IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	415.10 Feb 20,2026 EOD	413.65 Feb 20,2026 EOD
Today's Change( )	-17.55 (-4.06%)	-18.60 (-4.30%)
Open( )	433.00	430.50
Prev Close( )	432.65	432.25
Volume	761.00	48,296.00
Today's Range( )	433.80 - 411.00	439.45 - 409.70
52-Week Range( )	816.15 - 404.00	817.95 - 409.70
Buy (Size)	N.A	N.A
Sell (Size)	N.A	413.65(×27)

Company Background


Incorporation Year	1992
Registered Office	Solitaire Corp Park Bldg-3,7th Floor Chakala Andheri (E), Mumbai, Maharashtra-400093
Telephone	91-022-4074 9000
Fax	91-022-4074 9099
Chairman	Shilpan P Patel
Managing Director	Shilpan P Patel
Company Secretary	Poonam Bansal
Auditor	Haribhakti & Co LLP
Face Value	10
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 / Executive Director / Managing Director	Shilpan P Patel
Non-Exec & Non-Independent Dir	Jigisha Patel
Joint MD & Executive Director	Neil Patel
Independent Director	PRASHANT SUSHILCHANDRA MEHTA Barkharani Choudhary Yogesh Gajjar
Company Sec. & Compli. Officer	Poonam Bansal

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	15.09	15.09	15.09	14.09	14.09	14.09
Reserves Total	169.61	110.79	73.06	44.46	46.16	43.59
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	184.70	125.88	88.15	58.55	60.25	57.68
Secured Loans	0.00	0.33	2.25	3.43	3.97	4.82
Unsecured Loans	0.00	0.09	0.27	0.26	0.16	0.42
Total Debt	0.00	0.42	2.52	3.69	4.13	5.24
Other Liabilities	0.46	1.30	2.58	0.21	0.23	0.14
Total Liabilities	185.16	127.60	93.25	62.45	64.61	63.06
APPLICATION OF FUNDS :
Gross Block	49.50	43.27	35.76	33.29	29.83	28.53
Less : Accumulated Depreciation	32.05	27.82	23.42	18.96	15.19	11.59
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	17.45	15.45	12.34	14.33	14.64	16.94
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	1.95	2.72	0.68	0.72	0.34	0.38
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	82.08	37.02	0.87	1.62	6.34	10.55
Current Assets, Loans & Advances
Inventories	19.78	21.63	14.35	5.96	3.14	3.05
Sundry Debtors	23.68	24.35	20.71	2.73	6.69	2.63
Cash and Bank Balance	34.16	14.66	23.10	11.16	9.05	11.66
Loans and Advances	3.85	4.24	1.32	3.34	3.32	4.01
Total Current Assets	81.47	64.88	59.48	23.19	22.20	21.35
Less : Current Liabilities and Provisions
Current Liabilities	10.84	7.89	12.52	6.31	6.37	6.88
Provisions	0.47	0.38	0.30	0.34	0.24	0.22
Total Current Liabilities & Provisions	11.31	8.27	12.82	6.65	6.61	7.10
Net Current Assets	70.16	56.61	46.66	16.54	15.59	14.25
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	2.30	1.98	1.49	3.12	1.15	0.81
Deferred Tax Liability	0.36	0.03	0.03	0.00	0.00	0.83
Net Deferred Tax	1.94	1.95	1.46	3.12	1.15	-0.02
Other Assets	11.58	13.85	31.24	26.12	26.55	20.97
Total Assets	185.16	127.60	93.25	62.45	64.61	63.06
Contingent Liabilities	31.92	24.82	17.92	12.56	10.13	9.97

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	201.21	131.97	105.51	23.91	26.77	31.45
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	201.21	131.97	105.51	23.91	26.77	31.45
Other Income	4.81	5.88	4.11	7.03	3.14	2.71
Stock Adjustments	-5.31	3.99	4.84	0.85	-1.45	0.62
Total Income	200.71	141.84	114.46	31.79	28.46	34.78
EXPENDITURE :
Raw Materials	80.08	54.82	55.69	10.95	6.99	12.78
Power & Fuel Cost	5.15	5.09	5.20	3.99	2.63	2.12
Employee Cost	12.34	10.92	8.48	6.39	5.82	6.61
Other Manufacturing Expenses	4.31	3.59	3.26	2.16	1.91	1.33
Selling & Administrative Expenses	8.70	8.45	6.76	4.30	3.44	4.02
Miscellaneous Expenses	2.13	1.39	3.00	2.36	1.16	1.89
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	112.71	84.26	82.39	30.15	21.95	28.76
Operating Profit	88.00	57.58	32.07	1.64	6.51	6.03
Interest	0.38	0.49	1.19	0.69	0.68	0.52
Gross Profit	87.62	57.09	30.88	0.95	5.83	5.51
Depreciation	4.73	4.74	4.28	3.93	4.22	3.23
Profit Before Tax	82.89	52.35	26.60	-2.98	1.61	2.28
Tax	20.96	13.51	6.02	0.70	0.27	0.49
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.03	-0.46	1.70	-1.97	-1.19	-0.33
Reported Net Profit	61.90	39.30	18.88	-1.71	2.52	2.12
Extraordinary Items	0.82	0.00	0.00	0.01	0.05	-0.19
Adjusted Net Profit	61.08	39.30	18.88	-1.72	2.47	2.31
Adjustment below Net Profit	-0.04	-0.08	-0.08	0.01	0.05	-0.17
P & L Balance brought forward	91.11	53.40	34.60	36.30	33.73	32.36
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	3.02	1.51	0.00	0.00	0.00	0.59
P & L Balance carried down	149.95	91.11	53.40	34.60	36.30	33.73
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 %	40.00	20.00	10.00	0.00	0.00	0.00
Dividend Per Share(Rs)	4.00	2.00	1.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	41.02	26.04	12.51	-1.21	1.79	1.50
Earnings Per Share(Adj)-Unit Curr	41.02	26.04	12.51	-1.21	1.79	1.50
Book Value-Unit Curr	122.40	83.42	58.42	41.55	42.77	40.94
Book Value(Adj)-Unit Curr	122.40	83.42	58.42	41.55	42.77	40.94

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	44.73	44.80	32.85
Other Operating Income	0.00	0.00	0.00
Other Income	2.07	1.91	1.69
Total Income	46.80	46.71	34.54
Total Expenditure	28.19	27.67	21.01
PBIDT	18.61	19.04	13.53
Interest	0.10	0.11	0.04
PBDT	18.51	18.93	13.49
Depreciation	1.32	1.37	1.22
Tax	5.13	4.22	3.22
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.14	-0.06	-0.14
Reported Profit After Tax	11.92	13.40	9.19
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	11.92	13.40	9.19
EPS (Unit Curr.)	7.90	8.88	6.09
EPS (Adj) (Unit Curr.)	7.90	8.88	6.09
Calculated EPS (Unit Curr.)	7.90	8.88	6.09
Calculated EPS (Adj) (Unit Curr.)	7.90	8.88	6.09
Calculated EPS (Ann.) (Unit Curr.)	31.60	35.52	24.36
Calculated EPS (Adj) (Ann.) (Unit Curr.)	31.60	35.52	24.36
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	15.09	15.09	15.09
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(%)	41.61	42.50	41.19
PBDTM(%)	41.38	42.25	41.07
PATM(%)	26.65	29.91	27.98

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.00	0.01	0.04	0.07	0.08
Long Term Debt-Equity Ratio	0.00	0.01	0.02	0.05	0.06
Current Ratio	7.43	5.58	3.92	3.18	2.70
Fixed Assets	4.34	3.34	3.06	0.76	0.92
Inventory	9.72	7.34	10.39	5.25	8.65
Debtors	8.38	5.86	9.00	5.08	5.74
Interest Cover Ratio	219.13	107.84	23.35	-3.32	3.35
PBIDTM (%)	43.74	43.63	30.40	6.86	24.32
PBITM (%)	41.38	40.04	26.34	-9.58	8.55
PBDTM (%)	43.55	43.26	29.27	3.97	21.78
CPM (%)	33.11	33.37	21.95	9.28	25.18
APATM (%)	30.76	29.78	17.89	-7.15	9.41
ROCE (%)	53.25	47.85	35.70	-3.60	3.57
RONW (%)	39.86	36.72	25.74	-2.88	4.27

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jan 2026	521.05	404.00	424.35	13.05	9.24	10.48	640.26
Share Prices Of 2025
Dec 2025	568.95	484.25	507.75	14.55	11.14	12.54	766.09
Nov 2025	621.85	530.05	557.30	15.68	13.02	13.77	840.85
Oct 2025	661.40	504.25	614.95	16.74	11.84	15.19	927.83
Sep 2025	602.95	540.70	560.55	15.25	13.22	13.85	845.75
Aug 2025	804.80	542.45	593.95	21.29	13.26	14.67	896.15
Jul 2025	816.15	610.00	788.00	20.57	14.96	19.47	1,188.93
Jun 2025	718.80	600.00	624.90	18.71	14.69	15.44	942.85
May 2025	644.00	543.95	638.40	16.46	13.44	15.77	963.21
Apr 2025	687.95	505.00	600.05	17.02	11.50	14.82	905.35
Mar 2025	589.00	491.50	521.60	15.87	12.09	12.88	786.99
Feb 2025	810.00	526.50	527.10	31.82	20.19	20.24	795.29
Jan 2025	828.95	651.70	745.70	32.79	23.91	28.63	1,125.11
Share Prices Of 2024
Dec 2024	914.90	762.00	786.25	36.76	28.35	30.19	1,186.29
Nov 2024	1,098.35	810.15	839.00	44.84	28.04	32.21	1,265.88
Oct 2024	868.20	726.00	815.65	35.48	26.86	31.31	1,230.65
Sep 2024	931.25	801.00	817.60	38.54	30.13	31.39	1,233.59
Aug 2024	1,039.00	710.00	837.70	48.75	24.58	32.16	1,263.92
Jul 2024	790.60	540.60	743.35	32.28	20.24	28.54	1,121.56
Jun 2024	628.00	485.45	564.15	25.60	18.13	21.66	851.19

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 49649.56
233.39 0.47%

S&P 500 6930.29
47.40 0.69%

HANG SENG 26413.36
-292.59 -1.10%

NIKKEI 225 56838.27
-629.56 -1.10%

FTSE 100 10691.66
64.62 0.61%

NIFTY 25571.25
116.90 0.46%

× Ask Your Question