IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	124.15 Jul 03,2026 EOD	124.63 Jul 03,2026 EOD
Today's Change( )	-1.75 (-1.39%)	-1.53 (-1.21%)
Open( )	126.00	126.16
Prev Close( )	125.90	126.16
Volume	7,190.00	112,084.00
Today's Range( )	126.95 - 124.00	127.26 - 123.35
52-Week Range( )	209.10 - 86.50	209.53 - 86.27
Buy (Size)	N.A	N.A
Sell (Size)	N.A	124.63(×5)

Company Background


Incorporation Year	1995
Registered Office	Premises No 13A 13th Floor,Earnest House NCPA Rd BlockIII, Mumbai, Maharashtra-400021
Telephone	022-66816400
Fax	022-2282 2030
Chairman	Nitin Shah
Managing Director	Nitin Shah
Company Secretary	NA
Auditor	Singhi & Co
Face Value	5
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 / Executive Director / Managing Director	Nitin Shah
Executive Director	Tejal Prakash Shah
Joint Managing Director	Nehal Shah
Executive Director	Sunil Vasudev Bhatt
Independent Non Exe. Director	Milind Madhav Kamat Swanubhuti Jain Shakti Leekha ANUP KUMAR MAHAPATRA
Independent Director	Narsimha Rao Mannepalli
Executive Director	Rohan Shah

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	28.19	27.65	27.42	27.10	25.35	25.10
Reserves Total	453.23	447.56	425.68	465.76	451.38	446.18
Equity Share Warrants	0.00	0.00	0.00	0.01	1.65	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	481.42	475.21	453.10	492.87	478.38	471.28
Secured Loans	54.93	42.13	31.76	24.32	31.63	24.38
Unsecured Loans	11.81	15.97	15.43	18.24	23.36	29.28
Total Debt	66.74	58.10	47.19	42.56	54.99	53.66
Other Liabilities	13.10	0.00	3.99	3.62	0.77	1.79
Total Liabilities	561.26	533.31	504.28	539.05	534.14	526.73
APPLICATION OF FUNDS :
Gross Block	355.80	346.30	337.05	314.50	307.99	305.59
Less : Accumulated Depreciation	193.06	178.21	170.61	162.17	149.44	137.21
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	162.74	168.09	166.44	152.33	158.55	168.38
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.80	0.00	0.00	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	86.14	156.20	156.20	156.99	155.56	155.40
Current Assets, Loans & Advances
Inventories	49.07	47.98	42.68	37.89	34.74	34.83
Sundry Debtors	95.49	91.62	72.20	138.38	136.94	165.60
Cash and Bank Balance	26.70	11.43	21.32	9.57	13.75	6.18
Loans and Advances	283.53	96.72	70.89	79.24	81.61	55.24
Total Current Assets	454.79	247.75	207.09	265.08	267.04	261.85
Less : Current Liabilities and Provisions
Current Liabilities	107.54	38.94	24.06	19.61	33.92	41.15
Provisions	33.57	22.06	12.75	7.91	7.64	7.87
Total Current Liabilities & Provisions	141.11	61.00	36.81	27.52	41.56	49.02
Net Current Assets	313.68	186.75	170.28	237.56	225.48	212.83
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	6.92	4.04	0.00	0.00	0.00	0.00
Deferred Tax Liability	21.26	13.52	9.23	25.12	26.83	26.94
Net Deferred Tax	-14.34	-9.48	-9.23	-25.12	-26.83	-26.94
Other Assets	12.24	31.75	20.59	17.29	21.38	17.06
Total Assets	561.26	533.31	504.28	539.05	534.14	526.73
Contingent Liabilities	14.43	13.43	8.95	6.86	7.44	6.91

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	366.15	286.65	210.29	122.58	96.19	93.79
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	366.15	286.65	210.29	122.58	96.19	93.79
Other Income	38.43	1.23	5.67	2.38	4.05	5.99
Stock Adjustments	1.09	5.30	4.80	3.15	-0.09	1.00
Total Income	405.67	293.18	220.76	128.11	100.15	100.78
EXPENDITURE :
Raw Materials	164.48	118.18	88.92	28.59	24.12	23.07
Power & Fuel Cost	1.63	1.51	3.50	0.65	0.61	1.42
Employee Cost	104.11	90.42	79.31	58.30	35.46	31.20
Other Manufacturing Expenses	18.75	18.67	1.28	0.77	0.87	1.64
Selling & Administrative Expenses	17.23	17.09	19.72	14.69	13.20	10.14
Miscellaneous Expenses	44.93	3.10	48.93	1.70	1.91	5.11
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	351.13	248.97	241.66	104.70	76.17	72.58
Operating Profit	54.54	44.21	-20.90	23.41	23.98	28.20
Interest	6.82	4.97	3.16	2.65	3.47	6.19
Gross Profit	47.72	39.24	-24.06	20.76	20.51	22.01
Depreciation	18.00	8.48	9.57	12.69	12.67	13.70
Profit Before Tax	29.72	30.76	-33.63	8.07	7.84	8.31
Tax	13.68	8.31	3.89	4.09	0.18	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	5.31	0.25	0.00	-1.71	-0.11	0.42
Reported Net Profit	10.73	22.20	-37.52	5.69	7.77	7.89
Extraordinary Items	-2.77	0.00	-46.84	0.00	0.00	0.00
Adjusted Net Profit	13.50	22.20	9.32	5.69	7.77	7.89
Adjustment below Net Profit	-0.02	0.00	0.00	0.00	0.00	0.58
P & L Balance brought forward	34.05	13.23	61.66	59.77	54.51	46.04
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	8.29	1.38	10.90	3.80	2.51	0.00
P & L Balance carried down	36.47	34.05	13.24	61.66	59.77	54.51
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 %	30.00	30.00	25.00	20.00	15.00	10.00
Dividend Per Share(Rs)	1.50	1.50	1.25	1.00	0.75	0.50
Earnings Per Share-Unit Curr	1.90	4.01	-6.84	1.05	1.53	1.57
Earnings Per Share(Adj)-Unit Curr	1.90	4.01	-6.84	1.05	1.53	1.57
Book Value-Unit Curr	85.39	85.93	82.62	90.93	94.03	93.88
Book Value(Adj)-Unit Curr	85.39	85.93	82.62	90.93	94.03	93.88

Quarterly Results

Quarters :

Particulars	Mar 2026 ( Cr)	Dec 2025 ( Cr)	Sep 2025 ( Cr)
Gross Sales	96.99	94.78	100.58
Other Operating Income	0.00	0.00	0.00
Other Income	4.71	3.37	5.00
Total Income	101.70	98.15	105.58
Total Expenditure	123.72	83.87	91.43
PBIDT	-22.02	14.28	14.15
Interest	3.13	2.45	2.61
PBDT	-25.15	11.83	11.54
Depreciation	2.97	2.81	2.81
Tax	4.30	9.46	1.78
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-13.51	-4.32	0.74
Reported Profit After Tax	-18.91	3.88	6.21
Extra-ordinary Items	0.00	0.06	0.00
Adjusted Profit After Extra-ordinary item	-18.91	3.82	6.21
EPS (Unit Curr.)	-0.14	0.69	1.10
EPS (Adj) (Unit Curr.)	-0.14	0.69	1.10
Calculated EPS (Unit Curr.)	-3.35	0.69	1.10
Calculated EPS (Adj) (Unit Curr.)	-3.35	0.69	1.10
Calculated EPS (Ann.) (Unit Curr.)	-13.38	2.75	4.40
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-13.38	2.75	4.40
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	28.26	28.26	28.21
Reserve & Surplus	0.00	0.00	0.00
Face Value	5.00	5.00	5.00
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(%)	-22.70	15.07	14.07
PBDTM(%)	-25.93	12.48	11.47
PATM(%)	-19.50	4.09	6.17

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.13	0.11	0.09	0.10	0.11
Long Term Debt-Equity Ratio	0.02	0.01	0.01	0.01	0.01
Current Ratio	2.10	2.08	2.61	2.54	2.18
Fixed Assets	1.04	0.84	0.65	0.39	0.31
Inventory	7.55	6.32	5.22	3.38	2.77
Debtors	3.91	3.50	2.00	0.89	0.64
Interest Cover Ratio	6.48	7.19	5.18	4.05	3.26
PBIDTM (%)	16.99	15.42	12.34	19.10	24.93
PBITM (%)	12.07	12.46	7.78	8.75	11.76
PBDTM (%)	15.12	13.69	10.83	16.94	21.32
CPM (%)	8.60	10.70	8.98	14.99	21.25
APATM (%)	3.69	7.74	4.43	4.64	8.08
ROCE (%)	8.08	6.89	3.14	2.00	2.13
RONW (%)	2.82	4.78	1.97	1.17	1.64

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jun 2026	137.85	113.00	127.80	61.61	46.85	53.55	722.95
May 2026	144.80	114.30	120.40	62.80	47.40	50.45	681.09
Apr 2026	124.47	88.05	114.34	53.49	33.30	47.91	646.80
Mar 2026	114.85	86.50	87.20	48.93	35.92	36.50	492.80
Feb 2026	148.70	112.65	118.00	64.96	43.89	49.40	666.87
Jan 2026	157.00	110.60	123.95	66.42	43.71	51.89	700.49
Share Prices Of 2025
Dec 2025	175.80	150.00	151.90	75.84	62.01	63.59	858.45
Nov 2025	180.90	159.10	159.85	77.08	66.29	66.92	903.38
Oct 2025	204.50	176.60	179.55	86.77	71.53	75.05	1,013.16
Sep 2025	209.10	161.50	179.05	91.45	67.11	74.84	1,010.34
Aug 2025	184.05	147.50	164.20	81.21	58.18	68.63	926.54
Jul 2025	187.80	157.20	158.35	80.10	65.23	66.19	893.53
Jun 2025	209.50	175.10	182.30	91.36	72.92	76.14	1,027.85
May 2025	226.50	165.65	218.45	98.08	64.95	91.23	1,231.67
Apr 2025	208.90	158.00	185.60	89.28	60.01	77.52	1,046.45
Mar 2025	211.70	182.45	188.75	90.92	75.39	78.83	1,064.22
Feb 2025	286.00	196.15	200.10	76.43	48.70	50.68	1,125.06
Jan 2025	263.00	199.40	232.25	69.88	49.41	58.82	1,305.83
Share Prices Of 2024
Dec 2024	287.60	229.00	235.00	76.22	57.72	59.52	1,321.29
Nov 2024	294.95	243.15	264.55	75.61	57.67	67.00	1,487.43

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 52921.07
594.83 1.14%

S&P 500 7504.24
0.01 0.00%

HANG SENG 23350.04
295.00 1.28%

NIKKEI 225 69733.68
1000.53 1.46%

FTSE 100 10673.34
20.47 0.19%

NIFTY 24270.85
95.15 0.39%

× Ask Your Question