IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	101.95 Jul 07,2026 EOD	101.81 Jul 07,2026 EOD
Today's Change( )	-1.90 (-1.83%)	-2.37 (-2.27%)
Open( )	105.55	105.95
Prev Close( )	103.85	104.18
Volume	6,413.00	65,732.00
Today's Range( )	105.55 - 101.65	105.95 - 100.50
52-Week Range( )	155.90 - 69.50	156.85 - 69.10
Buy (Size)	N.A	N.A
Sell (Size)	N.A	101.81(×2656)

Company Background


Incorporation Year	2000
Registered Office	Aptech House A-65,MIDC Marol Andheri(East), Mumbai, Maharashtra-400093
Telephone	91-22-28272300/01
Fax	91-22-28272399
Chairman	Ameet Hariani
Managing Director	NA
Company Secretary	Shruti Lad
Auditor	Bansi S Mehta & Co
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda,Hyderabad-500032

Board of Directors


Chairman & Independent Directo	Ameet Hariani
Vice Chairman / Non Indepe. Non Executive Director	Utpal Sheth
Independent Non Exe. Director	Sivaramakrishnan Iyer
Non-Exec & Non-Independent Dir	Rajiv Agarwal
Independent Non Exe. Director	Ronnie Adi Talati Vandana Chamaria Nikhil Piyush Dalal Amit Goela
Non-Exec & Non-Independent Dir	Vishal Gupta
Whole-time Director	Neeraj Malik Sandip Weling
Company Sec. & Compli. Officer	Shruti Lad

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	58.00	57.99	41.41	41.35	40.67	40.25
Reserves Total	203.96	204.39	214.34	179.95	148.49	157.79
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	-0.05	0.26	0.00	0.04	0.25	0.01
Total Shareholders Funds	261.91	262.64	255.75	221.34	189.41	198.05
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	0.99	1.24	1.45	6.45	1.64	22.57
Total Debt	0.99	1.24	1.45	6.45	1.64	22.57
Other Liabilities	1.98	1.91	1.90	2.03	1.97	1.91
Total Liabilities	264.88	265.79	259.10	229.82	193.02	222.53
APPLICATION OF FUNDS :
Gross Block	58.45	59.45	56.10	55.60	52.56	50.54
Less : Accumulated Depreciation	46.53	46.87	42.58	41.60	36.06	27.24
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	11.92	12.58	13.52	14.00	16.50	23.30
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.04	0.21	0.80	0.66	0.41	0.40
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	65.15	85.46	85.29	85.38	86.03	107.28
Current Assets, Loans & Advances
Inventories	0.04	0.53	0.54	0.75	0.88	1.11
Sundry Debtors	37.45	34.30	37.94	57.16	51.28	61.46
Cash and Bank Balance	14.18	13.16	69.30	43.88	18.70	9.27
Loans and Advances	147.23	111.07	87.04	22.39	14.55	19.26
Total Current Assets	198.90	159.06	194.82	124.19	85.40	91.10
Less : Current Liabilities and Provisions
Current Liabilities	48.16	41.25	127.25	42.81	27.60	27.70
Provisions	3.01	1.29	3.43	0.45	0.41	0.43
Total Current Liabilities & Provisions	51.17	42.54	130.67	43.26	28.01	28.13
Net Current Assets	147.73	116.52	64.14	80.92	57.39	62.97
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	35.07	36.61	38.62	34.93	22.63	16.79
Deferred Tax Liability	0.00	0.00	0.00	0.00	0.00	0.00
Net Deferred Tax	35.07	36.61	38.62	34.93	22.63	16.79
Other Assets	4.96	14.41	56.74	13.93	10.05	11.79
Total Assets	264.87	265.79	259.11	229.82	193.01	222.53
Contingent Liabilities	8.52	9.91	9.73	4.93	4.93	3.10

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	218.89	213.16	267.69	150.77	84.02	93.13
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	218.89	213.16	267.69	150.77	84.02	93.13
Other Income	26.69	28.69	12.84	8.41	5.35	3.90
Stock Adjustments	-0.49	-0.01	-0.21	-0.13	-0.23	0.19
Total Income	245.09	241.84	280.32	159.05	89.14	97.22
EXPENDITURE :
Raw Materials	0.30	0.41	0.32	0.50	0.11	1.23
Power & Fuel Cost	0.68	0.56	0.47	0.43	0.45	0.73
Employee Cost	54.16	59.13	55.57	41.58	36.74	37.13
Other Manufacturing Expenses	84.93	69.97	40.46	1.60	1.70	1.00
Selling & Administrative Expenses	48.79	61.04	107.78	78.19	31.85	35.52
Miscellaneous Expenses	12.80	8.47	8.31	3.11	24.19	15.49
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	201.67	199.58	212.91	125.41	95.05	91.09
Operating Profit	43.43	42.26	67.41	33.65	-5.91	6.11
Interest	0.23	0.75	0.07	0.61	1.29	0.89
Gross Profit	43.20	41.51	67.34	33.04	-7.20	5.22
Depreciation	3.27	3.42	3.84	5.67	8.96	5.70
Profit Before Tax	39.93	38.09	63.50	27.37	-16.16	-0.48
Tax	9.24	6.99	17.78	5.12	2.10	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	3.72	-1.03	-9.62	-15.41	-6.74	-0.68
Reported Net Profit	26.96	32.13	55.34	37.66	-11.52	0.21
Extraordinary Items	0.01	0.01	0.00	0.01	-23.46	-14.12
Adjusted Net Profit	26.95	32.12	55.34	37.65	11.94	14.33
Adjustment below Net Profit	-1.40	-0.32	-0.61	0.00	-0.07	-1.07
P & L Balance brought forward	79.18	72.22	38.17	9.67	21.26	60.79
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	26.10	24.85	20.68	9.16	0.00	38.67
P & L Balance carried down	78.64	79.18	72.22	38.17	9.67	21.26
Dividend	26.10	24.85	20.68	9.16	0.00	32.08
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	45.00	45.00	60.00	50.00	22.50	45.00
Dividend Per Share(Rs)	4.50	4.50	6.00	5.00	2.25	4.50
Earnings Per Share-Unit Curr	4.65	5.54	13.36	9.11	-2.83	0.05
Earnings Per Share(Adj)-Unit Curr	4.65	5.54	9.54	6.51	-2.02	0.04
Book Value-Unit Curr	45.17	45.24	61.75	53.52	46.51	49.20
Book Value(Adj)-Unit Curr	45.17	45.24	44.11	38.23	33.22	35.14

Quarterly Results

Quarters :

Particulars	Mar 2026 ( Cr)	Dec 2025 ( Cr)	Sep 2025 ( Cr)
Gross Sales	65.05	80.11	73.03
Other Operating Income	0.00	0.00	0.00
Other Income	2.28	2.38	2.77
Total Income	67.33	82.48	75.79
Total Expenditure	60.74	71.38	67.86
PBIDT	6.59	11.10	7.93
Interest	0.02	0.10	0.33
PBDT	6.57	11.00	7.60
Depreciation	0.66	0.69	0.71
Tax	-2.51	3.84	3.10
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	6.12	-0.78	-0.92
Reported Profit After Tax	2.30	7.25	4.71
Extra-ordinary Items	0.00	-1.19	0.00
Adjusted Profit After Extra-ordinary item	2.30	8.44	4.71
EPS (Unit Curr.)	0.40	1.25	0.81
EPS (Adj) (Unit Curr.)	0.40	1.25	0.81
Calculated EPS (Unit Curr.)	0.40	1.25	0.81
Calculated EPS (Adj) (Unit Curr.)	0.40	1.25	0.81
Calculated EPS (Ann.) (Unit Curr.)	1.59	5.00	3.25
Calculated EPS (Adj) (Ann.) (Unit Curr.)	1.59	5.00	3.25
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	58.00	58.00	58.00
Reserve & Surplus	0.00	0.00	0.00
Face Value	10.00	10.00	10.00
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(%)	10.13	13.86	10.86
PBDTM(%)	10.10	13.73	10.41
PATM(%)	3.54	9.05	6.45

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.00	0.01	0.02	0.02	0.06
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	4.56	2.47	2.17	3.38	2.75
Fixed Assets	3.71	3.69	4.79	2.79	1.63
Inventory	768.04	398.43	415.02	184.99	84.44
Debtors	6.10	5.90	5.63	2.78	1.49
Interest Cover Ratio	174.61	51.79	908.14	45.87	5.03
PBIDTM (%)	19.84	19.83	25.18	22.32	18.38
PBITM (%)	18.35	18.22	23.75	18.56	7.71
PBDTM (%)	19.74	19.47	25.16	21.91	16.84
CPM (%)	13.81	16.68	22.11	28.74	24.88
APATM (%)	12.32	15.07	20.67	24.98	14.21
ROCE (%)	15.14	14.80	26.00	13.23	3.12
RONW (%)	10.28	12.40	23.20	18.34	6.16

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jun 2026	128.65	100.20	103.30	29.28	21.21	22.23	599.17
May 2026	115.50	94.10	103.00	25.61	19.80	22.17	597.43
Apr 2026	109.10	70.98	105.44	24.32	14.14	22.69	611.58
Mar 2026	85.43	69.50	70.22	18.51	14.80	15.11	407.30
Feb 2026	103.61	76.20	87.44	24.86	16.11	18.82	507.18
Jan 2026	95.55	75.00	80.06	20.88	14.79	17.23	464.37
Share Prices Of 2025
Dec 2025	107.10	91.25	93.15	23.76	19.51	20.05	540.30
Nov 2025	112.95	100.25	104.50	26.39	21.35	22.49	606.13
Oct 2025	124.65	106.05	108.00	27.64	22.56	23.24	626.43
Sep 2025	144.00	118.05	120.70	33.34	25.18	25.98	700.09
Aug 2025	137.00	125.70	130.10	30.66	26.55	28.00	754.60
Jul 2025	160.00	125.70	130.85	34.87	26.36	28.16	758.95
Jun 2025	162.50	145.80	157.65	35.89	30.81	33.93	914.40
May 2025	182.40	146.45	161.15	42.85	30.90	34.68	934.70
Apr 2025	175.50	109.05	151.90	39.03	22.87	32.69	881.02
Mar 2025	135.50	106.20	117.15	30.00	21.96	25.21	679.47
Feb 2025	164.30	110.00	111.30	30.34	19.63	20.10	645.54
Jan 2025	188.85	151.50	158.25	36.07	27.10	28.58	917.85
Share Prices Of 2024
Dec 2024	202.70	170.20	180.95	37.93	26.74	32.67	1,049.51
Nov 2024	190.80	160.50	176.90	35.10	28.85	31.94	1,026.02

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 53071.47
150.40 0.28%

S&P 500 7557.54
53.30 0.71%

HANG SENG 23496.90
-119.43 -0.51%

NIKKEI 225 68399.59
-1338.10 -1.92%

FTSE 100 10685.41
33.64 0.32%

NIFTY 24398.70
-31.65 -0.13%

× Ask Your Question