IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	390.70 Jan 16,2026 EOD	391.10 Jan 16,2026 EOD
Today's Change( )	-3.15 (-0.80%)	-3.05 (-0.77%)
Open( )	393.85	390.10
Prev Close( )	393.85	394.15
Volume	16,578.00	141,701.00
Today's Range( )	399.70 - 384.85	402.00 - 384.40
52-Week Range( )	744.90 - 379.10	745.00 - 379.10
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1993
Registered Office	602-606 Bhoomi Velocity Infote,Road No 23 Wagle Indl Estate, Thane, Maharashtra-400604
Telephone	91-22-66177400/401
Fax	91-22-66177458
Chairman	Sanjankumar R Bajaj
Managing Director	Sanjankumar R Bajaj
Company Secretary	Monica Tanwar
Auditor	Walker Chandiok & Co LLP
Face Value	5
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Sharex Dynamic (India) Pvt Ltd Unit No 1 Luthra Ind,Andheri Kurla Road ,Safed Pool Andheri(E,Mumbai - 400 072

Board of Directors


Chairman / Executive Director / Managing Director	Sanjankumar R Bajaj
E D & Wholetime Director	Namrata S Bajaj
Managing Director	Anil C Jain
E D & Wholetime Director	Pakshal Jain
Independent Non Exe. Director	Hemant R Karnik Ram B Banarase Kejal Shah GOPALAKRISHNAN KESAVAN
Company Sec. & Compli. Officer	Monica Tanwar

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	15.79	13.80	13.80	13.80	13.80	13.80
Reserves Total	432.80	264.56	353.89	314.69	244.61	164.13
Equity Share Warrants	17.57	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	466.16	278.36	367.69	328.49	258.41	177.93
Secured Loans	222.58	326.19	413.68	255.13	180.89	90.53
Unsecured Loans	0.67	6.64	1.56	1.60	0.00	0.40
Total Debt	223.25	332.83	415.24	256.73	180.89	90.93
Other Liabilities	29.70	45.51	1.45	2.67	2.78	2.08
Total Liabilities	719.11	656.70	784.38	587.89	442.08	270.94
APPLICATION OF FUNDS :
Gross Block	436.47	422.98	525.01	401.73	329.25	267.83
Less : Accumulated Depreciation	198.02	170.23	159.32	131.98	121.13	105.59
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	238.45	252.75	365.69	269.75	208.12	162.24
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	3.45	6.62	21.73	51.98	57.05	5.45
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.00	0.00	0.00	0.00	0.00	5.00
Current Assets, Loans & Advances
Inventories	161.89	144.04	208.79	159.26	97.11	39.28
Sundry Debtors	251.67	180.24	194.17	184.51	98.88	98.48
Cash and Bank Balance	4.45	2.93	19.23	1.98	14.24	4.16
Loans and Advances	67.39	77.33	78.22	52.56	48.10	26.50
Total Current Assets	485.40	404.54	500.40	398.31	258.33	168.42
Less : Current Liabilities and Provisions
Current Liabilities	112.67	108.31	100.89	122.14	81.23	69.75
Provisions	1.26	0.12	11.88	9.51	0.18	0.52
Total Current Liabilities & Provisions	113.94	108.43	112.77	131.65	81.41	70.27
Net Current Assets	371.46	296.11	387.63	266.66	176.93	98.15
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	18.90	21.86	1.06	0.59	0.00	0.00
Deferred Tax Liability	0.00	0.00	1.56	2.15	2.15	1.74
Net Deferred Tax	18.90	21.86	-0.50	-1.56	-2.15	-1.74
Other Assets	86.85	79.35	9.84	1.07	2.12	1.84
Total Assets	719.11	656.69	784.39	587.89	442.08	270.94
Contingent Liabilities	10.90	6.20	7.24	3.51	10.05	6.42

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	542.60	473.42	645.80	679.89	656.98	410.01
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	542.60	473.42	645.80	679.89	656.98	410.01
Other Income	19.40	8.69	1.59	1.44	6.91	6.53
Stock Adjustments	20.66	9.66	11.06	3.77	-0.70	5.09
Total Income	582.66	491.77	658.45	685.10	663.19	421.63
EXPENDITURE :
Raw Materials	307.11	264.43	393.84	409.91	377.19	268.32
Power & Fuel Cost	22.77	31.47	37.69	31.83	24.96	24.24
Employee Cost	57.06	43.85	42.32	41.11	34.55	28.18
Other Manufacturing Expenses	69.15	42.11	44.46	61.48	66.31	29.79
Selling & Administrative Expenses	18.55	16.21	14.86	14.86	12.91	8.00
Miscellaneous Expenses	9.48	122.47	32.71	5.81	4.00	8.28
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	484.12	520.54	565.88	565.00	519.91	366.81
Operating Profit	98.55	-28.77	92.56	120.10	143.28	54.81
Interest	28.06	29.75	17.68	12.78	8.34	6.63
Gross Profit	70.49	-58.52	74.88	107.32	134.94	48.18
Depreciation	27.92	27.62	17.21	17.64	16.12	12.12
Profit Before Tax	42.57	-86.14	57.67	89.68	118.82	36.06
Tax	0.00	1.36	16.36	18.91	35.21	9.33
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	3.08	-3.71	-1.71	-0.61	0.50	1.49
Reported Net Profit	39.50	-83.79	43.02	71.39	83.11	25.24
Extraordinary Items	-0.31	-44.29	0.00	0.00	0.01	0.02
Adjusted Net Profit	39.81	-39.50	43.02	71.39	83.10	25.22
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	-0.20
P & L Balance brought forward	267.38	353.93	315.05	245.04	164.35	139.31
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	2.76	2.76	4.14	1.38	2.41	0.00
P & L Balance carried down	304.12	267.38	353.93	315.05	245.04	164.35
Dividend	2.76	2.76	4.14	1.38	2.41	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	20.00	20.00	20.00	30.00	27.50	0.00
Dividend Per Share(Rs)	1.00	1.00	1.00	1.50	2.75	0.00
Earnings Per Share-Unit Curr	12.51	-30.36	15.59	25.87	60.23	18.29
Earnings Per Share(Adj)-Unit Curr	12.51	-30.36	15.59	25.87	30.12	9.15
Book Value-Unit Curr	142.04	100.86	133.23	119.02	187.26	128.94
Book Value(Adj)-Unit Curr	142.04	100.86	133.23	119.02	93.63	64.47

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	161.22	147.91	148.84
Other Operating Income	0.00	0.00	0.00
Other Income	1.65	1.65	0.88
Total Income	162.87	149.57	149.71
Total Expenditure	130.97	122.30	124.67
PBIDT	31.90	27.26	25.05
Interest	5.88	5.56	5.23
PBDT	26.02	21.70	19.82
Depreciation	7.20	7.08	5.64
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	3.14	3.51	2.35
Reported Profit After Tax	15.67	11.11	11.83
Extra-ordinary Items	-0.43	-1.34	-0.34
Adjusted Profit After Extra-ordinary item	16.10	12.45	12.17
EPS (Unit Curr.)	4.96	3.53	3.74
EPS (Adj) (Unit Curr.)	4.96	3.53	3.74
Calculated EPS (Unit Curr.)	4.96	3.52	3.75
Calculated EPS (Adj) (Unit Curr.)	4.96	3.52	3.75
Calculated EPS (Ann.) (Unit Curr.)	19.85	14.07	14.99
Calculated EPS (Adj) (Ann.) (Unit Curr.)	19.85	14.07	14.99
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	15.79	15.79	15.79
Reserve & Surplus	0.00	0.00	0.00
Face Value	5.00	5.00	5.00
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(%)	19.79	18.43	16.83
PBDTM(%)	16.14	14.67	13.32
PATM(%)	9.72	7.51	7.95

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.75	1.16	0.97	0.75	0.62
Long Term Debt-Equity Ratio	0.14	0.21	0.23	0.25	0.24
Current Ratio	1.38	1.11	1.19	1.29	1.32
Fixed Assets	1.26	1.00	1.39	1.86	2.20
Inventory	3.55	2.68	3.51	5.30	9.63
Debtors	2.51	2.53	3.41	4.80	6.66
Interest Cover Ratio	2.52	1.93	5.42	8.02	15.25
PBIDTM (%)	18.16	17.95	17.51	17.66	21.81
PBITM (%)	13.02	12.12	14.84	15.07	19.36
PBDTM (%)	12.99	11.67	14.77	15.78	20.54
CPM (%)	12.43	-2.51	9.33	13.09	15.10
APATM (%)	7.28	-8.34	6.66	10.50	12.65
ROCE (%)	10.27	7.96	13.97	19.90	35.67
RONW (%)	10.61	-12.23	12.36	24.33	38.09

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Dec 2025	468.00	394.10	415.25	40.75	29.79	32.94	1,311.49
Nov 2025	480.10	419.05	434.40	39.37	32.62	34.46	1,371.98
Oct 2025	505.10	446.60	475.55	41.50	35.20	37.73	1,501.94
Sep 2025	516.20	418.05	488.10	42.82	32.54	38.72	1,541.58
Aug 2025	496.95	421.00	422.65	41.81	33.27	33.53	1,334.87
Jul 2025	552.55	464.05	487.05	45.31	35.31	38.64	1,538.26
Jun 2025	559.80	502.50	504.85	47.23	39.68	40.05	1,594.48
May 2025	608.60	501.05	538.95	48.79	38.09	42.76	1,702.18
Apr 2025	701.00	507.65	522.75	58.58	35.87	41.47	1,651.01
Mar 2025	744.90	565.20	671.70	63.41	42.38	53.29	2,121.45
Feb 2025	718.85	559.15	605.35	0.00	0.00	0.00	1,911.89
Jan 2025	689.95	499.40	638.45	0.00	0.00	0.00	2,016.43
Share Prices Of 2024
Dec 2024	615.35	374.00	574.50	0.00	0.00	0.00	1,814.46
Nov 2024	409.00	359.10	398.20	0.00	0.00	0.00	1,257.65
Oct 2024	390.45	333.20	360.25	0.00	0.00	0.00	1,137.79
Sep 2024	412.00	365.00	376.35	0.00	0.00	0.00	1,188.64
Aug 2024	428.35	350.80	390.25	0.00	0.00	0.00	1,077.03
Jul 2024	412.40	312.70	378.00	0.00	0.00	0.00	1,043.22
Jun 2024	354.60	265.00	336.05	0.00	0.00	0.00	927.44
May 2024	331.70	286.00	288.30	0.00	0.00	0.00	795.66

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 49379.59
-83.86 -0.17%

S&P 500 6960.70
-4.77 -0.07%

HANG SENG 26844.97
-78.66 -0.29%

NIKKEI 225 53996.71
-113.79 -0.21%

FTSE 100 10219.48
-19.46 -0.19%

NIFTY 25694.35
28.75 0.11%

× Ask Your Question