IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	78.55 Feb 06,2026 EOD	78.09 Feb 06,2026 EOD
Today's Change( )	1.25 (1.62%)	0.77 (1.00%)
Open( )	76.58	77.00
Prev Close( )	77.30	77.32
Volume	12,141.00	46,500.00
Today's Range( )	78.90 - 75.59	78.50 - 75.83
52-Week Range( )	105.35 - 63.00	105.49 - 62.81
Buy (Size)	N.A	N.A
Sell (Size)	N.A	78.09(×500)

Company Background


Incorporation Year	1996
Registered Office	Survey Nos 313 314 320 - 323,Nanewarkadi Chakan Taluka Khed, Pune, Maharashtra-410501
Telephone	91-2135-664865/6
Fax	91-2135-664864/53
Chairman	VILAS LANDE
Managing Director	Shivaji T Akhade
Company Secretary	Pranvesh Tripathi
Auditor	Sharp & Tannan Associates
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Link Intime India Pvt Ltd BNo 202 Akshay Compl,Off Dhole Patil Road,Near Ganesh Mandir ,Pune-411001

Board of Directors


Managing Director & Chief Executive Officer	Shivaji T Akhade
Whole-time Director	Sudhir V Mungase
Independent Director	Rajashri Sai
Chairman Emeritus	VILAS LANDE
Nominee	Siddarth Razdan
Independent Director	Kishore Piraji Kharat
Executive Director	Aishwarya Shivaji Akhade
Independent Director	VINAYAK JANARDAN JADHAV
Company Sec. & Compli. Officer	Pranvesh Tripathi

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	43.18	38.96	38.96	37.96	30.96	27.03
Reserves Total	94.03	41.41	21.86	3.58	-25.36	-4.67
Equity Share Warrants	5.64	5.64	0.00	0.00	0.00	2.25
Equity Application Money	0.00	38.42	0.62	1.74	0.62	0.00
Total Shareholders Funds	142.85	124.43	61.44	43.28	6.22	24.61
Secured Loans	199.20	187.19	123.31	173.10	145.82	154.95
Unsecured Loans	87.88	5.72	45.64	60.65	46.30	25.68
Total Debt	287.08	192.91	168.95	233.75	192.12	180.63
Other Liabilities	1.65	0.99	0.87	0.78	0.75	1.44
Total Liabilities	431.58	318.33	231.26	277.81	199.09	206.68
APPLICATION OF FUNDS :
Gross Block	556.91	454.32	394.63	362.73	389.45	391.33
Less : Accumulated Depreciation	325.53	308.26	294.76	256.57	263.96	245.89
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	231.38	146.06	99.87	106.16	125.49	145.44
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	50.42	1.89	3.88	3.95	0.56	0.97
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	7.39	5.20	75.93	75.92	76.79	73.79
Current Assets, Loans & Advances
Inventories	66.82	51.61	49.14	49.49	40.60	41.60
Sundry Debtors	126.69	114.08	73.71	108.23	41.56	24.04
Cash and Bank Balance	31.25	16.40	4.44	4.61	6.15	4.90
Loans and Advances	113.83	105.20	20.98	20.64	17.90	11.65
Total Current Assets	338.58	287.28	148.27	182.96	106.21	82.18
Less : Current Liabilities and Provisions
Current Liabilities	239.91	171.20	117.13	117.00	134.89	127.54
Provisions	7.43	5.94	5.34	4.75	4.48	3.62
Total Current Liabilities & Provisions	247.34	177.14	122.47	121.75	139.36	131.16
Net Current Assets	91.24	110.15	25.80	61.22	-33.16	-48.98
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	11.94	12.75	13.39	13.39	13.39	13.39
Deferred Tax Liability	0.00	0.00	0.00	0.00	0.00	0.00
Net Deferred Tax	11.94	12.75	13.39	13.39	13.39	13.39
Other Assets	39.21	42.27	12.39	17.16	16.01	22.06
Total Assets	431.58	318.32	231.25	277.81	199.08	206.68
Contingent Liabilities	0.00	0.00	0.00	21.79	21.52	34.60

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	656.93	650.74	646.59	566.38	284.14	316.24
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	656.93	650.74	646.59	566.38	284.14	316.24
Other Income	4.94	2.93	18.32	7.93	8.34	2.41
Stock Adjustments	13.07	-0.11	-3.99	3.66	-2.46	-7.92
Total Income	674.94	653.56	660.92	577.97	290.02	310.73
EXPENDITURE :
Raw Materials	448.49	459.65	482.71	402.61	186.00	223.86
Power & Fuel Cost	23.94	21.64	19.31	17.27	13.49	12.10
Employee Cost	44.01	38.44	35.59	30.80	24.41	27.66
Other Manufacturing Expenses	73.87	67.40	59.96	64.15	41.22	45.04
Selling & Administrative Expenses	9.21	9.88	6.31	6.47	5.64	9.26
Miscellaneous Expenses	7.20	1.96	3.36	3.75	2.59	5.97
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	606.72	598.96	607.25	525.04	273.34	323.89
Operating Profit	68.22	54.61	53.67	52.93	16.68	-13.17
Interest	31.71	22.32	21.39	25.32	31.86	31.24
Gross Profit	36.51	32.29	32.28	27.61	-15.18	-44.41
Depreciation	17.46	13.50	17.40	20.11	20.43	20.95
Profit Before Tax	19.05	18.79	14.88	7.50	-35.61	-65.36
Tax	0.00	0.00	0.00	0.00	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00	0.00	0.00	0.00
Reported Net Profit	19.04	18.79	14.88	7.50	-35.61	-65.36
Extraordinary Items	-4.38	-0.64	13.98	5.71	5.44	-3.11
Adjusted Net Profit	23.42	19.43	0.90	1.79	-41.05	-62.25
Adjustment below Net Profit	0.00	0.00	0.00	0.00	-0.15	-0.08
P & L Balance brought forward	-229.73	-249.13	-264.01	-271.51	-235.90	-170.46
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	-0.62	0.00	0.00	0.00	0.00
P & L Balance carried down	-210.68	-229.73	-249.13	-264.01	-271.66	-235.90
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	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	4.41	4.82	3.82	1.97	-11.50	-24.18
Earnings Per Share(Adj)-Unit Curr	4.41	4.82	3.82	1.97	-11.50	-24.18
Book Value-Unit Curr	31.57	20.39	15.38	10.70	1.52	7.94
Book Value(Adj)-Unit Curr	31.57	20.39	15.38	10.70	1.52	7.94

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	208.99	172.79	151.51
Other Operating Income	0.00	0.00	0.00
Other Income	0.92	1.08	20.37
Total Income	209.91	173.87	171.88
Total Expenditure	189.52	156.01	138.23
PBIDT	20.39	17.86	33.65
Interest	10.33	9.88	9.23
PBDT	10.06	7.98	24.42
Depreciation	5.18	5.15	5.13
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	5.97
Reported Profit After Tax	4.88	2.83	13.32
Extra-ordinary Items	0.00	0.00	13.19
Adjusted Profit After Extra-ordinary item	4.88	2.83	0.13
EPS (Unit Curr.)	1.08	0.62	3.08
EPS (Adj) (Unit Curr.)	1.08	0.62	3.08
Calculated EPS (Unit Curr.)	1.08	0.62	2.94
Calculated EPS (Adj) (Unit Curr.)	1.08	0.62	2.94
Calculated EPS (Ann.) (Unit Curr.)	4.30	2.50	11.74
Calculated EPS (Adj) (Ann.) (Unit Curr.)	4.30	2.50	11.74
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	45.37	45.37	45.37
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(%)	9.76	10.34	22.21
PBDTM(%)	4.81	4.62	16.12
PATM(%)	2.34	1.64	8.79

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	1.81	1.97	3.91	8.93	12.84
Long Term Debt-Equity Ratio	0.68	0.47	0.60	1.99	3.95
Current Ratio	0.90	0.80	0.61	0.53	0.41
Fixed Assets	1.30	1.54	1.71	1.51	0.73
Inventory	11.09	12.92	13.11	12.57	6.91
Debtors	5.46	6.93	7.11	7.56	8.66
Interest Cover Ratio	1.74	1.84	1.04	1.07	-0.29
PBIDTM (%)	11.05	8.39	6.14	8.34	3.96
PBITM (%)	8.39	6.32	3.45	4.79	-3.23
PBDTM (%)	6.22	4.96	2.83	3.87	-7.26
CPM (%)	6.22	4.96	2.83	3.87	-7.26
APATM (%)	3.57	2.89	0.14	0.32	-14.45
ROCE (%)	9.28	8.01	4.37	7.34	0.00
RONW (%)	6.64	5.67	0.29	1.15	0.00

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jan 2026	82.01	67.00	75.81	16.47	12.14	14.69	343.99
Share Prices Of 2025
Dec 2025	83.15	66.40	79.66	16.34	12.10	15.43	361.46
Nov 2025	72.55	63.00	66.18	14.46	12.19	12.82	300.29
Oct 2025	77.15	68.40	71.74	15.20	13.21	13.90	325.52
Sep 2025	83.80	68.11	73.06	17.91	12.26	14.16	331.51
Aug 2025	78.00	66.20	70.47	15.74	12.05	13.65	319.76
Jul 2025	82.81	73.34	75.62	16.43	13.78	14.65	343.13
Jun 2025	96.00	76.41	79.71	18.61	13.70	15.44	361.69
May 2025	92.50	72.69	89.62	17.20	13.24	16.52	386.94
Apr 2025	88.50	65.30	76.16	16.98	11.53	14.04	328.82
Mar 2025	79.07	65.02	69.98	15.17	11.89	12.90	302.14
Feb 2025	105.35	69.15	70.30	23.94	15.11	15.62	303.52
Jan 2025	116.90	86.00	95.55	27.76	18.41	21.23	412.54
Share Prices Of 2024
Dec 2024	125.00	104.65	107.40	25.93	22.66	23.87	463.70
Nov 2024	121.15	101.75	110.85	25.19	20.22	22.23	431.91
Oct 2024	131.95	100.70	116.30	27.12	19.11	23.32	453.14
Sep 2024	149.90	127.55	131.20	30.86	24.69	26.31	511.20
Aug 2024	156.75	131.60	148.55	33.17	26.26	29.79	578.80
Jul 2024	150.40	118.00	144.70	31.35	22.36	29.02	563.80
Jun 2024	133.25	100.15	124.40	28.11	18.92	24.95	484.70

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 50145.69
1215.96 2.49%

S&P 500 6954.50
135.10 1.98%

HANG SENG 26559.96
-325.29 -1.21%

NIKKEI 225 54176.23
358.19 0.67%

FTSE 100 10359.93
50.71 0.49%

NIFTY 25693.70
50.90 0.20%

× Ask Your Question