IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	1,092.00 Feb 19,2026 11:32:00
Today's Change( )	3.05 (0.28%)
Open( )	1,122.25
Prev Close( )	1,088.95
Volume	376.00
Today's Range( )	1,122.25 - 1,070.00
52-Week Range( )	1,513.40 - 622.00
Buy (Size)	1,074.05(×8)
Sell (Size)	1,091.95(×8)

Company Background


Incorporation Year	1992
Registered Office	No 3 Ganapathy Colony,Off Cenotaph Road Teynampet, Chennai, Tamil Nadu-600018
Telephone	NA
Fax	NA
Chairman	Kamal Lunawath
Managing Director	Kamal Lunawath
Company Secretary	Mary Belinda Jyotana
Auditor	B P Jain & Co
Face Value	10
Market Lot	1
Listing	BSEBSE
Registrar	Cameo Corporate Services Ltd Subramanian Building,V Floor,1 Club House Road,Chennai - 600 002

Board of Directors


Chairman & Managing Director	Kamal Lunawath
Whole Time Director & Chief Financial Officer	Vimal Lunawath
Whole-time Director	Bharat M Jain
Non Executive & Independent Director	Karan Bhasin Ann Gonsalvez Prateek Khicha.
Company Sec. & Compli. Officer	Mary Belinda Jyotana
Independent Director	Shruti Suresh Kumar Gunalan Vivekanand

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	9.97	8.60	8.60	8.60	8.60	8.60
Reserves Total	251.53	162.76	159.56	158.39	145.56	145.20
Equity Share Warrants	10.76	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	272.26	171.36	168.16	166.99	154.16	153.80
Secured Loans	103.13	71.47	96.97	51.02	51.84	79.05
Unsecured Loans	37.70	33.15	41.09	55.07	48.84	43.59
Total Debt	140.83	104.62	138.06	106.09	100.68	122.64
Other Liabilities	0.71	0.65	0.43	0.25	1.06	0.77
Total Liabilities	413.80	276.63	306.65	273.33	255.90	277.21
APPLICATION OF FUNDS :
Gross Block	12.40	15.01	15.02	14.88	13.37	14.40
Less : Accumulated Depreciation	6.51	6.85	6.82	6.69	6.72	7.50
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	5.89	8.16	8.20	8.19	6.65	6.90
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	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	41.67	41.48	40.95	40.24	22.62	10.66
Current Assets, Loans & Advances
Inventories	138.33	77.69	90.27	76.71	89.65	99.44
Sundry Debtors	35.40	40.83	41.79	41.01	39.03	79.73
Cash and Bank Balance	55.99	5.22	22.81	3.87	2.57	13.53
Loans and Advances	79.05	67.98	64.69	51.69	47.83	50.30
Total Current Assets	308.78	191.72	219.55	173.28	179.08	243.00
Less : Current Liabilities and Provisions
Current Liabilities	74.24	93.37	130.81	119.44	105.17	87.17
Provisions	1.16	0.00	0.00	0.00	0.00	0.00
Total Current Liabilities & Provisions	75.40	93.37	130.81	119.44	105.17	87.17
Net Current Assets	233.38	98.35	88.75	53.84	73.91	155.82
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	5.97	5.99	6.00	8.35	8.43	8.43
Deferred Tax Liability	2.06	0.01	0.01	2.35	0.07	0.00
Net Deferred Tax	3.91	5.98	5.99	6.00	8.36	8.43
Other Assets	128.96	122.66	162.75	165.04	144.37	95.39
Total Assets	413.81	276.63	306.64	273.32	255.90	277.21
Contingent Liabilities	9.75	7.92	8.68	7.20	7.92	8.68

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	122.26	76.56	39.23	48.35	31.38	17.20
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	122.26	76.56	39.23	48.35	31.38	17.20
Other Income	16.01	13.61	19.35	10.60	15.89	25.06
Stock Adjustments	60.65	-12.58	13.56	-12.94	-9.79	11.32
Total Income	198.92	77.59	72.14	46.01	37.48	53.58
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	0.30	0.19	0.17	0.09	0.18	0.30
Employee Cost	7.13	5.29	3.81	2.38	3.32	2.30
Other Manufacturing Expenses	135.87	50.92	45.83	33.58	24.78	30.92
Selling & Administrative Expenses	4.13	2.30	2.11	1.42	1.77	2.50
Miscellaneous Expenses	0.27	0.24	0.11	0.05	0.13	0.22
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	147.69	58.94	52.03	37.51	30.18	36.24
Operating Profit	51.23	18.65	20.11	8.50	7.30	17.34
Interest	16.40	14.20	18.36	6.82	6.31	14.97
Gross Profit	34.83	4.45	1.75	1.68	0.99	2.37
Depreciation	0.13	0.12	0.13	0.14	0.28	0.36
Profit Before Tax	34.70	4.33	1.62	1.54	0.71	2.01
Tax	9.23	1.09	0.45	0.43	0.16	0.40
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.01	0.01	0.01	0.05	0.07	0.10
Reported Net Profit	25.46	3.23	1.16	1.06	0.48	1.52
Extraordinary Items	1.26	0.04	0.00	0.62	0.12	8.77
Adjusted Net Profit	24.20	3.19	1.16	0.44	0.36	-7.25
Adjustment below Net Profit	0.00	0.00	0.00	12.90	-0.08	0.00
P & L Balance brought forward	96.57	93.34	92.18	78.22	77.83	76.31
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.86	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	121.16	96.57	93.34	92.18	78.22	77.83
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	10.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	1.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	25.54	3.75	1.34	1.23	0.56	1.76
Earnings Per Share(Adj)-Unit Curr	25.54	3.75	1.34	1.23	0.56	1.76
Book Value-Unit Curr	262.40	199.26	195.53	194.17	179.26	178.83
Book Value(Adj)-Unit Curr	262.40	199.26	195.53	194.17	179.26	178.83

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	97.37	60.22	53.92
Other Operating Income	0.00	0.00	0.00
Other Income	2.53	3.18	2.74
Total Income	99.90	63.40	56.66
Total Expenditure	73.34	56.51	47.29
PBIDT	26.56	6.89	9.37
Interest	1.77	1.26	2.82
PBDT	24.79	5.63	6.55
Depreciation	0.05	0.05	0.05
Tax	6.89	1.54	1.81
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	17.85	4.04	4.69
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	17.85	4.04	4.69
EPS (Unit Curr.)	17.92	4.06	5.15
EPS (Adj) (Unit Curr.)	17.92	4.06	5.15
Calculated EPS (Unit Curr.)	17.90	4.05	5.15
Calculated EPS (Adj) (Unit Curr.)	17.90	4.05	5.15
Calculated EPS (Ann.) (Unit Curr.)	71.61	16.21	20.59
Calculated EPS (Adj) (Ann.) (Unit Curr.)	71.61	16.21	20.59
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	9.97	9.97	9.11
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(%)	27.28	11.44	17.38
PBDTM(%)	25.46	9.35	12.15
PATM(%)	18.33	6.71	8.70

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.55	0.71	0.73	0.64	0.73
Long Term Debt-Equity Ratio	0.49	0.57	0.51	0.43	0.57
Current Ratio	2.55	1.55	1.25	1.25	1.83
Fixed Assets	8.92	5.10	2.62	3.42	2.26
Inventory	1.13	0.91	0.47	0.58	0.33
Debtors	3.21	1.85	0.95	1.21	0.53
Interest Cover Ratio	3.12	1.30	1.09	1.09	1.09
PBIDTM (%)	41.90	24.36	51.26	15.72	22.72
PBITM (%)	41.80	24.20	50.93	15.43	21.83
PBDTM (%)	28.49	5.81	4.46	1.61	2.61
CPM (%)	20.93	4.38	3.29	1.20	2.04
APATM (%)	20.82	4.22	2.96	0.91	1.15
ROCE (%)	14.80	6.35	6.89	2.82	2.57
RONW (%)	11.48	1.90	0.69	0.27	0.23

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jan 2026	1,229.75	1,003.00	1,017.55	52.68	40.71	41.90	1,014.05
Share Prices Of 2025
Dec 2025	1,264.90	1,122.60	1,180.80	54.63	44.04	48.63	1,176.74
Nov 2025	1,279.90	995.00	1,230.05	56.15	39.09	50.65	1,225.82
Oct 2025	1,099.60	897.15	1,083.00	45.50	33.43	44.60	1,079.28
Sep 2025	1,214.95	961.00	983.10	52.32	38.68	40.48	979.72
Aug 2025	1,429.95	1,027.20	1,195.80	62.44	42.26	49.24	1,191.69
Jul 2025	1,476.60	1,081.25	1,081.25	60.81	44.53	44.53	1,077.53
Jun 2025	1,513.40	1,241.75	1,391.50	62.92	51.14	57.30	1,386.72
May 2025	1,217.45	737.00	1,217.45	50.13	30.35	50.13	1,213.26
Apr 2025	744.60	690.00	722.65	30.66	27.60	29.76	720.17
Mar 2025	808.70	622.00	730.00	34.29	24.89	30.06	727.49
Feb 2025	859.95	668.80	669.55	278.73	204.29	209.17	667.25
Jan 2025	879.10	682.05	790.65	280.23	212.78	247.00	787.93
Share Prices Of 2024
Dec 2024	879.95	731.10	845.00	286.05	222.17	263.98	842.10
Nov 2024	715.85	590.90	715.85	223.63	167.07	223.63	713.39
Oct 2024	682.10	459.25	642.35	191.37	118.97	173.17	552.42
Sep 2024	507.80	338.55	487.90	142.48	87.78	131.53	419.59
Aug 2024	426.65	293.70	413.60	116.29	79.18	111.50	355.70
Jul 2024	287.95	206.20	287.95	77.63	55.59	77.63	247.64
Jun 2024	202.20	131.00	202.20	54.51	33.18	54.51	173.89

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 49673.83
119.63 0.24%

S&P 500 6900.77
36.55 0.53%

HANG SENG 26705.95
138.82 0.52%

NIKKEI 225 57141.96
575.47 1.02%

FTSE 100 10698.60
142.43 1.35%

NIFTY 25683.25
-136.10 -0.53%

× Ask Your Question