IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	470.10 Feb 19,2026 11:29:00	469.20 Feb 19,2026 11:24:56
Today's Change( )	10.95 (2.38%)	10.90 (2.38%)
Open( )	459.20	459.90
Prev Close( )	459.15	458.30
Volume	33,592.00	306,039.00
Today's Range( )	477.65 - 459.00	478.00 - 459.90
52-Week Range( )	487.10 - 361.25	487.00 - 356.75
Buy (Size)	469.25(×32)	469.20(×29)
Sell (Size)	470.05(×199)	469.60(×26)

Company Background


Incorporation Year	1999
Registered Office	Suite F9D Grand Hyatt Plaza,Santacruz (E), Mumbai, Maharashtra-400055
Telephone	91-022-62411031
Fax	91-022-62411030
Chairman	NA
Managing Director	NA
Company Secretary	Pankaj Goyal
Auditor	B S R & Co LLP
Face Value	10
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


Executive Director	Ander Arenaza Alvare
Company Sec. & Compli. Officer	Pankaj Goyal
Independent Director	Alan Savio D'Silva Picardo Roxana Meda Inoriza
Executive Director	MANOJ MULLASSERY MENON
Non Executive Director	Anil Haridass
Independent Director	Jairaj Manohar Purandare NURIA GISBERT TREJO

Balance Sheet

Particulars (Sources Of Funds)	Dec 2024 ( Cr)	Dec 2023 ( Cr)	Dec 2022 ( Cr)	Dec 2021 ( Cr)	Dec 2020 ( Cr)	Dec 2019 ( Cr)
Share Capital	379.36	379.36	379.32	379.10	379.00	379.00
Reserves Total	4953.29	4560.58	4091.83	3671.20	3566.00	3492.50
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	5332.65	4939.94	4471.15	4050.30	3945.00	3871.50
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	32.61	112.11	170.60	238.20	92.70	97.10
Total Debt	32.61	112.11	170.60	238.20	92.70	97.10
Other Liabilities	61.88	64.83	65.57	64.00	101.50	87.00
Total Liabilities	5427.14	5116.88	4707.32	4352.50	4139.20	4055.60
APPLICATION OF FUNDS :
Gross Block	3517.42	3333.27	3175.28	3034.30	2873.80	2680.30
Less : Accumulated Depreciation	1126.29	1016.54	918.10	826.20	752.30	662.30
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	2391.13	2316.73	2257.18	2208.10	2121.50	2018.00
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	56.79	37.16	41.55	58.70	68.80	38.50
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	2757.53	2526.05	2267.84	2004.20	1813.20	1672.20
Current Assets, Loans & Advances
Inventories	454.53	466.06	503.01	459.00	330.00	280.80
Sundry Debtors	411.93	461.75	573.67	448.10	409.10	521.40
Cash and Bank Balance	181.10	163.77	49.21	35.50	67.00	36.60
Loans and Advances	234.96	129.16	55.55	104.60	101.00	49.60
Total Current Assets	1282.52	1220.74	1181.45	1047.20	907.10	888.40
Less : Current Liabilities and Provisions
Current Liabilities	767.43	766.44	785.30	718.50	658.30	538.10
Provisions	84.60	69.95	68.38	68.70	47.30	21.90
Total Current Liabilities & Provisions	852.03	836.40	853.68	787.20	705.60	560.00
Net Current Assets	430.49	384.35	327.76	260.00	201.50	328.40
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	48.02	48.63	43.34	32.30	38.60	29.50
Deferred Tax Liability	335.34	334.37	324.67	321.40	205.30	161.50
Net Deferred Tax	-287.32	-285.74	-281.33	-289.10	-166.70	-132.00
Other Assets	78.52	138.34	94.31	110.60	100.90	130.50
Total Assets	5427.14	5116.89	4707.31	4352.50	4139.20	4055.60
Contingent Liabilities	136.59	147.86	165.80	166.00	162.20	114.20

Profit and Loss

Particulars(INCOME)	Dec 2024 ( Cr)	Dec 2023 ( Cr)	Dec 2022 ( Cr)	Dec 2021 ( Cr)	Dec 2020 ( Cr)	Dec 2019 ( Cr)
Sales Turnover	4563.47	4569.84	4397.82	3290.60	2144.80	2894.50
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	4563.47	4569.84	4397.82	3290.60	2144.80	2894.50
Other Income	172.80	150.41	158.51	17.50	19.70	44.50
Stock Adjustments	-6.65	-8.69	25.86	78.00	14.90	-31.40
Total Income	4729.62	4711.56	4582.19	3386.10	2179.40	2907.60
EXPENDITURE :
Raw Materials	2322.33	2417.17	2471.10	1741.20	1018.60	1424.70
Power & Fuel Cost	236.53	234.29	221.95	195.80	156.50	186.70
Employee Cost	449.05	427.82	396.60	443.50	371.20	383.40
Other Manufacturing Expenses	269.83	274.08	348.99	414.50	294.60	348.50
Selling & Administrative Expenses	403.83	378.07	275.99	65.30	45.50	57.70
Miscellaneous Expenses	143.30	116.90	87.46	92.50	71.20	116.70
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	3824.87	3848.33	3802.09	2952.80	1957.60	2517.70
Operating Profit	904.74	863.22	780.10	433.30	221.80	389.90
Interest	11.67	10.98	13.46	12.20	11.90	13.60
Gross Profit	893.07	852.24	766.64	421.10	209.90	376.30
Depreciation	143.66	135.72	133.21	119.30	108.40	112.70
Profit Before Tax	749.41	716.52	633.43	301.80	101.50	263.60
Tax	164.24	150.26	129.09	66.80	-8.60	-7.20
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	1.77	3.92	-7.74	124.70	36.10	98.50
Reported Net Profit	583.41	562.34	512.09	110.30	74.00	172.30
Extraordinary Items	0.85	0.52	31.21	-3.44	0.00	7.45
Adjusted Net Profit	582.56	561.82	480.88	113.74	74.00	164.85
Adjustment below Net Profit	-1.02	0.64	0.02	-4.80	-0.40	-0.60
P & L Balance brought forward	1703.15	1235.01	817.69	713.40	639.80	468.10
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	189.68	94.84	94.78	1.20	0.00	0.00
P & L Balance carried down	2095.87	1703.15	1235.01	817.70	713.40	639.80
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 %	70.00	50.00	25.00	25.00	0.00	0.00
Dividend Per Share(Rs)	7.00	5.00	2.50	2.50	0.00	0.00
Earnings Per Share-Unit Curr	15.38	14.82	13.50	2.91	1.95	4.55
Earnings Per Share(Adj)-Unit Curr	15.38	14.82	13.50	2.91	1.95	4.55
Book Value-Unit Curr	140.57	130.22	117.87	106.84	104.09	102.15
Book Value(Adj)-Unit Curr	140.57	130.22	117.87	106.84	104.09	102.15

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	1254.30	1204.33	1163.45
Other Operating Income	0.00	0.00	0.00
Other Income	22.74	25.71	119.12
Total Income	1277.04	1230.04	1282.57
Total Expenditure	1055.24	1020.86	977.32
PBIDT	221.81	209.18	305.25
Interest	0.64	1.04	3.41
PBDT	221.17	208.14	301.84
Depreciation	37.67	37.97	37.48
Tax	45.41	45.56	42.45
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.06	-2.16	3.37
Reported Profit After Tax	138.03	126.78	218.54
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	138.03	126.78	218.54
EPS (Unit Curr.)	3.64	3.34	5.76
EPS (Adj) (Unit Curr.)	3.64	3.34	5.76
Calculated EPS (Unit Curr.)	3.64	3.34	5.76
Calculated EPS (Adj) (Unit Curr.)	3.64	3.34	5.76
Calculated EPS (Ann.) (Unit Curr.)	14.55	13.37	23.04
Calculated EPS (Adj) (Ann.) (Unit Curr.)	14.55	13.37	23.04
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	379.36	379.36	379.36
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(%)	17.68	17.37	26.24
PBDTM(%)	17.63	17.28	25.94
PATM(%)	11.00	10.53	18.78

Financial Ratios

Particulars	Dec 2024	Dec 2023	Dec 2022	Dec 2021	Dec 2020
Debt-Equity Ratio	0.01	0.03	0.05	0.04	0.02
Long Term Debt-Equity Ratio	0.00	0.01	0.01	0.01	0.00
Current Ratio	1.06	0.97	0.88	0.88	1.02
Fixed Assets	1.33	1.40	1.42	1.11	0.77
Inventory	9.91	9.43	9.14	8.34	7.02
Debtors	10.45	8.83	8.61	7.68	4.61
Interest Cover Ratio	65.22	66.26	48.06	25.74	9.53
PBIDTM (%)	19.83	18.89	17.74	13.17	10.34
PBITM (%)	16.68	15.92	14.71	9.54	5.29
PBDTM (%)	19.57	18.65	17.43	12.80	9.79
CPM (%)	15.93	15.28	14.67	6.98	8.50
APATM (%)	12.78	12.31	11.64	3.35	3.45
ROCE (%)	14.44	14.81	14.28	7.40	2.77
RONW (%)	11.36	11.95	12.02	2.76	1.89

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jan 2026	441.10	392.00	418.05	29.24	25.32	27.22	15,859.24
Share Prices Of 2025
Dec 2025	448.65	382.90	425.15	30.83	24.49	27.69	16,128.59
Nov 2025	445.00	404.25	411.95	29.95	25.88	26.83	15,627.83
Oct 2025	457.90	392.05	432.30	31.62	24.21	28.15	16,399.84
Sep 2025	448.00	384.35	402.45	29.46	24.85	26.21	15,267.44
Aug 2025	412.90	382.20	384.50	27.43	24.74	25.04	14,586.48
Jul 2025	456.60	400.00	403.00	30.50	25.77	26.24	15,288.30
Jun 2025	487.10	435.40	443.40	33.74	28.13	28.87	16,820.93
May 2025	466.00	390.70	448.15	31.16	25.06	29.18	17,001.12
Apr 2025	426.00	361.25	402.45	27.87	22.38	26.21	15,267.44
Mar 2025	447.95	370.25	397.95	32.57	23.11	25.91	15,096.73
Feb 2025	478.00	370.05	376.10	31.33	23.71	24.49	14,267.82
Jan 2025	497.10	439.50	464.15	33.09	27.96	30.23	17,608.10
Share Prices Of 2024
Dec 2024	520.10	455.45	470.05	34.28	29.41	30.61	17,831.93
Nov 2024	510.70	453.65	480.05	34.85	30.51	32.41	18,211.29
Oct 2024	573.00	483.05	496.70	39.75	32.50	33.54	18,842.93
Sep 2024	602.00	537.95	558.55	41.76	34.98	37.72	21,189.29
Aug 2024	594.85	519.80	583.65	40.75	34.78	39.41	22,141.49
Jul 2024	628.45	554.45	588.85	44.31	35.48	39.76	22,338.75
Jun 2024	595.50	492.00	572.35	41.84	31.33	38.65	21,712.81

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 49673.83
119.63 0.24%

S&P 500 6900.77
36.55 0.53%

HANG SENG 26705.95
138.82 0.52%

NIKKEI 225 57141.96
575.47 1.02%

FTSE 100 10698.60
142.43 1.35%

NIFTY 25683.25
-136.10 -0.53%

× Ask Your Question