	164.72	88.22	75.03	54.74	59.93	56.43
Cash and Bank Balance	67.48	71.25	9.05	22.65	153.35	3.00
Loans and Advances	119.68	21.46	25.96	14.78	15.39	6.37
Total Current Assets	609.47	407.67	283.03	264.55	482.68	208.42
Less : Current Liabilities and Provisions
Current Liabilities	286.79	274.58	211.91	126.32	196.50	108.93
Provisions	26.63	25.71	21.80	17.42	17.55	19.00
Total Current Liabilities & Provisions	313.42	300.29	233.71	143.74	214.04	127.93
Net Current Assets	296.04	107.38	49.32	120.80	268.64	80.49
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	6.66	6.36	5.95	4.41	0.15	3.33
Deferred Tax Liability	16.04	15.35	10.36	7.91	2.40	5.56
Net Deferred Tax	-9.38	-8.99	-4.41	-3.50	-2.25	-2.23
Other Assets	20.09	18.81	16.04	9.94	54.50	19.44
Total Assets	1159.65	926.86	728.61	588.07	514.54	429.71
Contingent Liabilities	31.48	23.78	16.00	13.16	0.00	25.68

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	2073.92	1741.40	1151.13	763.29	741.69	736.03
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2073.92	1741.40	1151.13	763.29	741.69	736.03
Other Income	42.81	38.67	21.44	8.56	9.34	7.06
Stock Adjustments	65.53	-2.90	-8.54	-103.86	110.80	5.16
Total Income	2182.26	1777.17	1164.03	667.99	861.83	748.25
EXPENDITURE :
Raw Materials	1577.27	1273.29	819.16	444.35	608.00	482.47
Power & Fuel Cost	2.96	2.97	2.75	1.96	2.13	1.97
Employee Cost	109.53	87.11	72.31	66.88	61.06	55.87
Other Manufacturing Expenses	26.01	20.40	14.44	10.79	24.45	3.13
Selling & Administrative Expenses	81.60	64.11	53.35	37.05	17.57	36.83
Miscellaneous Expenses	23.95	15.08	9.84	7.92	10.43	27.97
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1821.31	1462.96	971.85	568.95	723.63	608.24
Operating Profit	360.94	314.22	192.19	99.04	138.20	140.01
Interest	-0.87	2.03	0.68	0.42	0.89	0.63
Gross Profit	361.81	312.19	191.51	98.62	137.31	139.38
Depreciation	10.93	10.27	8.56	8.20	7.96	7.97
Profit Before Tax	350.88	301.92	182.95	90.42	129.35	131.41
Tax	90.25	72.24	46.01	23.18	31.82	30.12
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.54	4.53	1.04	1.04	0.14	1.46
Reported Net Profit	260.10	225.15	135.90	66.21	97.39	99.83
Extraordinary Items	-0.04	-0.58	-0.08	-0.07	1.73	0.15
Adjusted Net Profit	260.14	225.73	135.98	66.28	95.66	99.68
Adjustment below Net Profit	-0.56	-0.02	-8.22	0.17	0.07	-0.25
P & L Balance brought forward	1134.68	934.39	806.71	740.33	642.88	543.30
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	24.84	24.84	0.00	0.00	0.00	0.00
P & L Balance carried down	1369.37	1134.68	934.39	806.71	740.33	642.88
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 %	0.00	217.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	2.17	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	22.73	19.68	1187.87	2314.97	3405.31	3490.56
Earnings Per Share(Adj)-Unit Curr	22.73	19.68	1187.87	2314.97	3405.31	3490.56
Book Value-Unit Curr	101.14	80.23	6238.97	20219.37	17898.53	14491.26
Book Value(Adj)-Unit Curr	101.14	80.23	6238.97	20219.37	17898.53	14491.26

Quarterly Results

Quarters :

Particulars	Jun 2025 ( Cr)	Mar 2025 ( Cr)	Dec 2024 ( Cr)
Gross Sales	466.52	755.75	548.18
Other Operating Income	0.00	0.00	0.00
Other Income	12.60	11.73	6.90
Total Income	479.11	767.49	555.08
Total Expenditure	405.13	644.91	460.12
PBIDT	73.99	122.57	94.96
Interest	0.07	-2.43	0.56
PBDT	73.92	125.00	94.40
Depreciation	2.98	2.82	2.83
Tax	16.90	25.86	23.20
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.17	5.37	0.25
Reported Profit After Tax	52.88	90.95	68.13
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	52.88	90.95	68.13
EPS (Unit Curr.)	4.62	7.95	5.95
EPS (Adj) (Unit Curr.)	4.62	7.95	5.95
Calculated EPS (Unit Curr.)	4.62	7.95	5.95
Calculated EPS (Adj) (Unit Curr.)	4.62	7.95	5.95
Calculated EPS (Ann.) (Unit Curr.)	18.49	31.80	23.82
Calculated EPS (Adj) (Ann.) (Unit Curr.)	18.49	31.80	23.82
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	11.44	11.44	11.44
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	1.00	1.00
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(%)	15.86	16.22	17.32
PBDTM(%)	15.84	16.54	17.22
PATM(%)	11.33	12.03	12.43

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.00	0.01	0.01	0.01	0.02
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	1.58	1.22	1.35	2.00	1.86
Fixed Assets	9.56	8.44	5.86	4.72	5.17
Inventory	8.56	8.71	6.67	3.58	3.74
Debtors	16.40	21.33	17.74	13.31	12.75
Interest Cover Ratio	-402.32	149.73	270.04	216.31	146.34
PBIDTM (%)	17.40	18.04	16.70	12.98	18.63
PBITM (%)	16.88	17.45	15.95	11.90	17.56
PBDTM (%)	17.45	17.93	16.64	12.92	18.51
CPM (%)	13.07	13.52	12.55	9.75	14.20
APATM (%)	12.54	12.93	11.81	8.67	13.13
ROCE (%)	33.55	36.72	27.89	16.48	27.59
RONW (%)	25.07	27.60	21.04	12.15	21.03

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Aug 2025	730.00	610.45	719.05	33.12	25.73	31.62	8,226.42
Jul 2025	717.50	620.10	695.70	32.34	26.98	30.60	7,959.28
Jun 2025	660.00	582.50	630.85	29.68	24.80	27.74	7,217.35
May 2025	756.75	608.55	653.10	34.09	24.61	28.72	7,471.91
Apr 2025	734.00	550.60	641.50	33.17	22.92	28.21	7,339.20
Mar 2025	657.00	568.00	593.20	30.45	23.49	26.09	6,786.61
Feb 2025	628.75	565.00	594.05	33.34	27.16	30.11	6,796.34

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
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

"We also do Pro trading in Commodity/Equity/Equity Derivatives/CDS Segment"

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 46015.42
236.51 0.52%

S&P 500 6617.88
9.88 -0.15%

HANG SENG 26908.40
469.88 1.78%

NIKKEI 225 45342.39
552.01 1.23%

FTSE 100 9208.37
12.71 0.14%

NIFTY 25365.75
35.50 0.14%

× Ask Your Question