IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	172.95 Mar 05,2026 14:43:00	172.00 Mar 05,2026 14:39:58
Today's Change( )	2.35 (1.38%)	1.67 (0.98%)
Open( )	173.00	174.40
Prev Close( )	170.60	170.33
Volume	15,853.00	256,322.00
Today's Range( )	176.70 - 170.95	177.00 - 171.10
52-Week Range( )	238.00 - 151.75	238.20 - 151.45
Buy (Size)	172.50(×224)	172.00(×122)
Sell (Size)	172.85(×16)	172.23(×59)

Company Background


Incorporation Year	1924
Registered Office	Balmer Lawrie House,21 Netaji Subhas Road, Kolkata, West Bengal-700001
Telephone	91-33-22225218/230
Fax	91-33-22225292
Chairman	NA
Managing Director	NA
Company Secretary	Kavita Bhavsar
Auditor	B Chhawchharia & Company
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	KFin Technologies Ltd 301 The Centrium,3rd Flr 57 LBS,Nav Pada Kurla(W),Mumbai-400 070

Board of Directors


Executive Director / Whole Time Director	R. M. Uthayaraja
Executive Director - Finance / WTD / CFO	Saurav Dutta
Executive Director / Whole Time Director	Abhijit Ghosh
Independent Non Exe. Director	Vandana Minda Heda
Executive Director - Logistics Infra & Cold Chain	Romon Sebastian Louis
Independent Non Exe. Director	Harishkumar Madhusudan Joshi
Company Sec. & Compli. Officer	Kavita Bhavsar

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	171.00	171.00	171.00	171.00	171.00	171.00
Reserves Total	1356.95	1256.21	1185.24	1148.86	1136.72	1148.66
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	1527.95	1427.21	1356.24	1319.86	1307.72	1319.66
Secured Loans	0.00	0.01	0.00	0.00	4.97	11.18
Unsecured Loans	29.60	35.02	31.38	26.99	29.61	23.35
Total Debt	29.60	35.03	31.38	26.99	34.58	34.53
Other Liabilities	116.50	92.55	69.39	74.79	56.75	43.50
Total Liabilities	1674.05	1554.79	1457.01	1421.64	1399.05	1397.69
APPLICATION OF FUNDS :
Gross Block	870.10	830.39	802.77	784.11	751.23	706.41
Less : Accumulated Depreciation	288.33	246.10	217.79	202.03	178.64	139.95
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	581.77	584.29	584.98	582.08	572.59	566.46
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	66.64	52.21	27.59	10.65	32.11	23.64
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	91.14	89.62	129.84	129.89	129.79	129.50
Current Assets, Loans & Advances
Inventories	192.75	193.22	204.98	200.95	160.14	145.06
Sundry Debtors	473.23	420.23	359.46	313.89	288.91	272.96
Cash and Bank Balance	457.40	524.47	447.83	415.53	531.53	449.79
Loans and Advances	463.72	345.61	326.69	279.70	198.00	280.35
Total Current Assets	1587.10	1483.52	1338.96	1210.07	1178.58	1148.16
Less : Current Liabilities and Provisions
Current Liabilities	606.76	589.93	562.29	461.22	476.10	440.10
Provisions	64.99	80.76	57.23	46.03	32.31	33.55
Total Current Liabilities & Provisions	671.75	670.69	619.52	507.25	508.40	473.65
Net Current Assets	915.35	812.83	719.44	702.82	670.18	674.51
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	53.66	54.45	40.20	38.98	31.83	36.23
Deferred Tax Liability	57.89	60.69	58.70	55.13	49.04	46.82
Net Deferred Tax	-4.23	-6.24	-18.50	-16.15	-17.21	-10.59
Other Assets	23.37	22.09	13.66	12.34	11.60	14.18
Total Assets	1674.05	1554.79	1457.02	1421.63	1399.06	1397.69
Contingent Liabilities	287.95	195.59	0.00	0.00	165.95	86.79

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	2494.49	2318.59	2309.98	2042.45	1522.10	1529.73
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2494.49	2318.59	2309.98	2042.45	1522.10	1529.73
Other Income	83.14	85.57	73.11	62.40	70.67	82.44
Stock Adjustments	1.81	-2.54	13.77	4.69	-0.34	5.07
Total Income	2579.44	2401.62	2396.86	2109.54	1592.43	1617.24
EXPENDITURE :
Raw Materials	1046.97	1061.66	1637.89	1439.73	987.22	927.38
Power & Fuel Cost	41.05	37.92	36.84	33.12	26.73	27.93
Employee Cost	255.43	242.63	250.49	226.95	217.60	214.12
Other Manufacturing Expenses	660.21	528.63	50.57	51.68	39.37	38.37
Selling & Administrative Expenses	110.92	98.79	102.58	82.71	73.19	72.93
Miscellaneous Expenses	85.15	91.58	50.45	52.67	40.79	54.16
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	2199.73	2061.21	2128.81	1886.85	1384.90	1334.89
Operating Profit	379.70	340.41	268.05	222.68	207.53	282.34
Interest	16.30	13.50	9.82	5.80	5.29	7.99
Gross Profit	363.40	326.91	258.23	216.88	202.24	274.35
Depreciation	49.61	48.26	46.93	46.74	45.59	41.91
Profit Before Tax	313.79	278.65	211.30	170.14	156.65	232.44
Tax	87.48	86.01	52.97	45.69	33.53	51.68
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-6.48	-10.83	4.48	1.65	6.67	3.59
Reported Net Profit	232.80	203.47	153.86	122.81	116.45	177.17
Extraordinary Items	1.32	0.19	0.95	2.48	0.45	0.16
Adjusted Net Profit	231.48	203.28	152.91	120.33	116.00	177.01
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	-25.78
P & L Balance brought forward	949.81	874.59	831.89	811.68	823.49	797.50
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	145.35	128.25	111.15	102.60	128.25	125.40
P & L Balance carried down	1037.26	949.81	874.59	831.89	811.68	823.49
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 %	85.00	85.00	75.00	65.00	60.00	75.00
Dividend Per Share(Rs)	8.50	8.50	7.50	6.50	6.00	7.50
Earnings Per Share-Unit Curr	13.61	11.90	9.00	7.18	6.81	10.36
Earnings Per Share(Adj)-Unit Curr	13.61	11.90	9.00	7.18	6.81	10.36
Book Value-Unit Curr	89.35	83.46	79.31	77.18	76.47	77.17
Book Value(Adj)-Unit Curr	89.35	83.46	79.31	77.18	76.47	77.17

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	653.48	629.92	675.51
Other Operating Income	0.00	0.00	0.00
Other Income	7.07	17.56	9.77
Total Income	660.55	647.48	685.28
Total Expenditure	568.58	564.50	593.35
PBIDT	91.98	82.98	91.93
Interest	8.25	5.00	4.71
PBDT	83.73	77.98	87.22
Depreciation	14.53	12.48	11.85
Tax	22.39	19.48	21.67
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-3.92	-2.46	-2.23
Reported Profit After Tax	50.74	48.48	55.93
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	50.74	48.48	55.93
EPS (Unit Curr.)	2.96	2.83	3.27
EPS (Adj) (Unit Curr.)	2.96	2.83	3.27
Calculated EPS (Unit Curr.)	2.97	2.83	3.27
Calculated EPS (Adj) (Unit Curr.)	2.97	2.83	3.27
Calculated EPS (Ann.) (Unit Curr.)	11.87	11.34	13.08
Calculated EPS (Adj) (Ann.) (Unit Curr.)	11.87	11.34	13.08
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	171.00	171.00	171.00
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(%)	14.08	13.17	13.61
PBDTM(%)	12.81	12.38	12.91
PATM(%)	7.76	7.70	8.28

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.02	0.02	0.02	0.02	0.03
Long Term Debt-Equity Ratio	0.01	0.02	0.02	0.02	0.02
Current Ratio	2.14	2.04	2.09	2.16	2.17
Fixed Assets	2.93	2.84	2.91	2.66	2.09
Inventory	12.93	11.65	11.38	11.31	9.97
Debtors	5.58	5.95	6.86	6.78	5.42
Interest Cover Ratio	20.25	21.64	22.52	30.34	30.61
PBIDTM (%)	15.22	14.68	11.60	10.90	13.63
PBITM (%)	13.23	12.60	9.57	8.61	10.64
PBDTM (%)	14.57	14.10	11.18	10.62	13.29
CPM (%)	11.32	10.86	8.69	8.30	10.65
APATM (%)	9.33	8.78	6.66	6.01	7.65
ROCE (%)	20.45	19.40	15.36	12.48	11.58
RONW (%)	15.76	14.62	11.50	9.35	8.86

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Feb 2026	184.80	171.90	181.50	13.79	12.47	13.41	3,103.72
Jan 2026	187.10	163.10	172.20	14.04	11.80	12.72	2,944.69
Share Prices Of 2025
Dec 2025	188.30	171.00	183.75	14.23	12.60	13.57	3,142.20
Nov 2025	203.10	183.80	185.15	15.11	13.46	13.68	3,166.14
Oct 2025	213.00	197.10	202.20	15.96	14.39	14.94	3,457.70
Sep 2025	238.00	203.00	210.35	17.76	14.94	15.54	3,597.07
Aug 2025	230.90	205.35	217.95	17.34	14.97	16.10	3,727.03
Jul 2025	226.65	209.25	210.45	17.23	15.37	15.55	3,598.78
Jun 2025	222.50	201.50	214.20	17.04	14.60	15.82	3,662.90
May 2025	228.25	191.00	212.45	16.98	13.31	15.69	3,632.98
Apr 2025	211.10	161.00	200.25	16.44	10.63	14.79	3,424.35
Mar 2025	195.40	146.70	184.70	14.78	10.19	13.64	3,158.44
Feb 2025	199.70	147.80	149.20	17.04	12.32	12.55	2,551.38
Jan 2025	226.35	180.40	196.30	20.48	14.91	16.51	3,356.81
Share Prices Of 2024
Dec 2024	245.65	207.00	211.65	20.98	17.03	17.80	3,619.30
Nov 2024	252.90	210.00	229.70	22.29	17.45	19.32	3,927.96
Oct 2024	278.95	217.25	240.25	23.67	17.56	20.21	4,108.37
Sep 2024	292.10	260.55	274.85	24.99	21.69	23.12	4,700.04
Aug 2024	297.80	260.05	279.75	25.76	21.82	23.53	4,783.83
Jul 2024	311.55	254.95	294.15	27.00	20.23	24.74	5,030.08

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 48766.17
243.89 0.50%

S&P 500 6891.51
53.88 0.79%

HANG SENG 25321.35
71.86 0.28%

NIKKEI 225 55141.42
895.88 1.65%

FTSE 100 10568.52
84.39 0.80%

NIFTY 24582.50
102.00 0.42%

× Ask Your Question