IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	25.49 Feb 20,2026 EOD	25.34 Feb 20,2026 EOD
Today's Change( )	-0.03 (-0.12%)	-0.32 (-1.25%)
Open( )	25.99	26.00
Prev Close( )	25.52	25.66
Volume	8,642.00	226,784.00
Today's Range( )	26.44 - 25.30	26.77 - 25.25
52-Week Range( )	37.95 - 18.38	37.98 - 19.89
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2019
Registered Office	4th floor A Wing Avashya House,CST Road Kalina Santacruz West, Mumbai, Maharashtra-400098
Telephone	NA
Fax	NA
Chairman	Kaiwan Kalyaniwalla
Managing Director	SURESH KUMAR RAMIAH
Company Secretary	Malav Talati
Auditor	S R Batliboi & Associates LLP
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 & Non Executive Dir.	Kaiwan Kalyaniwalla
Executive Director & MD	SURESH KUMAR RAMIAH
Non-Exec & Non-Independent Dir	VAISHNAVKIRAN SHASHIKIRAN SHETTY
Independent Non Exe. Director	Radha Ahluwalia PRAFULLA PREMSUKH CHHAJED Mahendra K Chouhan
Company Sec. & Compli. Officer	Malav Talati

Balance Sheet

Particulars (Sources Of Funds)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Share Capital	49.14	49.14	0.00	0.00	0.00
Reserves Total	210.84	157.65	132.28	-1.44	-0.01
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.00	49.14	0.00	0.00
Total Shareholders Funds	259.98	206.79	181.42	-1.44	-0.01
Secured Loans	103.11	17.00	22.63	0.00	0.00
Unsecured Loans	365.48	397.23	383.48	102.17	0.01
Total Debt	468.59	414.23	406.11	102.17	0.01
Other Liabilities	0.00	0.00	0.00	0.00	0.00
Total Liabilities	728.57	621.02	587.53	100.73	0.00
APPLICATION OF FUNDS :
Gross Block	590.93	586.08	539.52	0.00	0.00
Less : Accumulated Depreciation	195.59	157.06	116.92	0.00	0.00
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00
Net Block	395.34	429.02	422.60	0.00	0.00
Lease Adjustment	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.35	0.14	0.52	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00
Investments	258.10	108.88	106.37	102.01	0.00
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	26.58	23.53	28.08	0.00	0.00
Cash and Bank Balance	10.11	11.67	9.63	0.03	0.00
Loans and Advances	43.54	29.08	47.42	0.00	0.00
Total Current Assets	80.24	64.29	85.13	0.03	0.00
Less : Current Liabilities and Provisions
Current Liabilities	83.09	67.97	92.88	1.33	0.00
Provisions	4.32	3.72	2.01	0.00	0.00
Total Current Liabilities & Provisions	87.41	71.69	94.89	1.33	0.00
Net Current Assets	-7.17	-7.39	-9.76	-1.30	0.00
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	176.38	193.02	194.01	0.00	0.00
Deferred Tax Liability	115.22	126.84	130.21	0.00	0.00
Net Deferred Tax	61.16	66.18	63.80	0.00	0.00
Other Assets	20.80	24.19	3.99	0.03	0.00
Total Assets	728.58	621.02	587.52	100.74	0.00
Contingent Liabilities	196.02	119.84	50.76	0.06	0.00

Profit and Loss

Particulars(INCOME)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Sales Turnover	513.71	502.84	468.51	0.00	0.00
Excise Duty	0.00	0.00	0.00	0.00	0.00
Net Sales	513.71	502.84	468.51	0.00	0.00
Other Income	34.10	6.14	22.68	0.00	0.00
Stock Adjustments	0.00	0.00	0.00	0.00	0.00
Total Income	547.81	508.98	491.19	0.00	0.00
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	28.40	26.34	26.92	0.00	0.00
Employee Cost	38.93	31.55	35.69	0.00	0.00
Other Manufacturing Expenses	300.43	303.05	249.22	0.00	0.00
Selling & Administrative Expenses	34.93	33.37	31.25	0.06	0.00
Miscellaneous Expenses	2.84	2.26	2.90	0.00	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00
Total Expenditure	405.54	396.57	345.97	0.06	0.00
Operating Profit	142.27	112.40	145.22	-0.05	0.00
Interest	31.31	27.44	31.05	1.37	0.00
Gross Profit	110.96	84.96	114.17	-1.42	0.00
Depreciation	40.57	41.93	38.25	0.00	0.00
Profit Before Tax	70.39	43.03	75.92	-1.42	0.00
Tax	23.17	12.94	21.82	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-5.73	-7.76	-7.23	0.00	0.00
Reported Net Profit	52.95	37.86	61.33	-1.42	0.00
Extraordinary Items	0.42	0.04	-0.08	0.00	0.00
Adjusted Net Profit	52.53	37.82	61.41	-1.42	0.00
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	85.47	59.90	-1.44	-0.01	-0.01
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	12.28	0.00	0.00	0.00
P & L Balance carried down	138.42	85.47	59.90	-1.44	-0.01
Dividend	0.00	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	25.00	25.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.50	0.50	0.00	0.00
Earnings Per Share-Unit Curr	2.16	1.54	0.00	0.00	-18873.00
Earnings Per Share(Adj)-Unit Curr	2.03	1.44	0.00	0.00	-18873.00
Book Value-Unit Curr	10.58	8.42	0.00	0.00	-49908.50
Book Value(Adj)-Unit Curr	9.92	7.89	0.00	0.00	-49908.50

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	147.16	140.43	130.05
Other Operating Income	0.00	0.00	0.00
Other Income	1.23	1.57	2.26
Total Income	148.39	142.00	132.31
Total Expenditure	110.71	108.72	101.08
PBIDT	37.68	33.28	31.23
Interest	11.70	12.67	12.37
PBDT	25.98	20.61	18.86
Depreciation	11.41	11.19	10.57
Tax	3.80	4.51	4.35
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-2.30	-2.19	-0.83
Reported Profit After Tax	13.07	7.10	4.77
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	13.07	7.10	4.77
EPS (Unit Curr.)	0.48	0.28	0.19
EPS (Adj) (Unit Curr.)	0.48	0.26	0.18
Calculated EPS (Unit Curr.)	0.50	0.28	0.19
Calculated EPS (Adj) (Unit Curr.)	0.50	0.26	0.18
Calculated EPS (Ann.) (Unit Curr.)	2.00	1.13	0.76
Calculated EPS (Adj) (Ann.) (Unit Curr.)	2.00	1.06	0.71
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	52.40	50.41	50.41
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(%)	25.60	23.70	24.01
PBDTM(%)	17.65	14.68	14.50
PATM(%)	8.88	5.06	3.67

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022
Debt-Equity Ratio	1.89	2.11	2.82	0.00
Long Term Debt-Equity Ratio	1.74	1.97	2.71	0.00
Current Ratio	1.09	1.12	1.13	0.02
Fixed Assets	0.87	0.89	1.74	0.00
Inventory	0.00	0.00	0.00	0.00
Debtors	20.50	19.49	33.37	0.00
Interest Cover Ratio	3.25	2.57	3.45	-0.04
PBIDTM (%)	27.69	22.35	31.00	0.00
PBITM (%)	19.80	14.01	22.83	0.00
PBDTM (%)	21.60	16.90	24.37	0.00
CPM (%)	18.20	15.87	21.25	0.00
APATM (%)	10.31	7.53	13.09	0.00
ROCE (%)	15.07	11.66	31.08	0.00
RONW (%)	22.69	19.50	68.15	0.00

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jan 2026	29.35	22.67	24.79	14.80	10.69	12.65	664.66
Share Prices Of 2025
Dec 2025	29.57	25.25	28.12	14.86	11.82	14.38	755.47
Nov 2025	35.00	26.90	27.52	18.09	12.78	13.21	693.67
Oct 2025	37.78	30.00	31.85	20.42	14.58	16.30	856.50
Sep 2025	37.95	24.71	34.73	20.53	11.93	17.78	933.88
Aug 2025	30.00	24.89	25.16	16.01	12.50	12.88	676.53
Jul 2025	32.54	25.94	28.52	17.33	12.83	14.60	766.77
Jun 2025	30.03	25.31	27.65	16.00	12.43	14.16	743.58
May 2025	27.84	20.91	27.02	14.69	9.84	13.83	726.44
Apr 2025	26.43	18.38	23.15	14.52	7.98	11.85	622.59
Mar 2025	28.31	20.62	20.86	15.18	10.17	10.41	546.67
Feb 2025	34.00	24.71	26.77	28.28	15.36	18.55	701.71
Jan 2025	37.65	28.12	30.54	27.39	18.97	21.17	800.48
Share Prices Of 2024
Dec 2024	40.28	34.43	35.21	28.89	23.33	24.40	922.83
Nov 2024	40.15	34.31	36.99	28.23	23.00	25.63	969.51
Oct 2024	42.18	35.47	39.42	31.21	23.96	27.32	1,033.15
Sep 2024	47.32	40.40	41.09	34.03	27.73	28.47	1,076.88
Aug 2024	51.09	41.72	46.90	37.03	28.44	32.50	1,229.21
Jul 2024	51.69	45.10	48.82	36.68	29.59	33.83	1,279.58
Jun 2024	52.96	42.23	47.35	37.73	27.22	32.81	1,241.01

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 Maintained by CMOTS InfoTech (ISO 9001:2015 & ISO/IEC 27001:2022 Certified)

DJIA 49649.56
233.39 0.47%

S&P 500 6930.29
47.40 0.69%

HANG SENG 26413.36
-292.59 -1.10%

NIKKEI 225 56838.27
-629.56 -1.10%

FTSE 100 10691.66
64.62 0.61%

NIFTY 25571.25
116.90 0.46%

× Ask Your Question