IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	31.57 Oct 14,2025 16:00:00	31.65 Oct 14,2025 15:58:43
Today's Change( )	-0.88 (-2.71%)	-0.78 (-2.41%)
Open( )	32.43	32.50
Prev Close( )	32.45	32.43
Volume	160,976.00	3,274,851.00
Today's Range( )	32.45 - 31.11	32.50 - 31.11
52-Week Range( )	62.15 - 26.01	62.18 - 26.39
Buy (Size)	N.A	N.A
Sell (Size)	N.A	31.65(×2341)

Company Background


Incorporation Year	1993
Registered Office	6th Floor Avashya House,CST Road Kalina Santacruz (E), Mumbai, Maharashtra-400098
Telephone	91-22-66798100
Fax	91-22-66798195
Chairman	Shashi Kiran Shetty
Managing Director	Adarsh Hegde
Company Secretary	SWATI SINGH
Auditor	S R Batliboi & 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 & Exec. Director	Shashi Kiran Shetty
ED / MD / Promoter	Adarsh Hegde
Non Executive Director	Arathi Shetty
Non-Exec & Non-Independent Dir	Kaiwan Kalyaniwalla
Independent Non Exe. Director	Radha Ahluwalia N Sivaraman Hetal Gandhi Dinesh Kumar Lal
Company Sec. & Compli. Officer	SWATI SINGH

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	196.56	196.56	49.14	49.14	49.14	49.14
Reserves Total	906.93	1035.17	981.40	1866.70	1567.47	1422.79
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	1103.49	1231.73	1030.54	1915.84	1616.61	1471.93
Secured Loans	380.85	282.43	195.97	742.85	661.30	657.11
Unsecured Loans	217.51	292.45	36.65	57.56	112.79	363.08
Total Debt	598.36	574.88	232.62	800.41	774.09	1020.19
Other Liabilities	0.00	0.00	0.00	0.23	9.32	0.86
Total Liabilities	1701.85	1806.61	1263.16	2716.48	2400.02	2492.98
APPLICATION OF FUNDS :
Gross Block	126.06	149.09	112.42	872.08	1020.10	1139.60
Less : Accumulated Depreciation	47.45	52.95	37.09	393.05	424.19	433.50
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	78.61	96.14	75.33	479.03	595.91	706.10
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	18.20	2.07	2.13	2.56	4.74
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	1371.71	1463.12	1042.06	1526.50	1313.67	1105.62
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	5.01	5.89	7.76
Sundry Debtors	414.29	454.04	315.27	633.32	558.00	314.11
Cash and Bank Balance	40.31	19.63	82.40	76.71	41.22	48.38
Loans and Advances	249.64	197.55	154.85	320.81	237.78	435.22
Total Current Assets	704.24	671.22	552.52	1035.85	842.89	805.47
Less : Current Liabilities and Provisions
Current Liabilities	539.17	479.24	508.71	754.79	750.37	372.96
Provisions	4.71	27.42	15.77	11.95	9.24	9.10
Total Current Liabilities & Provisions	543.88	506.66	524.48	766.74	759.61	382.06
Net Current Assets	160.36	164.56	28.04	269.11	83.28	423.41
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	17.14	40.86	15.41	134.47	155.97	140.36
Deferred Tax Liability	0.00	0.00	0.00	63.49	85.06	102.90
Net Deferred Tax	17.14	40.86	15.41	70.98	70.91	37.46
Other Assets	74.03	23.73	100.25	368.73	333.69	215.65
Total Assets	1701.85	1806.61	1263.16	2716.48	2400.02	2492.98
Contingent Liabilities	572.11	214.54	406.47	911.13	613.36	343.05

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	2485.58	1633.29	2721.84	2878.97	1801.48	1619.31
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2485.58	1633.29	2721.84	2878.97	1801.48	1619.31
Other Income	53.59	248.88	136.37	386.59	185.57	275.23
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	2539.17	1882.17	2858.21	3265.56	1987.05	1894.54
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	0.94	1.49	1.26	0.99	32.52	16.81
Employee Cost	105.99	121.47	156.15	118.68	122.22	133.42
Other Manufacturing Expenses	2262.02	1396.94	2319.93	2601.01	1359.79	1181.93
Selling & Administrative Expenses	22.51	50.20	62.38	53.47	74.76	71.49
Miscellaneous Expenses	14.88	23.02	20.79	28.54	36.72	46.55
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	2406.34	1593.12	2560.51	2802.69	1626.01	1450.20
Operating Profit	132.83	289.05	297.70	462.87	361.04	444.34
Interest	50.98	38.47	21.20	38.93	62.10	63.25
Gross Profit	81.85	250.58	276.50	423.94	298.94	381.09
Depreciation	14.06	19.15	15.83	13.54	100.59	115.05
Profit Before Tax	67.79	231.43	260.67	410.40	198.35	266.04
Tax	-13.75	54.85	40.32	59.10	36.88	85.04
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.34	-26.40	17.01	-15.16	-30.02	-38.75
Reported Net Profit	81.88	202.98	203.34	366.46	191.49	219.75
Extraordinary Items	21.43	22.17	34.94	11.81	7.77	105.42
Adjusted Net Profit	60.45	180.81	168.40	354.65	183.72	114.33
Adjustment below Net Profit	0.00	-147.42	-686.04	-1.28	6.85	-15.15
P & L Balance brought forward	882.00	826.44	1389.00	1097.55	948.35	817.44
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	206.38	0.00	79.86	73.73	49.14	73.69
P & L Balance carried down	757.50	882.00	826.44	1389.00	1097.55	948.35
Dividend	108.10	0.00	79.86	73.73	49.14	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	105.00	50.00	162.50	150.00	100.00	150.00
Dividend Per Share(Rs)	2.10	1.00	3.25	3.00	2.00	3.00
Earnings Per Share-Unit Curr	0.83	2.07	8.28	14.91	7.79	8.94
Earnings Per Share(Adj)-Unit Curr	0.83	2.07	1.56	2.80	1.47	1.68
Book Value-Unit Curr	11.23	12.53	41.94	77.97	65.80	59.91
Book Value(Adj)-Unit Curr	11.23	12.53	7.89	14.67	12.38	11.27

Quarterly Results

Quarters :

Particulars	Jun 2025 ( Cr)	Mar 2025 ( Cr)	Dec 2024 ( Cr)
Gross Sales	496.56	631.40	637.91
Other Operating Income	0.00	0.00	0.00
Other Income	1.71	2.03	36.03
Total Income	498.27	633.43	673.94
Total Expenditure	473.15	609.44	615.26
PBIDT	25.12	23.99	58.68
Interest	12.52	13.10	14.26
PBDT	12.60	10.89	44.42
Depreciation	3.21	3.09	3.55
Tax	2.29	2.71	4.18
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.06	-0.61	0.87
Reported Profit After Tax	7.04	5.70	35.82
Extra-ordinary Items	0.00	0.00	20.86
Adjusted Profit After Extra-ordinary item	7.04	5.70	14.96
EPS (Unit Curr.)	0.07	0.06	0.36
EPS (Adj) (Unit Curr.)	0.07	0.06	0.36
Calculated EPS (Unit Curr.)	0.07	0.06	0.36
Calculated EPS (Adj) (Unit Curr.)	0.07	0.06	0.36
Calculated EPS (Ann.) (Unit Curr.)	0.29	0.23	1.46
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.29	0.23	1.46
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	196.56	196.56	196.56
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(%)	5.06	3.80	9.20
PBDTM(%)	2.54	1.72	6.96
PATM(%)	1.42	0.90	5.62

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.50	0.36	0.35	0.45	0.58
Long Term Debt-Equity Ratio	0.13	0.20	0.18	0.19	0.26
Current Ratio	0.74	0.92	0.94	0.84	0.84
Fixed Assets	18.07	12.49	5.53	3.04	1.67
Inventory	0.00	0.00	1086.56	528.25	263.95
Debtors	5.72	4.25	5.74	4.83	4.13
Interest Cover Ratio	1.82	6.25	11.15	7.54	4.19
PBIDTM (%)	4.30	15.89	9.27	10.66	20.04
PBITM (%)	3.74	14.72	8.68	10.19	14.46
PBDTM (%)	2.25	13.54	8.49	9.31	16.59
CPM (%)	3.00	12.24	6.77	12.79	16.21
APATM (%)	2.43	11.07	6.19	12.32	10.63
ROCE (%)	5.29	15.67	11.88	11.47	10.65
RONW (%)	5.18	15.98	11.43	20.08	12.40

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Sep 2025	35.55	31.12	31.79	61.13	50.46	51.68	3,124.26
Aug 2025	36.21	31.00	31.21	59.74	50.06	50.74	3,067.26
Jul 2025	38.37	33.26	34.92	64.07	53.45	56.77	3,431.88
Jun 2025	37.48	30.41	35.46	62.40	47.56	57.65	3,484.95
May 2025	32.76	27.52	30.49	54.24	43.29	49.57	2,996.50
Apr 2025	32.38	26.01	29.79	55.98	39.97	48.43	2,927.71
Mar 2025	33.65	28.46	28.59	58.89	46.06	46.48	2,809.77
Feb 2025	42.89	29.43	31.14	24.23	15.68	16.93	3,060.38
Jan 2025	50.84	39.77	42.23	27.84	20.90	22.95	4,150.29
Share Prices Of 2024
Dec 2024	57.95	47.98	50.21	32.24	25.99	27.29	4,934.55
Nov 2024	58.11	51.82	53.69	32.12	27.76	29.18	5,276.56
Oct 2024	66.09	54.00	56.54	36.03	28.89	30.73	5,556.65
Sep 2024	71.50	64.24	65.15	39.09	34.43	35.41	6,402.83
Aug 2024	74.36	58.63	69.99	42.11	31.01	38.04	6,878.49
Jul 2024	66.44	60.56	65.20	36.75	32.11	35.44	6,407.74
Jun 2024	70.05	59.40	60.47	38.69	31.98	32.87	5,942.88
May 2024	74.43	66.20	67.06	41.45	35.31	36.45	6,590.54
Apr 2024	78.91	68.21	73.41	44.39	35.58	39.90	7,214.60
Mar 2024	91.90	62.01	71.62	52.30	30.15	38.93	7,038.69
Feb 2024	87.85	69.86	85.10	52.93	38.79	49.66	8,363.48

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 46089.04
588.43 1.29%

S&P 500 6674.95
101.44 1.54%

HANG SENG 25441.36
-448.13 -1.73%

NIKKEI 225 46768.58
-1320.22 -2.75%

FTSE 100 9442.87
15.40 0.16%

NIFTY 25145.50
-81.85 -0.32%

× Ask Your Question