IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	506.70 Jan 07,2026 EOD	506.70 Jan 07,2026 EOD
Today's Change( )	4.50 (0.90%)	7.85 (1.57%)
Open( )	499.50	500.95
Prev Close( )	502.20	498.85
Volume	10,101.00	173,577.00
Today's Range( )	509.65 - 492.00	510.40 - 491.30
52-Week Range( )	692.05 - 407.50	693.00 - 408.05
Buy (Size)	N.A	506.70(×39)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2001
Registered Office	1403 14th Flr Cadbury Company,Dev Corpora Building EE highwa, Thane, Maharashtra-400601
Telephone	+91-22-42130300 / 41009295
Fax	NA
Chairman	Jose Jacob Kallarakal.
Managing Director	Jose Jacob Kallarakal.
Company Secretary	Harshada Rane
Auditor	Walker Chandiok & Co LLP
Face Value	5
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 & Managing Director	Jose Jacob Kallarakal.
Executive Director	Shiju Jacob Kallarakal.
Non Executive & Independent Director	Ajit Kumar Jain. Suneet K Maheshwari Priya Balasubramanian
Company Sec. & Compli. Officer	Harshada Rane
Non Executive Director	Shiju Antony Kallarakkal

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	14.18	14.18	14.14	14.14	14.14	12.79
Reserves Total	203.64	178.73	169.68	156.13	137.07	45.51
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	19.00	19.00	19.00	19.00	19.00	19.00
Total Shareholders Funds	236.82	211.91	202.82	189.27	170.21	77.30
Secured Loans	18.75	36.36	23.70	27.57	28.89	30.82
Unsecured Loans	1.96	3.26	3.28	3.31	3.32	5.76
Total Debt	20.71	39.62	26.98	30.88	32.21	36.58
Other Liabilities	2.54	2.61	4.47	4.39	3.98	3.32
Total Liabilities	260.07	254.14	234.27	224.54	206.40	117.20
APPLICATION OF FUNDS :
Gross Block	43.24	45.79	19.83	21.55	21.53	21.40
Less : Accumulated Depreciation	18.60	18.34	16.86	16.22	14.34	12.13
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	24.64	27.45	2.97	5.33	7.19	9.27
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	1.65	1.64	2.87	0.00	0.05	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	78.87	77.01	75.98	75.55	75.55	35.55
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	46.33	56.80	48.70	48.50	35.72	26.74
Cash and Bank Balance	40.00	15.45	7.74	3.61	3.88	2.33
Loans and Advances	22.55	41.37	92.72	104.92	97.79	44.39
Total Current Assets	108.88	113.63	149.17	157.03	137.40	73.46
Less : Current Liabilities and Provisions
Current Liabilities	16.07	16.38	19.57	25.07	26.07	23.24
Provisions	6.19	5.82	6.13	6.75	3.64	2.17
Total Current Liabilities & Provisions	22.26	22.20	25.70	31.82	29.71	25.41
Net Current Assets	86.62	91.43	123.47	125.20	107.69	48.05
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	4.72	4.84	3.08	2.85	2.49	0.00
Deferred Tax Liability	0.00	0.00	0.00	0.00	0.00	0.00
Net Deferred Tax	4.72	4.84	3.08	2.85	2.49	0.00
Other Assets	63.59	51.78	25.91	15.61	13.43	24.33
Total Assets	260.08	254.16	234.28	224.54	206.40	117.20
Contingent Liabilities	88.90	67.55	112.41	239.71	64.97	65.01

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	35.17	53.00	55.22	55.25	54.02	56.51
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	35.17	53.00	55.22	55.25	54.02	56.51
Other Income	29.78	4.27	16.35	15.94	6.45	2.90
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	64.95	57.27	71.57	71.19	60.47	59.41
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	5.39	7.45	7.93	7.42	5.70	5.21
Employee Cost	11.58	23.38	22.92	20.63	21.26	21.41
Other Manufacturing Expenses	3.99	5.82	5.47	5.05	4.33	4.29
Selling & Administrative Expenses	10.07	8.26	6.91	7.05	6.11	13.84
Miscellaneous Expenses	2.53	1.02	3.44	1.20	1.80	18.95
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	33.55	45.93	46.68	41.34	39.19	63.70
Operating Profit	31.41	11.34	24.89	29.85	21.28	-4.29
Interest	3.04	4.05	3.76	4.08	4.51	6.84
Gross Profit	28.37	7.29	21.13	25.77	16.77	-11.13
Depreciation	2.61	1.69	4.02	2.11	2.22	2.45
Profit Before Tax	25.76	5.60	17.11	23.66	14.55	-13.58
Tax	1.65	1.19	4.74	5.66	3.13	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.09	-1.90	-0.35	-0.56	-2.49	0.00
Reported Net Profit	24.19	6.30	12.73	18.56	13.92	-13.58
Extraordinary Items	22.48	0.02	-0.75	0.01	0.00	-17.76
Adjusted Net Profit	1.71	6.28	13.48	18.55	13.92	4.18
Adjustment below Net Profit	0.60	0.44	0.34	0.50	-0.15	-0.27
P & L Balance brought forward	-12.08	-18.82	-31.89	-50.95	-64.72	-50.87
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	12.71	-12.08	-18.82	-31.89	-50.95	-64.72
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	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	8.53	2.22	4.50	6.56	4.92	-5.31
Earnings Per Share(Adj)-Unit Curr	8.53	2.22	4.50	6.56	4.92	-5.31
Book Value-Unit Curr	76.79	68.03	64.98	60.20	53.46	22.79
Book Value(Adj)-Unit Curr	76.79	68.03	64.98	60.20	53.46	22.79

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	8.52	8.75	8.46
Other Operating Income	0.00	0.00	0.00
Other Income	3.54	2.71	26.22
Total Income	12.06	11.46	34.68
Total Expenditure	10.10	9.57	9.39
PBIDT	1.96	1.88	25.29
Interest	0.45	0.55	0.71
PBDT	1.51	1.33	24.58
Depreciation	0.55	0.55	0.64
Tax	0.40	0.29	1.01
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.31	0.31	-0.01
Reported Profit After Tax	0.25	0.18	22.94
Extra-ordinary Items	0.00	0.00	22.88
Adjusted Profit After Extra-ordinary item	0.25	0.18	0.06
EPS (Unit Curr.)	0.09	0.06	8.09
EPS (Adj) (Unit Curr.)	0.09	0.06	8.09
Calculated EPS (Unit Curr.)	0.09	0.06	8.09
Calculated EPS (Adj) (Unit Curr.)	0.09	0.06	8.09
Calculated EPS (Ann.) (Unit Curr.)	0.36	0.26	32.36
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.36	0.26	32.36
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	14.19	14.18	14.18
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(%)	23.00	21.49	298.94
PBDTM(%)	17.72	15.20	290.54
PATM(%)	2.93	2.06	271.16

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.13	0.16	0.15	0.18	0.28
Long Term Debt-Equity Ratio	0.03	0.02	0.00	0.00	0.01
Current Ratio	2.49	2.54	2.73	2.41	1.74
Fixed Assets	0.79	1.62	2.67	2.56	2.52
Inventory	0.00	0.00	0.00	0.00	0.00
Debtors	0.68	1.00	1.14	1.31	1.73
Interest Cover Ratio	1.62	2.38	5.55	6.80	4.23
PBIDTM (%)	21.44	21.40	45.07	54.03	39.39
PBITM (%)	14.02	18.21	37.79	50.21	35.28
PBDTM (%)	12.79	13.75	38.27	46.64	31.04
CPM (%)	12.28	15.08	30.33	37.41	29.88
APATM (%)	4.86	11.89	23.05	33.59	25.77
ROCE (%)	1.87	3.71	8.19	10.80	10.18
RONW (%)	0.74	2.83	5.75	8.39	9.33

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Dec 2025	555.20	407.50	485.70	956.43	649.20	806.26	1,378.70
Nov 2025	537.30	452.40	459.10	916.39	745.54	762.10	1,303.19
Oct 2025	567.80	508.45	545.10	969.26	816.79	904.86	1,547.31
Sep 2025	615.00	537.70	539.80	0.00	0.00	0.00	1,532.27
Aug 2025	635.20	564.50	570.10	0.00	0.00	0.00	1,618.18
Jul 2025	691.85	579.00	612.75	0.00	0.00	0.00	1,739.23
Jun 2025	692.05	580.20	680.30	0.00	0.00	0.00	1,930.97
May 2025	665.45	471.15	624.60	0.00	0.00	0.00	1,772.87
Apr 2025	553.75	479.90	490.20	940.30	767.01	813.68	1,391.39
Mar 2025	566.85	460.65	535.15	996.64	654.39	888.29	1,518.97
Feb 2025	667.00	514.00	530.35	313.77	225.15	239.71	1,505.35
Jan 2025	644.95	532.20	615.45	308.89	233.39	278.17	1,746.90
Share Prices Of 2024
Dec 2024	699.80	604.00	616.95	324.81	267.26	278.85	1,751.16
Nov 2024	856.90	606.45	631.25	399.10	270.91	285.29	1,791.62
Oct 2024	846.30	633.00	808.45	399.67	241.23	365.37	2,294.55
Sep 2024	767.55	668.70	719.55	362.33	294.53	325.20	2,042.23
Aug 2024	824.00	689.80	717.60	382.64	309.98	324.32	2,036.70
Jul 2024	902.25	521.95	818.10	417.82	228.45	369.74	2,321.94
Jun 2024	524.90	408.45	511.25	243.16	183.65	231.06	1,451.03
May 2024	517.15	434.60	440.75	239.70	193.89	199.19	1,250.94

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 49481.66
483.47 0.99%

S&P 500 6965.42
42.37 0.61%

HANG SENG 26710.46
363.21 1.38%

NIKKEI 225 51924.52
-593.56 -1.13%

FTSE 100 10039.39
-83.34 -0.82%

NIFTY 26140.75
-37.95 -0.14%

× Ask Your Question