IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	882.10 Jan 23,2026 EOD	883.50 Jan 23,2026 EOD
Today's Change( )	20.30 (2.36%)	22.00 (2.55%)
Open( )	869.50	887.00
Prev Close( )	861.80	861.50
Volume	9,265.00	208,919.00
Today's Range( )	908.00 - 869.50	909.40 - 861.50
52-Week Range( )	1,259.75 - 827.10	1,251.00 - 819.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	883.50(×59)

Company Background


Incorporation Year	2011
Registered Office	Plot No. 170-172 Chandramouli,Industrial Est.Mohol Bazarpeth, Solapur, Maharashtra-413213
Telephone	91-2189-234456/234246
Fax	NA
Chairman	HIREN KARSANBHAI PATEL
Managing Director	Yasir Yusufali Rawjee
Company Secretary	Rudalf Corriea
Auditor	Walker Chandiok & Co LLP
Face Value	2
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


Chairman & Independent Directo	HIREN KARSANBHAI PATEL
Managing Director & CEO	Yasir Yusufali Rawjee
ED / WTD / Head - Technical & Operations	Vinod Naik
Independent Non Exe. Director	KAUSHIKBHAI NANDUBHAI PATEL Manju Agarwal Taruvai Laxminarayanan Easwar Savan Godialwala
Company Sec. & Compli. Officer	Rudalf Corriea

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	24.51	24.51	24.51	24.51	1.96	1.96
Reserves Total	2792.87	2307.82	2113.70	2029.81	750.79	399.73
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	2817.38	2332.33	2138.21	2054.32	752.75	401.69
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	56.61	17.15	19.36	2.88	0.00	0.02
Total Debt	56.61	17.15	19.36	2.88	0.00	0.02
Other Liabilities	18.54	15.77	7.87	0.00	0.00	0.00
Total Liabilities	2892.53	2365.25	2165.44	2057.20	752.75	401.71
APPLICATION OF FUNDS :
Gross Block	1218.71	1012.33	936.48	705.53	651.90	594.82
Less : Accumulated Depreciation	263.76	207.26	155.85	115.77	79.10	48.58
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	954.95	805.07	780.63	589.76	572.80	546.24
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	101.91	105.99	61.62	96.96	14.10	10.73
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	477.69	0.08	0.08	0.08	0.08	0.08
Current Assets, Loans & Advances
Inventories	673.95	666.59	604.17	516.24	513.42	412.78
Sundry Debtors	969.74	765.43	806.77	673.49	619.50	638.63
Cash and Bank Balance	71.24	301.59	309.40	512.16	115.60	10.00
Loans and Advances	142.62	182.38	130.01	62.69	150.52	98.71
Total Current Assets	1857.54	1916.00	1850.34	1764.59	1399.04	1160.12
Less : Current Liabilities and Provisions
Current Liabilities	447.56	424.35	479.53	355.88	1187.85	1285.10
Provisions	16.96	12.03	14.75	26.44	33.60	22.34
Total Current Liabilities & Provisions	464.52	436.38	494.28	382.32	1221.44	1307.44
Net Current Assets	1393.02	1479.62	1356.07	1382.27	177.59	-147.33
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	7.32	4.55	1.81	1.07	2.03	0.13
Deferred Tax Liability	61.74	53.34	44.25	32.57	24.91	16.58
Net Deferred Tax	-54.42	-48.79	-42.44	-31.50	-22.88	-16.45
Other Assets	19.36	23.29	9.49	19.63	11.06	8.44
Total Assets	2892.51	2365.25	2165.45	2057.20	752.75	401.72
Contingent Liabilities	4.82	4.82	2.22	2.22	2.22	2.22

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	2386.88	2283.21	2161.22	2123.21	1885.17	1537.31
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2386.88	2283.21	2161.22	2123.21	1885.17	1537.31
Other Income	34.57	12.04	28.96	14.70	0.81	11.99
Stock Adjustments	-27.35	56.57	84.44	-41.32	70.70	4.64
Total Income	2394.10	2351.82	2274.62	2096.59	1956.68	1553.94
EXPENDITURE :
Raw Materials	1010.09	1025.21	1068.56	977.96	948.17	668.66
Power & Fuel Cost	117.24	112.46	115.60	100.92	74.19	76.75
Employee Cost	251.70	258.16	180.18	168.72	149.13	142.28
Other Manufacturing Expenses	177.41	163.64	137.17	124.04	107.32	108.04
Selling & Administrative Expenses	83.58	64.12	65.47	48.64	48.50	42.05
Miscellaneous Expenses	36.93	41.97	36.39	45.56	37.49	32.22
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1676.95	1665.54	1603.36	1465.83	1364.80	1069.99
Operating Profit	717.15	686.29	671.25	630.76	591.89	483.96
Interest	2.41	1.55	0.55	27.96	87.55	33.52
Gross Profit	714.74	684.74	670.70	602.80	504.34	450.44
Depreciation	60.61	53.45	42.09	37.88	33.39	29.37
Profit Before Tax	654.13	631.29	628.61	564.92	470.95	421.07
Tax	162.44	152.21	150.61	137.63	112.75	98.54
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	6.06	8.19	11.04	8.57	6.62	9.43
Reported Net Profit	485.63	470.89	466.96	418.72	351.58	313.10
Extraordinary Items	4.30	-0.53	-0.41	-0.55	-0.44	-0.91
Adjusted Net Profit	481.33	471.42	467.37	419.27	352.02	314.01
Adjustment below Net Profit	-0.25	-5.46	-0.29	-19.50	-0.53	0.47
P & L Balance brought forward	1291.80	1102.06	1021.35	750.79	399.73	86.17
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	275.69	385.96	128.65	0.00	0.00
P & L Balance carried down	1777.18	1291.80	1102.06	1021.35	750.79	399.73
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 %	250.00	1125.00	2100.00	1050.00	0.00	0.00
Dividend Per Share(Rs)	5.00	22.50	42.00	21.00	0.00	0.00
Earnings Per Share-Unit Curr	39.63	38.43	38.11	34.17	358.76	1597.44
Earnings Per Share(Adj)-Unit Curr	39.63	38.43	38.11	34.17	358.76	1597.44
Book Value-Unit Curr	229.92	190.35	174.51	167.66	768.11	2049.45
Book Value(Adj)-Unit Curr	229.92	190.35	174.51	167.66	768.11	2049.45

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	672.89	587.98	601.85
Other Operating Income	0.00	0.00	0.00
Other Income	13.93	14.72	8.99
Total Income	686.82	602.70	610.83
Total Expenditure	467.27	408.81	429.54
PBIDT	219.54	193.89	181.30
Interest	1.49	1.32	1.25
PBDT	218.05	192.57	180.05
Depreciation	19.66	18.44	17.06
Tax	53.92	39.95	38.94
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-5.79	4.16	2.51
Reported Profit After Tax	150.26	130.03	121.54
Extra-ordinary Items	-18.68	0.00	0.00
Adjusted Profit After Extra-ordinary item	168.94	130.03	121.54
EPS (Unit Curr.)	12.25	10.60	9.91
EPS (Adj) (Unit Curr.)	12.25	10.60	9.91
Calculated EPS (Unit Curr.)	12.25	10.22	9.91
Calculated EPS (Adj) (Unit Curr.)	12.25	10.22	9.91
Calculated EPS (Ann.) (Unit Curr.)	48.99	40.90	39.64
Calculated EPS (Adj) (Ann.) (Unit Curr.)	48.99	40.90	39.64
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	24.54	25.44	24.53
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(%)	32.63	32.98	30.12
PBDTM(%)	32.40	32.75	29.92
PATM(%)	22.33	22.11	20.19

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.01	0.01	0.01	0.00	0.00
Long Term Debt-Equity Ratio	0.01	0.01	0.00	0.00	0.00
Current Ratio	3.70	3.65	3.78	1.90	1.00
Fixed Assets	2.14	2.34	2.63	3.13	3.02
Inventory	3.56	3.59	3.86	4.12	4.07
Debtors	2.75	2.90	2.92	3.28	3.00
Interest Cover Ratio	272.42	408.28	1143.93	21.20	6.38
PBIDTM (%)	30.05	30.06	31.06	29.71	31.40
PBITM (%)	27.51	27.72	29.11	27.92	29.63
PBDTM (%)	29.94	29.99	31.03	28.39	26.75
CPM (%)	22.89	22.97	23.55	21.51	20.42
APATM (%)	20.35	20.62	21.61	19.72	18.65
ROCE (%)	24.97	27.94	29.80	42.20	96.75
RONW (%)	18.86	21.07	22.28	29.83	60.91

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Dec 2025	922.65	847.50	917.25	23.77	21.24	23.38	11,252.95
Nov 2025	949.00	877.25	896.25	24.25	21.66	22.84	10,995.32
Oct 2025	974.95	896.65	905.75	25.97	22.62	23.09	11,111.86
Sep 2025	1,078.00	900.00	929.35	28.18	22.12	23.69	11,401.39
Aug 2025	1,026.35	920.90	944.50	26.82	23.38	24.07	11,587.25
Jul 2025	1,103.25	981.95	1,030.30	29.40	24.59	26.25	12,634.48
Jun 2025	1,074.30	976.60	1,002.70	28.55	24.38	25.55	12,296.02
May 2025	1,224.00	1,035.00	1,045.00	31.64	26.12	26.62	12,814.75
Apr 2025	1,111.30	827.10	1,097.60	28.85	17.91	27.96	13,459.78
Mar 2025	1,138.30	867.15	1,079.60	30.55	20.47	27.48	13,229.10
Feb 2025	1,259.75	876.05	885.55	34.29	22.53	23.02	10,850.90
Jan 2025	1,250.05	968.05	1,202.00	35.11	24.74	31.24	14,728.45
Share Prices Of 2024
Dec 2024	1,126.30	940.65	982.65	30.14	23.37	25.54	12,040.69
Nov 2024	1,163.65	1,021.10	1,086.45	31.51	25.72	28.24	13,312.58
Oct 2024	1,222.00	935.50	1,052.75	32.29	24.26	27.36	12,899.65
Sep 2024	1,335.00	1,012.85	1,058.30	35.39	26.18	27.51	12,967.21
Aug 2024	1,094.95	835.00	1,057.25	29.47	19.39	27.48	12,954.34
Jul 2024	970.00	821.00	888.15	26.43	20.54	23.08	10,882.25
Jun 2024	886.80	754.55	869.45	23.59	17.95	22.60	10,653.12
May 2024	858.35	806.00	834.55	23.27	20.58	21.69	10,225.51

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 49393.18
294.94 0.60%

S&P 500 6933.34
36.72 0.53%

HANG SENG 26749.52
119.55 0.45%

NIKKEI 225 53831.56
142.67 0.27%

FTSE 100 10161.37
23.28 0.23%

NIFTY 25048.65
-241.25 -0.95%

× Ask Your Question