IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	110.25 Jul 31,2026 EOD	110.76 Jul 31,2026 EOD
Today's Change( )	5.20 (4.95%)	4.58 (4.31%)
Open( )	109.50	106.18
Prev Close( )	105.05	106.18
Volume	3,877.00	22,478.00
Today's Range( )	110.30 - 108.00	111.48 - 106.18
52-Week Range( )	137.95 - 61.00	129.90 - 80.05
Buy (Size)	N.A	110.76(×11021)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1990
Registered Office	145-A Mittal Towers,Nariman Point, Mumbai, Maharashtra-400021
Telephone	91-22-43337200
Fax	91-22-22873022
Chairman	Anup Jatia
Managing Director	NA
Company Secretary	Darshana Sawant
Auditor	M M Nissim & Co LLP
Face Value	1
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Satellite Corporate Ser. P Ltd Unit-49 Bldg-13 AB ,Off Andheri Kurla Rd,MTNL Lane Sakinaka ,Mumbai-400072

Board of Directors


Chairman & Non Executive Dir.	Anup Jatia
E D & Wholetime Director	Shruti Jatia
ED / WTD / Joint CFO / Investor Relation Officer	Ambarish Daga
Independent Non Exe. Director	Rishabh R Saraf Abhishek Murarka DEEPA FALI PONCHA
Additional Director	Anish Shah Mayur Desai
Company Sec. & Compli. Officer	Darshana Sawant

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	5.10	5.10	5.10	5.10	5.10	5.10
Reserves Total	147.55	134.47	116.68	113.30	85.08	60.11
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	152.65	139.57	121.78	118.40	90.18	65.21
Secured Loans	9.00	1.80	2.53	11.15	13.77	18.20
Unsecured Loans	0.23	0.27	0.13	0.12	0.25	4.63
Total Debt	9.23	2.07	2.66	11.27	14.02	22.83
Other Liabilities	0.71	0.76	0.82	0.69	0.66	0.48
Total Liabilities	162.59	142.40	125.26	130.36	104.86	88.52
APPLICATION OF FUNDS :
Gross Block	73.18	73.01	69.89	63.38	60.14	58.91
Less : Accumulated Depreciation	34.13	32.03	29.76	26.24	24.90	22.40
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	39.05	40.98	40.13	37.14	35.24	36.51
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	9.44	7.28	7.99	8.28	6.82	2.38
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.16	12.44	0.16	0.16	0.16	0.16
Current Assets, Loans & Advances
Inventories	71.47	38.41	29.53	46.27	45.29	38.67
Sundry Debtors	66.55	65.04	58.92	66.31	43.79	47.00
Cash and Bank Balance	7.52	10.76	12.02	5.13	5.23	5.18
Loans and Advances	17.01	5.98	3.33	2.83	4.40	7.73
Total Current Assets	162.55	120.19	103.81	120.53	98.70	98.58
Less : Current Liabilities and Provisions
Current Liabilities	45.03	36.69	24.67	34.16	31.12	45.49
Provisions	1.12	0.31	0.71	0.16	1.85	0.52
Total Current Liabilities & Provisions	46.15	37.00	25.38	34.32	32.97	46.01
Net Current Assets	116.40	83.19	78.43	86.21	65.73	52.57
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.61	0.51	0.48	0.24	0.21	0.17
Deferred Tax Liability	4.31	4.23	3.95	3.86	3.81	3.74
Net Deferred Tax	-3.70	-3.72	-3.47	-3.62	-3.60	-3.57
Other Assets	1.24	2.22	2.01	2.18	0.50	0.47
Total Assets	162.59	142.39	125.26	130.35	104.85	88.52
Contingent Liabilities	0.39	0.00	0.00	2.21	1.19	2.46

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	337.63	281.34	278.27	340.80	235.10	252.29
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	337.63	281.34	278.27	340.80	235.10	252.29
Other Income	8.98	3.90	1.45	1.99	0.58	0.85
Stock Adjustments	35.27	3.86	1.37	-9.54	11.30	-0.90
Total Income	381.88	289.10	281.09	333.25	246.98	252.24
EXPENDITURE :
Raw Materials	303.22	221.24	231.92	258.65	182.89	195.46
Power & Fuel Cost	2.21	2.32	1.87	1.79	1.72	1.46
Employee Cost	6.53	7.60	8.68	6.97	6.13	4.93
Other Manufacturing Expenses	6.06	6.52	4.48	5.05	4.77	6.89
Selling & Administrative Expenses	22.57	17.28	17.56	14.93	10.55	8.63
Miscellaneous Expenses	3.06	2.45	2.47	0.98	0.89	3.12
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	343.65	257.41	266.98	288.37	206.94	220.49
Operating Profit	38.23	31.67	14.11	44.87	40.04	31.75
Interest	1.10	1.18	2.03	1.33	1.64	3.01
Gross Profit	37.13	30.49	12.08	43.54	38.40	28.74
Depreciation	3.15	3.01	3.04	2.62	2.58	2.33
Profit Before Tax	33.98	27.48	9.04	40.92	35.82	26.41
Tax	7.41	6.84	2.62	10.39	9.05	6.90
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.02	0.22	-0.15	0.03	0.03	-0.45
Reported Net Profit	26.59	20.43	6.58	30.50	26.75	19.95
Extraordinary Items	-0.18	-0.03	0.00	0.01	0.00	-0.93
Adjusted Net Profit	26.77	20.46	6.58	30.49	26.75	20.88
Adjustment below Net Profit	0.36	0.12	0.01	0.00	0.00	0.08
P & L Balance brought forward	126.41	108.67	105.91	77.70	52.52	34.55
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	13.52	2.81	3.83	2.29	1.57	1.84
P & L Balance carried down	139.85	126.41	108.67	105.91	77.70	52.74
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 %	315.00	65.00	55.00	75.00	45.00	35.00
Dividend Per Share(Rs)	3.15	0.65	0.55	0.75	0.45	0.35
Earnings Per Share-Unit Curr	5.21	4.01	1.29	5.98	5.24	3.91
Earnings Per Share(Adj)-Unit Curr	5.21	4.01	1.29	5.98	5.24	3.91
Book Value-Unit Curr	29.93	27.37	23.88	23.22	17.68	12.79
Book Value(Adj)-Unit Curr	29.93	27.37	23.88	23.22	17.68	12.79

Quarterly Results

Quarters :

Particulars	Jun 2026 ( Cr)	Mar 2026 ( Cr)	Dec 2025 ( Cr)
Gross Sales	89.08	104.04	75.15
Other Operating Income	0.00	0.00	0.00
Other Income	1.06	0.74	0.71
Total Income	90.14	104.78	75.86
Total Expenditure	74.70	91.02	68.63
PBIDT	15.44	13.76	7.23
Interest	0.24	0.44	0.31
PBDT	15.20	13.33	6.93
Depreciation	1.06	1.04	0.99
Tax	4.55	2.92	1.73
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.82	-0.04	-0.19
Reported Profit After Tax	10.41	9.42	4.41
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	10.41	9.42	4.41
EPS (Unit Curr.)	2.04	1.85	0.86
EPS (Adj) (Unit Curr.)	2.04	1.85	0.86
Calculated EPS (Unit Curr.)	2.04	1.85	0.86
Calculated EPS (Adj) (Unit Curr.)	2.04	1.85	0.86
Calculated EPS (Ann.) (Unit Curr.)	8.16	7.39	3.46
Calculated EPS (Adj) (Ann.) (Unit Curr.)	8.16	7.39	3.46
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	5.10	5.10	5.10
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(%)	17.33	13.23	9.62
PBDTM(%)	17.06	12.81	9.22
PATM(%)	11.69	9.05	5.87

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.04	0.02	0.06	0.12	0.24
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.01	0.05
Current Ratio	2.77	3.02	2.80	2.22	1.71
Fixed Assets	4.62	3.94	4.18	5.52	3.95
Inventory	6.15	8.28	7.34	7.44	5.60
Debtors	5.13	4.54	4.44	6.19	5.18
Interest Cover Ratio	31.89	24.30	5.45	31.77	22.84
PBIDTM (%)	11.32	11.26	5.07	13.17	17.03
PBITM (%)	10.39	10.19	3.98	12.40	15.93
PBDTM (%)	11.00	10.84	4.34	12.78	16.33
CPM (%)	8.81	8.33	3.46	9.72	12.48
APATM (%)	7.88	7.26	2.36	8.95	11.38
ROCE (%)	23.00	21.42	8.66	35.92	38.74
RONW (%)	18.20	15.63	5.48	29.25	34.43

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jun 2026	130.00	87.24	116.95	26.27	16.01	22.28	596.45
May 2026	110.79	83.50	97.27	22.98	15.80	18.53	496.08
Apr 2026	87.80	66.50	85.43	17.19	12.04	16.28	435.69
Mar 2026	81.50	61.00	63.67	15.64	11.13	12.13	324.72
Feb 2026	96.82	81.10	81.48	19.56	15.38	15.52	415.55
Jan 2026	98.40	86.00	86.65	19.38	16.26	16.51	441.92
Share Prices Of 2025
Dec 2025	102.90	94.00	96.40	20.17	17.46	18.37	491.64
Nov 2025	123.45	97.65	102.25	24.74	18.02	19.48	521.48
Oct 2025	137.95	97.00	121.80	27.52	17.90	23.20	621.18
Sep 2025	102.41	95.05	100.69	19.97	17.80	19.18	513.52
Aug 2025	106.50	93.10	96.10	21.01	17.44	18.31	490.11
Jul 2025	105.00	98.00	100.50	20.32	18.21	19.15	512.55
Jun 2025	106.80	97.20	104.05	20.94	18.12	19.82	530.66
May 2025	112.70	90.11	104.54	21.71	16.41	19.92	533.15
Apr 2025	102.40	87.00	95.05	20.40	16.32	18.11	484.76
Mar 2025	106.00	87.60	89.35	21.23	16.33	17.02	455.69
Feb 2025	122.00	98.80	102.90	31.53	24.33	25.65	524.79
Jan 2025	127.00	114.00	116.65	32.28	27.81	29.08	594.92
Share Prices Of 2024
Dec 2024	137.85	121.05	123.60	35.19	29.55	30.81	630.36
Nov 2024	145.00	126.20	130.60	37.87	31.00	32.55	666.06

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 52226.10
610.96 1.18%

S&P 500 7460.10
122.95 1.68%

HANG SENG 25884.44
25.55 0.10%

NIKKEI 225 64316.33
2448.90 3.96%

FTSE 100 10886.26
-22.15 -0.20%

NIFTY 24383.60
66.45 0.27%

× Ask Your Question