IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	388.35 Mar 02,2026 EOD	387.95 Mar 02,2026 EOD
Today's Change( )	-1.40 (-0.36%)	-1.85 (-0.47%)
Open( )	371.00	380.00
Prev Close( )	389.75	389.80
Volume	516,843.00	2,439,315.00
Today's Range( )	390.20 - 371.00	389.95 - 380.00
52-Week Range( )	424.95 - 290.80	424.95 - 291.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	387.95(×111)

Company Background


Incorporation Year	1978
Registered Office	20th KM Hosur Road Hebbagodi,Electronic City P O, Bangalore, Karnataka-560100
Telephone	91-80-28082808
Fax	91-80-28523423
Chairman	Kiran Mazumdar Shaw
Managing Director	SIDDHARTH MITTAL
Company Secretary	Ekta Agarwal
Auditor	B S R & Co LLP
Face Value	5
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda,Hyderabad-500032

Board of Directors


Chairperson	Kiran Mazumdar Shaw
Non Executive Director	Ravi Mazumdar
Independent Director	Bobby Parikh
Managing Director & Chief Executive Officer	SIDDHARTH MITTAL
Non Executive Director	Eric Vivek Mazumdar
Lead Independent Director	Naina Lal Kidwai
Independent Director	Atul Dhawan Rekha Mehrotra Menon NICHOLAS ROBERT HAGGAR
Company Sec. & Compli. Officer	Ekta Agarwal

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	600.30	600.30	600.30	600.30	600.00	600.00
Reserves Total	10924.10	10312.00	10315.70	7492.60	7307.10	6937.30
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	11524.40	10912.30	10916.00	8092.90	7907.10	7537.30
Secured Loans	2304.90	2040.80	1297.70	75.90	0.00	0.00
Unsecured Loans	571.00	2.00	3.50	1.00	1.90	4.00
Total Debt	2875.90	2042.80	1301.20	76.90	1.90	4.00
Other Liabilities	92.00	123.20	116.00	109.20	115.20	42.20
Total Liabilities	14492.30	13078.30	12333.20	8279.00	8024.20	7583.50
APPLICATION OF FUNDS :
Gross Block	2838.60	2586.80	2479.70	2277.10	2098.10	1993.30
Less : Accumulated Depreciation	1725.10	1628.40	1518.30	1406.90	1300.00	1200.10
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1113.50	958.40	961.40	870.20	798.10	793.20
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	701.30	559.60	343.50	284.90	179.20	151.90
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	11382.60	9318.50	9270.70	5280.00	5412.70	4952.80
Current Assets, Loans & Advances
Inventories	836.30	664.70	560.10	541.50	430.90	534.70
Sundry Debtors	829.40	1048.10	658.00	700.60	588.00	573.20
Cash and Bank Balance	249.80	585.70	720.30	689.30	601.20	375.30
Loans and Advances	254.70	398.60	306.70	208.60	209.90	461.70
Total Current Assets	2170.20	2697.10	2245.10	2140.00	1830.00	1944.90
Less : Current Liabilities and Provisions
Current Liabilities	975.10	556.80	571.30	474.30	436.80	618.10
Provisions	140.10	133.10	125.40	115.70	112.70	109.20
Total Current Liabilities & Provisions	1115.20	689.90	696.70	590.00	549.50	727.30
Net Current Assets	1055.00	2007.20	1548.40	1550.00	1280.50	1217.60
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	24.80	37.00	44.90	175.20	195.40	226.30
Deferred Tax Liability	38.40	29.60	22.10	55.20	49.00	46.80
Net Deferred Tax	-13.60	7.40	22.80	120.00	146.40	179.50
Other Assets	253.50	227.20	186.40	173.90	207.30	288.50
Total Assets	14492.30	13078.30	12333.20	8279.00	8024.20	7583.50
Contingent Liabilities	1022.40	911.60	681.70	525.70	1741.10	2225.80

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	2242.60	2127.30	1992.90	1738.20	2028.40	1988.40
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2242.60	2127.30	1992.90	1738.20	2028.40	1988.40
Other Income	849.80	207.50	3134.20	187.20	150.20	366.00
Stock Adjustments	54.60	99.10	-3.20	105.80	-36.70	31.40
Total Income	3147.00	2433.90	5123.90	2031.20	2141.90	2385.80
EXPENDITURE :
Raw Materials	1085.40	1033.80	981.00	914.00	761.60	859.10
Power & Fuel Cost	192.00	215.30	279.20	231.00	186.00	193.30
Employee Cost	501.30	452.30	433.80	367.70	390.20	344.80
Other Manufacturing Expenses	163.80	155.40	127.10	130.50	147.00	118.30
Selling & Administrative Expenses	172.00	135.00	112.20	106.70	128.40	208.40
Miscellaneous Expenses	6.90	-28.10	32.90	33.00	66.00	9.90
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	2121.40	1963.70	1966.20	1782.90	1679.20	1733.80
Operating Profit	1025.60	470.20	3157.70	248.30	462.70	652.00
Interest	236.90	198.80	69.60	0.40	0.40	1.20
Gross Profit	788.70	271.40	3088.10	247.90	462.30	650.80
Depreciation	127.80	121.10	116.90	108.20	103.50	98.00
Profit Before Tax	660.90	150.30	2971.20	139.70	358.80	552.80
Tax	30.60	15.10	132.70	60.70	73.50	104.40
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	21.00	15.90	-9.90	-7.10	4.80	7.50
Reported Net Profit	609.30	119.30	2848.40	86.10	280.50	440.90
Extraordinary Items	564.49	13.41	2861.73	2.92	3.00	136.27
Adjusted Net Profit	44.81	105.89	-13.33	83.18	277.50	304.63
Adjustment below Net Profit	-1.30	30.70	29.40	-59.40	30.40	22.60
P & L Balance brought forward	9920.50	9950.60	7132.80	7106.10	6795.20	6391.80
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	60.00	180.10	60.00	0.00	0.00	60.10
P & L Balance carried down	10468.50	9920.50	9950.60	7132.80	7106.10	6795.20
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 %	10.00	10.00	30.00	10.00	0.00	0.00
Dividend Per Share(Rs)	0.50	0.50	1.50	0.50	0.00	0.00
Earnings Per Share-Unit Curr	5.07	0.99	23.72	0.72	2.34	3.67
Earnings Per Share(Adj)-Unit Curr	5.07	0.99	23.72	0.72	2.34	3.67
Book Value-Unit Curr	95.98	90.88	90.91	67.40	65.88	62.80
Book Value(Adj)-Unit Curr	95.98	90.88	90.91	67.40	65.88	62.80

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	621.30	583.30	537.10
Other Operating Income	0.00	0.00	0.00
Other Income	74.80	133.80	61.30
Total Income	696.10	717.10	598.40
Total Expenditure	744.30	530.40	516.50
PBIDT	-48.20	186.70	81.90
Interest	2.30	67.20	56.20
PBDT	-50.50	119.50	25.70
Depreciation	34.00	33.80	33.30
Tax	8.90	3.20	1.10
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-17.00	11.60	-0.40
Reported Profit After Tax	-76.40	70.90	-8.30
Extra-ordinary Items	-187.40	0.00	0.00
Adjusted Profit After Extra-ordinary item	111.00	70.90	-8.30
EPS (Unit Curr.)	-0.57	0.55	-0.07
EPS (Adj) (Unit Curr.)	-0.57	0.55	-0.07
Calculated EPS (Unit Curr.)	-0.57	0.53	-0.06
Calculated EPS (Adj) (Unit Curr.)	-0.57	0.53	-0.06
Calculated EPS (Ann.) (Unit Curr.)	-2.29	2.12	-0.25
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-2.29	2.12	-0.25
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	668.50	668.50	668.50
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(%)	-7.76	32.01	15.25
PBDTM(%)	-8.13	20.49	4.78
PATM(%)	-12.30	12.15	-1.55

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.22	0.15	0.07	0.00	0.00
Long Term Debt-Equity Ratio	0.19	0.15	0.07	0.00	0.00
Current Ratio	1.97	3.49	3.37	3.49	3.05
Fixed Assets	0.83	0.84	0.84	0.79	0.99
Inventory	2.99	3.47	3.62	3.58	4.20
Debtors	2.39	2.49	2.93	2.70	3.49
Interest Cover Ratio	1.21	1.67	2.22	350.25	898.00
PBIDTM (%)	18.43	21.31	13.60	14.28	22.81
PBITM (%)	12.73	15.62	7.74	8.06	17.71
PBDTM (%)	7.87	11.96	10.11	14.26	22.79
CPM (%)	7.70	10.67	5.20	11.18	18.93
APATM (%)	2.00	4.98	-0.67	4.95	13.83
ROCE (%)	2.07	2.61	1.50	1.72	4.60
RONW (%)	0.40	0.97	-0.14	1.08	3.63

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Feb 2026	400.90	360.80	389.75	0.00	0.00	0.00	63,174.88
Jan 2026	398.85	359.05	366.55	0.00	0.00	0.00	59,414.37
Share Prices Of 2025
Dec 2025	412.30	375.90	393.90	0.00	0.00	0.00	52,663.00
Nov 2025	424.95	372.65	398.20	0.00	0.00	0.00	53,237.89
Oct 2025	380.45	340.20	372.00	0.00	0.00	0.00	49,735.05
Sep 2025	374.00	337.20	340.85	0.00	0.00	0.00	45,570.41
Aug 2025	391.65	331.00	348.30	0.00	0.00	0.00	46,566.44
Jul 2025	405.90	354.15	391.10	0.00	0.00	0.00	52,288.65
Jun 2025	364.65	327.75	355.60	0.00	0.00	0.00	47,542.43
May 2025	349.80	317.70	335.55	979.80	848.68	899.04	40,286.13
Apr 2025	357.50	295.30	321.70	990.98	760.06	861.93	38,623.30
Mar 2025	354.55	290.80	341.20	967.69	743.11	914.18	40,964.47
Feb 2025	399.45	298.55	302.60	455.87	333.97	343.09	36,330.16
Jan 2025	404.60	346.30	362.55	475.55	375.04	411.07	43,527.75
Share Prices Of 2024
Dec 2024	381.35	329.00	365.25	434.03	372.40	414.13	43,851.92
Nov 2024	368.15	306.20	364.80	421.25	341.82	413.62	43,797.89
Oct 2024	371.85	301.65	316.15	423.26	326.33	358.46	37,956.97
Sep 2024	395.65	351.10	363.05	472.67	387.43	411.63	43,587.78
Aug 2024	370.25	323.55	359.30	438.26	362.37	407.38	43,137.56
Jul 2024	376.75	320.50	362.35	436.61	346.52	410.84	43,503.74

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 48844.08
-676.12 -1.37%

S&P 500 6870.91
-58.95 -0.85%

HANG SENG 26059.86
-570.69 -2.14%

NIKKEI 225 56282.78
-1774.46 -3.06%

FTSE 100 10782.87
-127.68 -1.17%

NIFTY 24865.70
-312.95 -1.24%

× Ask Your Question