IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	82.55 Dec 05,2025 EOD	82.25 Dec 05,2025 EOD
Today's Change( )	3.39 (4.28%)	2.96 (3.73%)
Open( )	79.30	80.00
Prev Close( )	79.16	79.29
Volume	16,081.00	160,706.00
Today's Range( )	83.25 - 79.00	83.67 - 78.50
52-Week Range( )	121.00 - 74.03	122.85 - 74.25
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1960
Registered Office	3-A Shivsagar Estate,North Wing Dr A B Road Worli, Mumbai, Maharashtra-400018
Telephone	91-22-6622 7575
Fax	91-22-6622 7600
Chairman	Arun L Todarwal
Managing Director	Ritesh B Shah
Company Secretary	Manan Jayesh Vadhan
Auditor	Jayantilal Thakkar & Co
Face Value	5
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	BigShare Services Pvt Ltd J/12 Ansa Indl Est,Sakivihar Road,Sakinaka Andheri (E),Mumbai - 400072

Board of Directors


Vice Chairman	Bipin N Shah
Non-Executive & Non-Independent Director	Bharat N Shah
Chairman (Non-Executive)	Arun L Todarwal
Non-Executive & Non-Independent Director	Samir J Shah Ketan L Shah
Joint Managing Director	Ritesh B Shah Vivek B Shah
Non-Executive & Non-Independent Director	Mita Dixit
Non Executive & Independent Director	Harmanbhai Tulsibhai Patel
Independent Director	Pradeep Thakur Siddharth Shah
Non-Executive & Non-Independent Director	Gaurav Shah
Company Sec. & Compli. Officer	Manan Jayesh Vadhan

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	25.06	25.06	25.06	25.06	25.06	12.53
Reserves Total	300.97	266.16	216.17	188.72	165.59	149.68
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	326.03	291.22	241.23	213.78	190.65	162.21
Secured Loans	10.50	2.01	0.00	3.11	13.60	44.56
Unsecured Loans	0.39	0.68	0.91	1.11	0.08	0.59
Total Debt	10.89	2.69	0.91	4.22	13.68	45.15
Other Liabilities	2.03	1.38	1.58	1.54	1.51	1.17
Total Liabilities	338.95	295.29	243.72	219.54	205.84	208.53
APPLICATION OF FUNDS :
Gross Block	119.99	102.95	99.91	99.18	97.93	96.38
Less : Accumulated Depreciation	61.78	54.01	47.10	37.75	26.51	12.34
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	58.21	48.94	52.81	61.43	71.42	84.04
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.27	0.45	0.00	0.10	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	105.81	96.77	90.83	42.68	31.39	79.56
Current Assets, Loans & Advances
Inventories	74.48	75.40	72.64	79.92	81.43	61.49
Sundry Debtors	215.87	189.95	171.23	135.71	106.86	81.03
Cash and Bank Balance	19.74	8.37	6.65	15.95	20.09	2.52
Loans and Advances	12.23	9.76	5.94	5.64	18.34	12.06
Total Current Assets	322.31	283.48	256.46	237.22	226.72	157.09
Less : Current Liabilities and Provisions
Current Liabilities	166.97	150.25	161.20	127.53	125.69	117.43
Provisions	0.71	0.14	0.07	0.06	0.10	0.20
Total Current Liabilities & Provisions	167.69	150.39	161.27	127.59	125.79	117.63
Net Current Assets	154.63	133.09	95.19	109.63	100.93	39.46
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	2.08	0.42	0.77	1.95	0.98	1.14
Deferred Tax Liability	0.00	0.00	0.00	2.00	2.00	1.35
Net Deferred Tax	2.08	0.42	0.77	-0.05	-1.02	-0.21
Other Assets	17.94	15.61	4.11	5.75	3.12	5.68
Total Assets	338.95	295.29	243.71	219.53	205.84	208.53
Contingent Liabilities	25.26	20.29	29.24	32.92	23.39	33.07

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	661.51	647.00	527.49	486.65	431.96	306.96
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	661.51	647.00	527.49	486.65	431.96	306.96
Other Income	9.46	12.10	6.11	5.20	10.54	4.21
Stock Adjustments	2.45	15.24	-13.48	4.86	-2.31	13.51
Total Income	673.42	674.34	520.12	496.71	440.19	324.68
EXPENDITURE :
Raw Materials	501.82	501.90	388.00	382.54	327.49	243.67
Power & Fuel Cost	12.35	12.37	11.02	8.80	8.66	6.31
Employee Cost	23.04	19.39	17.15	15.10	14.29	13.36
Other Manufacturing Expenses	28.62	23.72	19.98	14.91	13.41	11.97
Selling & Administrative Expenses	17.76	15.50	13.28	12.07	11.17	8.90
Miscellaneous Expenses	18.85	13.61	12.77	10.62	9.51	13.02
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	602.43	586.49	462.20	444.04	384.53	297.23
Operating Profit	70.98	87.85	57.92	52.66	55.66	27.45
Interest	1.24	0.96	0.75	1.58	2.03	1.26
Gross Profit	69.74	86.89	57.17	51.08	53.63	26.19
Depreciation	8.74	8.58	9.70	11.96	15.08	7.03
Profit Before Tax	61.00	78.31	47.47	39.12	38.55	19.16
Tax	14.67	18.13	12.12	10.58	9.47	3.54
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-1.02	0.12	-0.83	-2.02	0.65	1.31
Reported Net Profit	47.35	60.06	36.18	30.56	28.44	14.31
Extraordinary Items	5.96	8.17	3.24	1.97	5.94	1.06
Adjusted Net Profit	41.39	51.89	32.94	28.59	22.50	13.25
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	156.63	113.59	93.18	76.14	53.70	56.01
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	19.53	17.02	15.77	13.52	6.00	16.61
P & L Balance carried down	184.45	156.63	113.59	93.18	76.14	53.70
Dividend	0.00	0.00	0.00	0.00	0.00	6.89
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	30.00	50.00	40.00	35.00	30.00	55.00
Dividend Per Share(Rs)	1.50	2.50	2.00	1.75	1.50	2.75
Earnings Per Share-Unit Curr	9.45	11.98	7.22	6.10	5.67	5.71
Earnings Per Share(Adj)-Unit Curr	4.73	5.99	3.61	3.05	2.84	1.43
Book Value-Unit Curr	65.06	58.11	48.14	42.66	38.04	64.74
Book Value(Adj)-Unit Curr	32.53	29.06	24.07	21.33	19.02	16.19

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	185.88	186.48	198.14
Other Operating Income	0.00	0.00	0.00
Other Income	0.98	3.39	1.40
Total Income	186.86	189.87	199.54
Total Expenditure	174.00	176.19	179.47
PBIDT	12.86	13.68	20.07
Interest	0.08	0.21	0.03
PBDT	12.78	13.47	20.04
Depreciation	2.86	2.52	2.76
Tax	2.80	2.49	5.42
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.49	0.16	-0.59
Reported Profit After Tax	7.61	8.30	12.46
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	7.61	8.30	12.46
EPS (Unit Curr.)	0.76	1.66	2.49
EPS (Adj) (Unit Curr.)	0.76	0.83	1.25
Calculated EPS (Unit Curr.)	0.76	1.66	2.49
Calculated EPS (Adj) (Unit Curr.)	0.76	0.83	1.25
Calculated EPS (Ann.) (Unit Curr.)	3.04	6.63	9.94
Calculated EPS (Adj) (Ann.) (Unit Curr.)	3.04	3.32	4.97
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	50.11	25.06	25.06
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(%)	6.92	7.34	10.13
PBDTM(%)	6.88	7.22	10.11
PATM(%)	4.09	4.45	6.29

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.02	0.01	0.01	0.04	0.17
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	1.84	1.72	1.69	1.70	1.26
Fixed Assets	5.93	6.38	5.30	4.94	4.45
Inventory	8.83	8.74	6.92	6.03	6.04
Debtors	3.26	3.58	3.44	4.01	4.60
Interest Cover Ratio	43.86	71.43	64.29	25.76	16.05
PBIDTM (%)	9.54	11.92	10.98	10.82	11.03
PBITM (%)	8.22	10.60	9.14	8.36	7.54
PBDTM (%)	9.36	11.78	10.84	10.50	10.56
CPM (%)	7.58	9.35	8.70	8.74	8.70
APATM (%)	6.26	8.02	6.86	6.28	5.21
ROCE (%)	17.15	25.44	20.82	19.14	15.72
RONW (%)	13.41	19.49	15.90	15.11	12.75

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	90.87	76.40	77.02	25.80	18.42	18.65	771.93
Oct 2025	92.98	78.50	89.88	23.13	18.66	21.76	900.81
Sep 2025	93.00	81.10	83.82	23.48	19.00	20.30	840.08
Aug 2025	97.92	86.00	87.46	24.27	20.48	21.18	876.56
Jul 2025	115.00	94.00	97.90	29.00	20.70	23.71	981.19
Jun 2025	113.95	101.45	107.73	28.87	24.48	26.09	1,079.66
May 2025	109.40	80.68	105.15	27.15	19.47	25.46	1,053.86
Apr 2025	94.50	74.90	83.78	24.52	17.71	20.29	839.63
Mar 2025	86.25	74.03	74.43	22.45	17.63	18.02	745.92
Feb 2025	104.28	76.88	77.08	20.55	14.81	14.89	772.48
Jan 2025	116.55	94.75	99.18	22.95	17.63	19.16	993.97
Share Prices Of 2024
Dec 2024	121.00	104.13	112.95	25.37	19.89	21.82	1,132.03
Nov 2024	105.50	94.00	103.73	20.73	18.08	20.03	1,039.57
Oct 2024	106.40	91.05	96.00	21.16	16.78	18.54	962.15
Sep 2024	112.48	99.70	103.68	22.29	19.00	20.02	1,039.07
Aug 2024	124.48	96.00	100.50	24.67	17.90	19.41	1,007.25
Jul 2024	124.98	107.75	120.53	25.20	20.10	23.28	1,207.95
Jun 2024	122.45	101.03	111.03	24.64	18.34	21.44	1,112.74
May 2024	129.00	110.50	113.83	26.75	20.45	21.98	1,140.80
Apr 2024	132.50	107.65	123.93	26.46	19.92	23.94	1,242.03

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 47981.01
109.07 0.23%

S&P 500 6892.33
14.21 0.21%

HANG SENG 26085.09
149.18 0.58%

NIKKEI 225 50440.45
-587.97 -1.15%

FTSE 100 9667.01
-43.86 -0.45%

NIFTY 26186.45
152.70 0.59%

× Ask Your Question