IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	315.00 Jan 13,2026 EOD	316.90 Jan 13,2026 EOD
Today's Change( )	6.45 (2.09%)	8.10 (2.62%)
Open( )	312.90	308.80
Prev Close( )	308.55	308.80
Volume	823.00	27,611.00
Today's Range( )	324.00 - 312.90	325.20 - 308.80
52-Week Range( )	459.00 - 215.60	459.90 - 220.11
Buy (Size)	N.A	N.A
Sell (Size)	N.A	316.90(×922)

Company Background


Incorporation Year	1969
Registered Office	Aries House Plot No 24,Deonar Govandi (East), Mumbai, Maharashtra-400043
Telephone	91-022-25564052/53
Fax	91-022-25564054
Chairman	Rahul Mirchandani
Managing Director	Rahul Mirchandani
Company Secretary	Qaiser P Ansari
Auditor	Kirti D Shah & Associates
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Aarthi Consultants Pvt Ltd 1-2-285 Domalguda, , ,Hyderabad - 500 029

Board of Directors


Chairman / Executive Director / M D / Promoter	Rahul Mirchandani
Non Executive Director	Nitya Mirchandani
Independent Non Exe. Director	Nrupang Bhumitra Dholakia R. V. Balasubramaniam Iyer
Non-Exec & Non-Independent Dir	RAMAMURTHY SUNDARESAN
Independent Director	SHAILESH KARNIK RAMESH
Additional Director	Armaan Mirchandani
Company Secretary / Chief Legal Officer	Qaiser P Ansari

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	13.00	13.00	13.00	13.00	13.00	13.00
Reserves Total	261.51	234.78	214.46	195.64	177.52	155.17
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	274.51	247.78	227.46	208.64	190.52	168.17
Secured Loans	18.13	45.26	76.14	85.56	122.03	124.14
Unsecured Loans	21.18	19.46	21.56	24.50	20.24	26.10
Total Debt	39.31	64.72	97.70	110.06	142.27	150.24
Other Liabilities	8.08	2.72	2.51	2.43	3.08	7.04
Total Liabilities	321.90	315.22	327.67	321.13	335.87	325.45
APPLICATION OF FUNDS :
Gross Block	149.30	132.58	120.74	114.37	98.89	86.33
Less : Accumulated Depreciation	57.68	55.36	51.15	49.85	44.47	38.37
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	91.62	77.22	69.59	64.52	54.42	47.96
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	9.60	1.63	0.00	0.00	12.21	12.11
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	30.93	28.76	22.77	20.28	20.28	20.28
Current Assets, Loans & Advances
Inventories	122.38	124.04	142.79	146.61	140.75	138.03
Sundry Debtors	113.31	106.51	107.77	105.88	108.93	101.59
Cash and Bank Balance	32.77	4.41	4.27	3.09	3.85	3.78
Loans and Advances	147.00	148.55	150.20	145.87	135.06	130.71
Total Current Assets	415.47	383.52	405.03	401.45	388.59	374.11
Less : Current Liabilities and Provisions
Current Liabilities	214.99	164.40	159.23	157.24	132.35	120.93
Provisions	2.77	1.68	1.34	1.85	1.99	3.82
Total Current Liabilities & Provisions	217.76	166.07	160.56	159.09	134.34	124.75
Net Current Assets	197.71	217.44	244.47	242.36	254.25	249.36
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	3.00	1.76	1.97	2.65	3.11	0.76
Deferred Tax Liability	10.95	11.57	11.12	8.66	8.39	5.02
Net Deferred Tax	-7.95	-9.81	-9.15	-6.01	-5.28	-4.26
Other Assets	0.00	0.00	0.00	0.00	0.00	0.00
Total Assets	321.91	315.23	327.68	321.14	335.88	325.46
Contingent Liabilities	166.82	173.17	173.17	222.49	211.59	83.84

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	778.35	664.04	609.97	547.52	474.50	371.50
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	778.35	664.04	609.97	547.52	474.50	371.50
Other Income	7.90	6.34	13.28	8.83	5.23	12.16
Stock Adjustments	-6.92	0.61	-13.16	-12.16	-11.33	4.42
Total Income	779.33	670.99	610.09	544.19	468.40	388.08
EXPENDITURE :
Raw Materials	309.60	255.81	237.44	217.09	178.25	112.50
Power & Fuel Cost	2.74	2.48	2.59	2.27	1.95	2.11
Employee Cost	62.58	54.05	48.21	42.99	38.66	37.71
Other Manufacturing Expenses	31.09	28.42	23.07	23.67	15.18	32.48
Selling & Administrative Expenses	305.20	267.91	238.11	201.14	169.35	147.91
Miscellaneous Expenses	0.94	1.09	0.57	0.52	2.60	1.39
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	712.15	609.76	549.98	487.68	406.00	334.11
Operating Profit	67.17	61.22	60.12	56.50	62.39	53.97
Interest	17.66	21.99	23.14	24.30	25.93	25.52
Gross Profit	49.51	39.23	36.98	32.20	36.46	28.45
Depreciation	8.31	7.43	7.62	5.65	6.38	5.36
Profit Before Tax	41.20	31.80	29.36	26.55	30.08	23.09
Tax	9.73	9.26	5.85	6.91	6.46	6.86
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.78	0.74	3.27	0.61	0.98	0.61
Reported Net Profit	32.25	21.81	20.23	19.02	22.64	15.61
Extraordinary Items	0.30	0.00	-0.02	0.01	0.02	-0.67
Adjusted Net Profit	31.95	21.81	20.25	19.01	22.62	16.28
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	-0.61
P & L Balance brought forward	178.20	157.69	138.49	120.51	97.87	85.87
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	1.30	1.30	1.04	1.04	0.00	2.99
P & L Balance carried down	209.15	178.20	157.69	138.49	120.51	97.87
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 %	12.00	10.00	10.00	8.00	8.00	5.00
Dividend Per Share(Rs)	1.20	1.00	1.00	0.80	0.80	0.50
Earnings Per Share-Unit Curr	24.80	16.77	15.56	14.63	17.41	12.00
Earnings Per Share(Adj)-Unit Curr	24.80	16.77	15.56	14.63	17.41	12.00
Book Value-Unit Curr	211.09	190.54	174.91	160.45	146.51	129.32
Book Value(Adj)-Unit Curr	211.09	190.54	174.91	160.45	146.51	129.32

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	187.68	154.18	120.10
Other Operating Income	5.48	2.04	1.44
Other Income	0.00	0.00	0.00
Total Income	193.15	156.22	121.54
Total Expenditure	158.96	135.63	122.64
PBIDT	34.20	20.58	-1.10
Interest	7.30	4.65	2.62
PBDT	26.90	15.93	-3.72
Depreciation	2.29	2.24	2.71
Tax	6.37	4.28	-1.78
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.15	0.24	-0.03
Reported Profit After Tax	18.39	9.17	-4.62
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	18.39	9.17	-4.62
EPS (Unit Curr.)	14.14	7.05	-3.55
EPS (Adj) (Unit Curr.)	14.14	7.05	-3.55
Calculated EPS (Unit Curr.)	14.14	7.05	-3.55
Calculated EPS (Adj) (Unit Curr.)	14.14	7.05	-3.55
Calculated EPS (Ann.) (Unit Curr.)	56.56	28.21	-14.20
Calculated EPS (Adj) (Ann.) (Unit Curr.)	56.56	28.21	-14.20
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	13.00	13.00	13.00
Reserve & Surplus	261.51	261.51	261.51
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(%)	18.22	13.35	-0.92
PBDTM(%)	14.33	10.33	-3.10
PATM(%)	9.80	5.95	-3.85

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.20	0.34	0.48	0.63	0.82
Long Term Debt-Equity Ratio	0.10	0.09	0.09	0.08	0.08
Current Ratio	1.75	1.69	1.60	1.50	1.43
Fixed Assets	5.52	5.24	5.19	5.13	5.12
Inventory	6.32	4.98	4.22	3.81	3.40
Debtors	7.08	6.20	5.71	5.10	4.51
Interest Cover Ratio	3.33	2.45	2.27	2.09	2.16
PBIDTM (%)	8.63	9.22	9.86	10.32	13.15
PBITM (%)	7.56	8.10	8.61	9.29	11.80
PBDTM (%)	6.36	5.91	6.06	5.88	7.68
CPM (%)	5.21	4.40	4.57	4.51	6.12
APATM (%)	4.14	3.28	3.32	3.47	4.77
ROCE (%)	18.48	16.73	16.18	15.48	16.94
RONW (%)	12.35	9.18	9.28	9.53	12.62

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Dec 2025	353.30	310.00	326.45	15.20	12.39	13.29	424.53
Nov 2025	386.50	338.35	339.20	16.16	13.74	13.81	441.11
Oct 2025	417.80	355.00	387.50	17.89	14.24	15.77	503.92
Sep 2025	443.85	369.00	372.50	18.61	14.88	15.16	484.41
Aug 2025	459.00	355.45	404.35	19.69	14.30	16.46	525.83
Jul 2025	403.00	325.00	391.05	17.14	12.80	15.92	508.53
Jun 2025	349.30	290.00	346.15	14.35	11.33	14.09	450.15
May 2025	332.05	267.00	297.30	14.09	10.58	12.10	386.62
Apr 2025	321.05	237.00	292.15	14.36	9.33	11.89	379.92
Mar 2025	283.00	215.60	253.00	12.32	8.12	10.30	329.01
Feb 2025	283.00	233.35	238.00	17.77	13.64	14.19	309.50
Jan 2025	309.80	244.00	268.70	19.75	13.46	16.02	349.43
Share Prices Of 2024
Dec 2024	407.00	281.00	292.65	25.49	16.39	17.45	380.57
Nov 2024	369.80	252.60	354.30	22.35	14.98	21.13	460.74
Oct 2024	272.85	224.00	262.95	16.44	13.18	15.68	341.95
Sep 2024	308.00	259.70	266.45	19.27	15.13	15.89	346.50
Aug 2024	327.90	262.25	296.15	20.28	15.54	17.66	385.12
Jul 2024	310.45	252.95	300.20	19.34	13.76	17.90	390.39
Jun 2024	286.00	191.70	259.50	17.64	10.87	15.47	337.46
May 2024	279.40	222.85	225.00	16.98	13.16	13.42	292.60

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 49217.50
-393.71 -0.79%

S&P 500 6985.04
-13.23 -0.19%

HANG SENG 26848.48
240.00 0.90%

NIKKEI 225 53586.32
1646.43 3.17%

FTSE 100 10138.60
-2.10 -0.02%

NIFTY 25732.30
-57.95 -0.22%

× Ask Your Question