IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	203.75 Feb 09,2026 EOD	203.60 Feb 09,2026 EOD
Today's Change( )	20.25 (11.04%)	20.40 (11.14%)
Open( )	183.50	183.50
Prev Close( )	183.50	183.20
Volume	514,073.00	9,078,679.00
Today's Range( )	205.75 - 183.50	205.80 - 183.50
52-Week Range( )	205.75 - 105.05	205.80 - 108.12
Buy (Size)	N.A	203.60(×5014)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1984
Registered Office	102 Hyde Park Sakivihar Road,Andheri East, Mumbai, Maharashtra-400072
Telephone	91-22-42160000
Fax	91-22-28563930
Chairman	Nandkumar Kashinath Chodankar
Managing Director	Gagan Harsh Sharmma
Company Secretary	Aditi Bhatt
Auditor	Kalyaniwalla & Mistry LLP
Face Value	1
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Universal Capital Sec. Pvt Ltd 21 Shakil Niwas,Mahakali Caves Road,Andheri (E),Mumbai - 400 093

Board of Directors


Whole-time Director	Vibha G Sharma Shruti Vishal Rao
Non Executive & Independent Director	Santosh Parab
Company Sec. & Compli. Officer	Aditi Bhatt
Non Executive & Independent Director	Shilpa Bhatia
Managing Director	Gagan Harsh Sharmma
Chairman & Independent Director	Nandkumar Kashinath Chodankar
Managing Director & Chief Executive Officer	Shibroor N Kamath

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	10.54	10.47	10.42	10.37	10.31	10.31
Reserves Total	1048.10	977.94	926.58	841.06	745.33	672.63
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.04	0.00	0.00	0.00	0.00
Total Shareholders Funds	1058.64	988.45	937.00	851.43	755.64	682.94
Secured Loans	23.10	45.83	65.71	64.69	67.87	71.49
Unsecured Loans	44.62	31.67	14.86	25.22	23.97	21.60
Total Debt	67.72	77.50	80.57	89.91	91.84	93.09
Other Liabilities	4.36	2.47	2.61	1.07	2.50	2.44
Total Liabilities	1130.72	1068.42	1020.18	942.41	849.98	778.47
APPLICATION OF FUNDS :
Gross Block	478.42	414.15	385.72	270.23	211.63	203.03
Less : Accumulated Depreciation	109.85	83.51	60.22	45.23	36.85	23.48
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	368.57	330.64	325.50	225.00	174.78	179.55
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	20.58	7.83	2.80	22.15	2.39	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	18.69	18.69	18.26	18.26	18.30	18.31
Current Assets, Loans & Advances
Inventories	81.94	89.45	74.15	90.11	83.68	60.57
Sundry Debtors	428.25	399.51	399.06	408.82	348.68	404.91
Cash and Bank Balance	171.11	169.32	84.61	149.48	119.52	86.62
Loans and Advances	86.39	114.70	171.83	143.32	124.77	90.55
Total Current Assets	767.69	772.98	729.65	791.74	676.65	642.65
Less : Current Liabilities and Provisions
Current Liabilities	88.48	83.60	114.30	124.94	87.00	70.07
Provisions	0.49	0.54	1.74	4.69	1.59	0.87
Total Current Liabilities & Provisions	88.97	84.13	116.03	129.62	88.59	70.94
Net Current Assets	678.71	688.85	613.62	662.12	588.06	571.72
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	32.03	24.32	13.64	5.01	3.59	3.57
Deferred Tax Liability	22.94	20.21	17.12	12.93	10.64	9.28
Net Deferred Tax	9.09	4.11	-3.48	-7.92	-7.05	-5.71
Other Assets	35.07	18.30	63.48	22.81	73.50	14.60
Total Assets	1130.71	1068.42	1020.18	942.43	849.99	778.47
Contingent Liabilities	7.08	6.18	2.63	1.41	14.96	13.85

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	667.20	605.46	598.34	636.36	465.51	441.95
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	667.20	605.46	598.34	636.36	465.51	441.95
Other Income	36.22	33.50	50.77	35.37	17.68	37.00
Stock Adjustments	-6.63	6.36	-21.24	8.90	8.85	-2.37
Total Income	696.79	645.32	627.87	680.63	492.04	476.58
EXPENDITURE :
Raw Materials	339.47	305.83	293.66	352.84	262.15	234.36
Power & Fuel Cost	9.76	8.81	5.80	7.09	6.99	4.70
Employee Cost	99.42	82.59	72.54	65.06	58.61	44.02
Other Manufacturing Expenses	15.50	17.25	11.57	11.54	7.49	6.23
Selling & Administrative Expenses	76.23	66.73	66.90	67.07	36.90	36.23
Miscellaneous Expenses	28.61	64.52	36.48	32.45	10.76	13.88
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	568.98	545.74	486.95	536.05	382.90	339.42
Operating Profit	127.80	99.59	140.93	144.57	109.14	137.16
Interest	6.58	5.81	10.06	4.32	4.19	6.62
Gross Profit	121.22	93.78	130.87	140.25	104.95	130.54
Depreciation	27.05	23.52	15.17	13.85	13.76	8.83
Profit Before Tax	94.17	70.26	115.70	126.40	91.19	121.71
Tax	30.74	26.34	34.42	31.92	21.52	31.81
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-5.54	-6.72	-4.21	1.81	2.16	-2.44
Reported Net Profit	68.97	50.64	85.48	92.66	67.50	92.33
Extraordinary Items	-0.14	-25.47	0.26	2.09	-0.02	0.53
Adjusted Net Profit	69.11	76.11	85.22	90.57	67.52	91.80
Adjustment below Net Profit	-0.56	-0.15	-0.67	0.30	0.52	-0.26
P & L Balance brought forward	892.57	846.18	765.33	676.22	613.36	533.69
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	4.12	4.10	3.97	3.86	5.16	12.41
P & L Balance carried down	956.86	892.57	846.18	765.33	676.22	613.36
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 %	50.00	50.00	50.00	50.00	50.00	50.00
Dividend Per Share(Rs)	0.50	0.50	0.50	0.50	0.50	0.50
Earnings Per Share-Unit Curr	6.55	4.84	8.21	8.94	6.54	8.95
Earnings Per Share(Adj)-Unit Curr	6.55	4.84	8.21	8.94	6.54	8.95
Book Value-Unit Curr	100.47	94.41	89.96	82.12	73.26	66.21
Book Value(Adj)-Unit Curr	100.47	94.41	89.96	82.12	73.26	66.21

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	190.23	163.36	156.00
Other Operating Income	0.00	0.00	0.00
Other Income	25.84	10.59	9.36
Total Income	216.07	173.96	165.36
Total Expenditure	172.21	130.60	142.27
PBIDT	43.86	43.36	23.09
Interest	2.71	5.11	1.30
PBDT	41.15	38.25	21.79
Depreciation	7.69	7.68	7.43
Tax	11.41	12.55	3.95
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-2.75	-3.04	-1.04
Reported Profit After Tax	24.79	21.05	11.45
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	24.79	21.05	11.45
EPS (Unit Curr.)	2.35	2.00	1.08
EPS (Adj) (Unit Curr.)	2.35	2.00	1.08
Calculated EPS (Unit Curr.)	2.35	2.00	1.09
Calculated EPS (Adj) (Unit Curr.)	2.35	2.00	1.09
Calculated EPS (Ann.) (Unit Curr.)	9.39	7.98	4.35
Calculated EPS (Adj) (Ann.) (Unit Curr.)	9.39	7.98	4.35
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	10.56	10.55	10.54
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(%)	23.06	26.54	14.80
PBDTM(%)	21.63	23.41	13.97
PATM(%)	13.03	12.89	7.34

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.07	0.08	0.10	0.11	0.13
Long Term Debt-Equity Ratio	0.04	0.05	0.04	0.04	0.05
Current Ratio	5.65	5.00	4.09	4.07	4.55
Fixed Assets	1.50	1.51	1.82	2.64	2.25
Inventory	7.79	7.40	7.29	7.32	6.45
Debtors	1.61	1.52	1.48	1.68	1.24
Interest Cover Ratio	15.31	20.10	12.50	30.26	22.76
PBIDTM (%)	19.15	23.18	23.55	22.72	23.45
PBITM (%)	15.10	19.29	21.02	20.54	20.49
PBDTM (%)	18.17	22.22	21.87	22.04	22.55
CPM (%)	14.39	16.46	16.82	16.74	17.46
APATM (%)	10.34	12.57	14.29	14.56	14.50
ROCE (%)	9.16	11.19	12.81	14.59	11.71
RONW (%)	6.74	7.91	9.56	11.53	9.38

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jan 2026	195.85	152.30	176.85	31.42	23.10	27.07	1,870.88
Share Prices Of 2025
Dec 2025	183.60	140.85	163.50	28.82	21.14	25.03	1,729.65
Nov 2025	178.00	118.35	166.25	28.15	14.48	25.43	1,757.64
Oct 2025	164.95	150.00	156.60	26.45	22.73	23.95	1,655.09
Sep 2025	167.65	143.00	152.80	28.12	21.54	23.36	1,614.32
Aug 2025	187.55	155.05	155.80	30.25	23.58	23.81	1,645.40
Jul 2025	190.65	150.75	176.55	31.45	22.61	26.97	1,863.87
Jun 2025	161.80	127.75	158.10	25.28	18.60	24.13	1,667.92
May 2025	136.75	105.05	131.10	21.39	15.02	19.99	1,381.40
Apr 2025	133.70	110.00	119.00	21.58	15.82	18.14	1,253.91
Mar 2025	129.25	112.00	117.55	20.11	17.00	17.92	1,238.63
Feb 2025	167.85	122.05	124.65	23.99	16.32	17.26	1,313.44
Jan 2025	184.95	138.70	149.35	26.54	18.16	20.68	1,573.70
Share Prices Of 2024
Dec 2024	179.65	151.00	164.70	25.43	20.30	22.80	1,735.38
Nov 2024	165.00	113.60	161.70	23.56	14.68	22.38	1,703.22
Oct 2024	142.95	106.55	123.40	21.39	14.46	17.07	1,299.43
Sep 2024	142.90	118.35	131.50	20.61	15.12	18.17	1,382.65
Aug 2024	135.05	107.65	125.00	19.60	14.72	17.25	1,312.87
Jul 2024	124.55	101.15	122.15	17.95	13.72	16.85	1,282.15
Jun 2024	108.20	92.25	101.30	15.22	12.03	13.96	1,062.46

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 50145.69
1215.96 2.49%

S&P 500 6954.50
135.10 1.98%

HANG SENG 27027.17
467.21 1.76%

NIKKEI 225 56676.08
2422.40 4.46%

FTSE 100 10364.03
-5.72 -0.06%

NIFTY 25867.30
173.60 0.68%

× Ask Your Question