IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	103.36 Apr 23,2026 EOD	103.46 Apr 23,2026 EOD
Today's Change( )	0.61 (0.59%)	0.80 (0.78%)
Open( )	103.59	103.00
Prev Close( )	102.75	102.66
Volume	111,866.00	2,423,554.00
Today's Range( )	106.50 - 102.39	106.54 - 102.41
52-Week Range( )	123.60 - 75.52	123.80 - 74.20
Buy (Size)	N.A	103.46(×17524)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1984
Registered Office	Unit No 401 4th Flr Peninsula,C D Barfiwala Road Andheri (W), Mumbai, Maharashtra-400058
Telephone	91-22-26216060/61/62/63/64
Fax	91-22-26216077
Chairman	B M Bhansali
Managing Director	B M Bhansali
Company Secretary	NA
Auditor	Azad Jain & Co
Face Value	1
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,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 / M D / Promoter	B M Bhansali
ED / Joint MD / CFO / Promoter	Jayesh B Bhansali
WTD & Director (projects)	Dilip Krushnarao Shendre
Independent Non Exe. Director	Rohinton Bomanshaw Anklesaria Firdaus Nariman Pavri Taruna Niraj Kumbhar
CS / Compliance Officer / General Manager - Legal	Ashwin M Patel

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	24.89	24.89	16.59	16.59	16.59	16.59
Reserves Total	975.58	896.49	1049.67	963.81	664.26	339.61
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	1000.47	921.38	1066.26	980.40	680.85	356.20
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Total Debt	0.00	0.00	0.00	0.00	0.00	0.00
Other Liabilities	1.53	1.27	1.77	1.58	4.26	4.21
Total Liabilities	1002.00	922.65	1068.03	981.98	685.11	360.41
APPLICATION OF FUNDS :
Gross Block	310.61	297.82	295.85	291.10	277.42	276.38
Less : Accumulated Depreciation	173.52	165.26	156.28	146.57	136.60	126.77
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	137.09	132.56	139.57	144.53	140.82	149.61
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	11.40	18.94	0.40	0.00	0.00	1.52
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	1.13	1.13	1.13	1.13	1.50	1.50
Current Assets, Loans & Advances
Inventories	117.87	135.83	170.81	197.42	112.87	208.35
Sundry Debtors	255.46	229.93	237.96	282.41	290.74	153.74
Cash and Bank Balance	404.47	207.32	279.50	208.66	153.10	63.27
Loans and Advances	156.75	242.97	178.41	227.20	48.45	48.79
Total Current Assets	934.55	816.05	866.68	915.69	605.16	474.16
Less : Current Liabilities and Provisions
Current Liabilities	82.07	112.67	79.29	107.17	74.14	275.68
Provisions	1.01	1.73	0.40	0.76	0.46	0.61
Total Current Liabilities & Provisions	83.09	114.40	79.69	107.93	74.60	276.29
Net Current Assets	851.46	701.65	787.00	807.76	530.56	197.87
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.64	0.40	0.25	0.34	0.56	1.10
Deferred Tax Liability	17.71	17.72	17.86	17.70	17.54	17.46
Net Deferred Tax	-17.07	-17.32	-17.61	-17.36	-16.98	-16.36
Other Assets	18.00	85.68	157.54	45.92	29.22	26.27
Total Assets	1002.01	922.65	1068.04	981.98	685.12	360.41
Contingent Liabilities	0.91	0.72	0.72	0.72	0.63	0.20

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	1648.99	1439.51	1607.79	1638.35	1524.34	1295.30
Excise Duty	251.24	217.78	245.23	244.40	232.40	190.97
Net Sales	1397.75	1221.73	1362.56	1393.95	1291.94	1104.33
Other Income	38.29	40.64	28.91	19.02	10.18	5.90
Stock Adjustments	-6.79	10.26	-34.00	32.89	-13.59	18.13
Total Income	1429.25	1272.63	1357.47	1445.86	1288.53	1128.36
EXPENDITURE :
Raw Materials	981.20	842.17	951.49	781.49	671.52	911.47
Power & Fuel Cost	40.88	40.26	37.65	30.03	27.21	32.90
Employee Cost	59.22	54.74	46.78	72.60	67.97	28.70
Other Manufacturing Expenses	18.17	17.38	17.57	17.39	14.43	10.92
Selling & Administrative Expenses	55.65	52.01	53.26	43.66	39.60	44.37
Miscellaneous Expenses	21.33	13.42	44.83	18.49	11.02	7.76
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1176.45	1019.97	1151.59	963.65	831.76	1036.12
Operating Profit	252.78	252.66	205.88	482.22	456.79	92.24
Interest	0.19	0.20	1.17	0.17	0.63	0.11
Gross Profit	252.59	252.46	204.71	482.05	456.16	92.13
Depreciation	9.00	9.70	9.92	9.96	10.19	9.52
Profit Before Tax	243.59	242.76	194.79	472.09	445.97	82.61
Tax	63.62	62.95	58.51	122.22	111.78	20.51
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.15	0.08	0.35	0.42	0.79	-4.72
Reported Net Profit	179.82	179.73	135.93	349.45	333.41	66.82
Extraordinary Items	0.08	0.04	0.09	0.09	-0.06	0.84
Adjusted Net Profit	179.74	179.69	135.84	349.36	333.47	65.98
Adjustment below Net Profit	-1.19	-1.10	-0.30	-0.13	-0.47	-1.23
P & L Balance brought forward	872.77	1017.65	931.79	632.24	307.59	250.29
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	99.54	323.52	49.77	49.77	8.30	8.30
P & L Balance carried down	951.86	872.77	1017.65	931.79	632.24	307.59
Dividend	74.66	74.66	33.18	33.18	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	400.00	400.00	1700.00	300.00	100.00	50.00
Dividend Per Share(Rs)	4.00	4.00	17.00	3.00	1.00	0.50
Earnings Per Share-Unit Curr	7.23	7.22	8.19	21.06	20.10	4.03
Earnings Per Share(Adj)-Unit Curr	7.23	7.22	5.46	14.04	13.40	2.69
Book Value-Unit Curr	40.20	37.02	64.27	59.09	41.04	21.47
Book Value(Adj)-Unit Curr	40.20	37.02	42.84	39.39	27.36	14.31

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	301.39	325.10	307.91
Other Operating Income	0.00	0.00	0.00
Other Income	9.72	7.66	12.49
Total Income	311.11	332.76	320.40
Total Expenditure	250.88	276.02	255.36
PBIDT	60.23	56.74	65.04
Interest	0.05	0.06	0.04
PBDT	60.18	56.68	65.00
Depreciation	2.06	2.12	2.20
Tax	16.11	14.63	15.82
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.04	-0.14	0.25
Reported Profit After Tax	41.97	40.09	46.73
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	41.97	40.09	46.73
EPS (Unit Curr.)	1.69	1.61	1.88
EPS (Adj) (Unit Curr.)	1.69	1.61	1.88
Calculated EPS (Unit Curr.)	1.69	1.61	1.88
Calculated EPS (Adj) (Unit Curr.)	1.69	1.61	1.88
Calculated EPS (Ann.) (Unit Curr.)	6.75	6.44	7.51
Calculated EPS (Adj) (Ann.) (Unit Curr.)	6.75	6.44	7.51
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	100.00	100.00	100.00
Equity	24.89	24.89	24.89
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	1.00	1.00
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(%)	19.98	17.45	21.12
PBDTM(%)	19.97	17.43	21.11
PATM(%)	13.93	12.33	15.18

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	7.52	7.33	7.99	6.99	2.80
Fixed Assets	5.42	4.85	5.48	5.76	5.51
Inventory	13.00	9.39	8.73	10.56	9.49
Debtors	6.79	6.15	6.18	5.72	6.86
Interest Cover Ratio	1283.05	1214.80	167.49	2777.94	708.89
PBIDTM (%)	15.33	17.55	12.81	29.43	29.97
PBITM (%)	14.78	16.88	12.19	28.83	29.30
PBDTM (%)	15.32	17.54	12.73	29.42	29.93
CPM (%)	11.45	13.16	9.07	21.94	22.54
APATM (%)	10.90	12.49	8.45	21.33	21.87
ROCE (%)	25.33	24.41	19.12	56.66	85.43
RONW (%)	18.71	18.08	13.28	42.07	64.30

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Mar 2026	89.90	75.52	82.38	12.94	10.20	11.41	2,050.10
Feb 2026	88.94	79.25	81.44	12.37	10.66	11.28	2,026.70
Jan 2026	92.50	80.10	82.69	13.16	10.83	11.45	2,057.81
Share Prices Of 2025
Dec 2025	92.50	85.30	90.94	12.87	11.63	12.59	2,263.12
Nov 2025	99.07	90.20	91.97	13.77	12.36	12.73	2,288.75
Oct 2025	103.00	96.00	98.60	14.46	13.25	13.65	2,453.74
Sep 2025	108.90	97.55	101.30	15.43	13.38	14.03	2,520.94
Aug 2025	117.45	103.35	103.65	16.56	14.27	14.35	2,579.42
Jul 2025	118.80	106.80	115.50	16.71	14.32	15.99	2,874.32
Jun 2025	123.60	108.35	117.25	17.58	14.72	16.23	2,917.87
May 2025	121.55	99.95	119.20	17.16	13.13	16.50	2,966.39
Apr 2025	116.80	98.10	107.35	16.35	13.05	14.86	2,671.50
Mar 2025	116.20	95.05	108.80	16.55	12.67	15.06	2,707.58
Feb 2025	126.00	99.65	100.45	18.07	13.69	13.91	2,499.78
Jan 2025	139.65	103.00	122.70	19.66	13.62	16.99	3,053.49
Share Prices Of 2024
Dec 2024	157.50	125.45	136.65	22.62	16.71	18.93	3,400.65
Nov 2024	140.55	116.60	126.95	20.20	15.61	17.58	3,159.26
Oct 2024	163.95	126.15	135.50	24.28	16.84	18.77	3,372.03
Sep 2024	177.00	148.35	151.30	25.12	20.15	20.95	3,765.23
Aug 2024	173.85	135.10	165.60	24.92	18.59	22.93	4,121.10

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 49509.71
339.32 0.69%

S&P 500 7158.76
73.75 1.04%

HANG SENG 25915.21
-248.04 -0.95%

NIKKEI 225 59249.10
-336.76 -0.57%

FTSE 100 10468.22
-8.24 -0.08%

NIFTY 24173.05
-205.05 -0.84%

× Ask Your Question