IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	4,114.85 Apr 16,2026 EOD	4,126.30 Apr 16,2026 EOD
Today's Change( )	-7.55 (-0.18%)	4.60 (0.11%)
Open( )	4,180.05	4,188.00
Prev Close( )	4,122.40	4,121.70
Volume	8,013.00	95,916.00
Today's Range( )	4,204.60 - 4,096.45	4,204.70 - 4,091.20
52-Week Range( )	6,329.95 - 3,689.00	6,139.00 - 3,686.00
Buy (Size)	N.A	4,126.30(×433)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1987
Registered Office	CRSIL House Central Avenue,Hiranandani BusinessPark Powai, Mumbai, Maharashtra-400076
Telephone	91-22-33423000
Fax	91-22-33423001
Chairman	Yann Le Pallec
Managing Director	Amish Pramodrai Mehta
Company Secretary	MINAL BHOSALE
Auditor	Walker Chandiok & Co LLP
Face Value	1
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


Chairman & Non Executive Dir.	Yann Le Pallec
Independent Non Exe. Director	Girish Paranjpe Amar-Raj Bindra Nishi Vasudeva DINESH KUMAR KHARA
Non Executive Director	Girish Ganesan Saugata Saha
Managing Director & CEO	Amish Pramodrai Mehta
Company Sec. & Compli. Officer	MINAL BHOSALE

Balance Sheet

Particulars (Sources Of Funds)	Dec 2025 ( Cr)	Dec 2024 ( Cr)	Dec 2023 ( Cr)	Dec 2022 ( Cr)	Dec 2021 ( Cr)	Dec 2020 ( Cr)
Share Capital	7.31	7.31	7.31	7.31	7.29	7.26
Reserves Total	2019.22	1778.44	1482.16	1063.03	1020.27	688.06
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.35	0.04	2.23	0.00
Total Shareholders Funds	2026.53	1785.75	1489.82	1070.38	1029.79	695.32
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	234.56	227.24	31.26	71.64	108.90	0.00
Total Debt	234.56	227.24	31.26	71.64	108.90	0.00
Other Liabilities	70.92	71.45	59.54	41.89	29.96	95.84
Total Liabilities	2332.01	2084.44	1580.62	1183.91	1168.65	791.16
APPLICATION OF FUNDS :
Gross Block	708.53	673.95	335.84	437.41	422.36	307.34
Less : Accumulated Depreciation	270.89	212.70	216.42	284.91	237.05	161.41
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	437.64	461.25	119.42	152.50	185.31	145.93
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	9.60	17.16	8.78	9.38	5.30	9.79
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	1085.90	1255.33	995.31	665.92	644.22	672.19
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	336.91	285.88	375.82	365.51	255.17	117.23
Cash and Bank Balance	81.86	95.67	108.15	74.45	117.18	99.43
Loans and Advances	406.23	193.69	235.07	170.38	130.31	201.44
Total Current Assets	825.00	575.24	719.04	610.34	502.66	418.10
Less : Current Liabilities and Provisions
Current Liabilities	456.23	433.52	384.13	361.46	265.91	492.56
Provisions	96.01	85.25	79.09	66.78	63.83	55.57
Total Current Liabilities & Provisions	552.24	518.77	463.22	428.24	329.74	548.13
Net Current Assets	272.76	56.47	255.82	182.10	172.92	-130.03
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	88.79	67.75	66.84	61.76	45.50	32.77
Deferred Tax Liability	11.89	13.04	9.69	7.22	7.90	8.44
Net Deferred Tax	76.90	54.71	57.15	54.54	37.60	24.33
Other Assets	449.21	239.52	144.14	119.47	123.30	68.95
Total Assets	2332.01	2084.44	1580.62	1183.91	1168.65	791.16
Contingent Liabilities	741.84	612.85	497.78	386.73	259.76	97.65

Profit and Loss

Particulars(INCOME)	Dec 2025 ( Cr)	Dec 2024 ( Cr)	Dec 2023 ( Cr)	Dec 2022 ( Cr)	Dec 2021 ( Cr)	Dec 2020 ( Cr)
Sales Turnover	1796.50	1667.92	1628.36	1444.12	1204.38	888.78
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1796.50	1667.92	1628.36	1444.12	1204.38	888.78
Other Income	503.16	499.48	493.26	272.83	385.77	103.95
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	2299.66	2167.40	2121.62	1716.95	1590.15	992.73
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	4.94	5.94	5.13	4.26	2.98	4.93
Employee Cost	964.45	878.18	802.40	713.39	569.19	436.34
Other Manufacturing Expenses	106.70	108.89	85.49	63.33	38.59	33.27
Selling & Administrative Expenses	425.17	438.10	406.66	415.58	335.56	254.55
Miscellaneous Expenses	-5.72	-15.32	-11.64	5.07	5.34	-27.31
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1495.54	1415.79	1288.04	1201.63	951.66	701.78
Operating Profit	804.12	751.61	833.58	515.32	638.49	290.95
Interest	19.44	3.11	3.28	5.61	7.62	6.94
Gross Profit	784.68	748.50	830.30	509.71	630.87	284.01
Depreciation	77.60	43.48	66.92	67.85	69.69	65.68
Profit Before Tax	707.08	705.02	763.38	441.86	561.18	218.33
Tax	113.17	81.48	101.05	81.06	88.35	59.28
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-20.96	8.34	-5.93	-9.71	-9.88	-7.67
Reported Net Profit	614.87	615.20	668.26	370.51	482.71	166.72
Extraordinary Items	53.03	46.48	13.54	7.29	44.00	5.08
Adjusted Net Profit	561.84	568.72	654.72	363.22	438.71	161.64
Adjustment below Net Profit	0.00	0.00	-0.86	1.87	0.60	-2.93
P & L Balance brought forward	1295.47	1109.31	799.96	770.72	563.90	587.13
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	433.00	429.04	358.16	343.14	276.49	238.93
P & L Balance carried down	1477.34	1295.47	1109.20	799.96	770.72	511.99
Dividend	241.33	219.39	190.08	182.62	174.74	137.81
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	6000.00	5600.00	5400.00	4800.00	4600.00	3300.00
Dividend Per Share(Rs)	60.00	56.00	54.00	48.00	46.00	33.00
Earnings Per Share-Unit Curr	84.11	84.16	91.42	50.69	66.22	22.96
Earnings Per Share(Adj)-Unit Curr	84.11	84.16	91.42	50.69	66.22	22.96
Book Value-Unit Curr	277.23	244.29	203.76	146.42	140.95	95.77
Book Value(Adj)-Unit Curr	277.23	244.29	203.76	146.42	140.95	95.77

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	511.76	453.17	430.82
Other Operating Income	0.00	0.00	0.00
Other Income	110.79	121.51	156.38
Total Income	622.55	574.68	587.20
Total Expenditure	421.06	388.14	346.27
PBIDT	201.49	186.54	240.93
Interest	4.43	5.13	4.99
PBDT	197.06	181.41	235.94
Depreciation	18.84	19.79	19.66
Tax	43.47	31.71	12.35
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-18.67	-7.48	9.69
Reported Profit After Tax	153.42	137.39	194.24
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	153.42	137.39	194.24
EPS (Unit Curr.)	20.98	18.79	29.57
EPS (Adj) (Unit Curr.)	20.98	18.79	29.57
Calculated EPS (Unit Curr.)	20.99	18.79	26.57
Calculated EPS (Adj) (Unit Curr.)	20.99	18.79	26.57
Calculated EPS (Ann.) (Unit Curr.)	83.95	75.18	106.29
Calculated EPS (Adj) (Ann.) (Unit Curr.)	83.95	75.18	106.29
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	2500.00	900.00
Equity	7.31	7.31	7.31
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(%)	39.37	41.16	55.92
PBDTM(%)	38.51	40.03	54.77
PATM(%)	29.98	30.32	45.09

Financial Ratios

Particulars	Dec 2025	Dec 2024	Dec 2023	Dec 2022	Dec 2021
Debt-Equity Ratio	0.12	0.08	0.04	0.09	0.06
Long Term Debt-Equity Ratio	0.12	0.07	0.02	0.04	0.04
Current Ratio	1.39	1.40	1.50	1.41	1.06
Fixed Assets	2.60	3.30	4.21	3.36	3.30
Inventory	0.00	0.00	0.00	0.00	0.00
Debtors	5.77	5.04	4.39	4.65	6.47
Interest Cover Ratio	37.37	227.69	233.74	79.76	74.65
PBIDTM (%)	44.76	45.06	51.19	35.68	53.01
PBITM (%)	40.44	42.46	47.08	30.99	47.23
PBDTM (%)	43.68	44.88	50.99	35.30	52.38
CPM (%)	38.55	39.49	45.15	30.35	45.87
APATM (%)	34.23	36.88	41.04	25.66	40.08
ROCE (%)	32.90	38.64	55.46	38.04	58.05
RONW (%)	32.26	37.56	52.20	35.28	55.96

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Mar 2026	4,451.25	3,735.00	3,758.60	56.05	45.35	45.93	27,486.65
Feb 2026	4,920.35	4,350.00	4,376.40	61.32	52.83	53.47	32,004.62
Jan 2026	4,866.15	4,283.70	4,669.70	60.66	50.26	57.06	34,149.53
Share Prices Of 2025
Dec 2025	4,537.90	4,161.20	4,325.20	57.23	50.55	52.85	31,630.20
Nov 2025	4,960.25	4,388.75	4,428.05	62.91	53.15	54.10	32,382.34
Oct 2025	5,060.00	4,403.00	4,931.10	62.17	53.19	60.25	36,061.14
Sep 2025	5,111.15	4,360.00	4,438.60	62.80	52.33	54.23	32,459.49
Aug 2025	5,449.95	4,876.50	4,976.10	66.92	59.22	60.80	36,390.23
Jul 2025	6,329.95	5,130.00	5,303.45	83.74	60.63	64.80	38,784.14
Jun 2025	6,139.40	5,135.00	6,049.75	76.86	62.52	73.92	44,241.83
May 2025	5,344.00	4,454.65	5,245.55	66.52	52.00	64.09	38,360.72
Apr 2025	4,822.55	3,893.85	4,453.75	59.38	44.80	54.42	32,570.28
Mar 2025	4,649.95	4,134.70	4,180.00	58.05	50.12	51.07	30,568.35
Feb 2025	5,515.35	4,370.00	4,392.00	68.88	53.13	53.66	32,118.70
Jan 2025	6,619.65	4,870.00	5,417.50	83.52	57.21	66.19	39,618.06
Share Prices Of 2024
Dec 2024	6,955.40	5,197.10	6,684.30	88.43	62.45	81.67	48,882.15
Nov 2024	5,675.00	5,109.35	5,371.15	65.92	54.91	59.99	39,279.11
Oct 2024	5,500.00	4,265.10	5,475.00	61.71	45.49	61.15	40,038.56
Sep 2024	4,767.00	4,459.80	4,661.70	53.63	48.99	52.07	34,090.85
Aug 2024	4,680.90	4,055.55	4,466.90	53.34	43.59	49.89	32,666.28

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 48485.12
-71.88 -0.15%

S&P 500 7044.29
55.91 0.80%

HANG SENG 26394.27
446.95 1.72%

NIKKEI 225 59591.25
1457.01 2.51%

FTSE 100 10588.49
28.91 0.27%

NIFTY 24196.75
-34.55 -0.14%

× Ask Your Question