IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	182.95 Apr 28,2026 13:35:00	184.43 Apr 28,2026 13:29:58
Today's Change( )	-1.50 (-0.81%)	-0.08 (-0.04%)
Open( )	185.00	184.50
Prev Close( )	184.45	184.51
Volume	46,439.00	1,404,601.00
Today's Range( )	185.15 - 182.95	185.10 - 182.82
52-Week Range( )	232.40 - 170.20	232.43 - 170.10
Buy (Size)	183.00(×108)	184.29(×3)
Sell (Size)	183.25(×107)	184.40(×6)

Company Background


Incorporation Year	1979
Registered Office	Technopolis Knowledge Park,Mahakali Caves Road Andheri(E), Mumbai, Maharashtra-400093
Telephone	91-22-66984100
Fax	91-22-66984101
Chairman	Rakesh Mahkija
Managing Director	NA
Company Secretary	Hemangi Ghag
Auditor	Deloitte Haskins & Sells LLP
Face Value	5
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


Chairman & Independent Directo	Rakesh Mahkija
Independent Non Exe. Director	Sangeeta Talwar Satyavati Berera
Non Executive Director / Nominee	Kartikeya Dube Nisha Trivedi
Executive Director / Whole Time Director / CFO	Mrinalini Srinivasan
Company Sec. & Compli. Officer	Hemangi Ghag
Whole-Time Director / Interim CEO	Saugata Basuray

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	494.56	494.56	494.56	494.56	494.56	494.56
Reserves Total	1405.74	1783.81	1627.13	1391.47	1150.95	919.67
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	1900.30	2278.37	2121.69	1886.03	1645.51	1414.23
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	62.81	82.02	76.95	49.95	6.72	0.00
Total Debt	62.81	82.02	76.95	49.95	6.72	0.00
Other Liabilities	44.78	24.71	23.44	22.52	24.18	32.64
Total Liabilities	2007.89	2385.10	2222.08	1958.50	1676.41	1446.87
APPLICATION OF FUNDS :
Gross Block	627.50	616.64	541.05	503.45	432.27	426.44
Less : Accumulated Depreciation	293.76	297.86	282.06	242.52	231.09	217.00
Less:Impairment of Assets	0.14	0.14	0.14	0.14	0.00	0.23
Net Block	333.60	318.64	258.85	260.79	201.18	209.21
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	72.07	60.26	108.36	60.76	50.04	43.54
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	442.80	487.50	487.50	325.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	546.34	524.21	532.92	534.44	491.65	366.87
Sundry Debtors	473.21	437.69	422.82	350.36	311.65	180.49
Cash and Bank Balance	1140.99	1398.97	1199.79	1217.71	1300.21	1274.19
Loans and Advances	184.14	201.93	168.29	131.30	140.42	122.08
Total Current Assets	2344.68	2562.80	2323.82	2233.81	2243.93	1943.63
Less : Current Liabilities and Provisions
Current Liabilities	1344.14	1201.46	1150.28	1063.67	978.71	895.21
Provisions	42.82	48.73	47.57	46.84	48.90	51.42
Total Current Liabilities & Provisions	1386.96	1250.19	1197.85	1110.51	1027.61	946.63
Net Current Assets	957.72	1312.61	1125.97	1123.30	1216.32	997.00
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	95.64	85.03	78.10	68.55	71.35	62.24
Deferred Tax Liability	0.00	0.00	0.00	0.00	0.00	0.00
Net Deferred Tax	95.64	85.03	78.10	68.55	71.35	62.24
Other Assets	106.06	121.06	163.30	120.10	137.52	134.88
Total Assets	2007.89	2385.10	2222.08	1958.50	1676.41	1446.87
Contingent Liabilities	30.03	28.00	36.53	40.98	44.15	41.40

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	5721.50	5364.85	5074.61	4774.49	4192.06	2996.92
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	5721.50	5364.85	5074.61	4774.49	4192.06	2996.92
Other Income	67.43	88.61	83.15	67.05	48.43	62.03
Stock Adjustments	-9.74	14.34	11.38	28.35	12.11	24.13
Total Income	5779.19	5467.80	5169.14	4869.89	4252.60	3083.08
EXPENDITURE :
Raw Materials	2909.67	2742.17	2647.79	2528.27	2070.93	1290.47
Power & Fuel Cost	6.82	7.15	6.42	6.21	5.70	5.11
Employee Cost	296.20	312.80	291.58	272.58	231.99	219.81
Other Manufacturing Expenses	293.97	267.03	246.29	235.99	225.13	193.16
Selling & Administrative Expenses	814.28	726.57	654.07	603.84	562.91	454.11
Miscellaneous Expenses	65.83	45.32	41.93	44.85	41.55	44.28
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	4386.77	4101.04	3888.08	3691.74	3138.21	2206.94
Operating Profit	1392.42	1366.76	1281.06	1178.15	1114.39	876.14
Interest	9.29	9.38	7.53	4.01	2.41	4.16
Gross Profit	1383.13	1357.38	1273.53	1174.14	1111.98	871.98
Depreciation	100.82	99.77	92.43	81.39	82.70	86.62
Profit Before Tax	1282.31	1257.61	1181.10	1092.75	1029.28	785.36
Tax	343.08	336.87	325.53	274.49	280.03	207.40
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-10.70	-6.49	-8.56	3.11	-8.84	-4.98
Reported Net Profit	949.93	927.23	864.13	815.15	758.09	582.94
Extraordinary Items	-8.28	7.01	11.60	4.92	-0.68	-0.11
Adjusted Net Profit	958.21	920.22	852.53	810.23	758.77	583.05
Adjustment below Net Profit	0.26	-1.30	-2.96	-0.94	-0.79	3.67
P & L Balance brought forward	1669.19	1534.56	1316.32	1095.58	882.30	839.70
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	1285.86	791.30	642.93	593.47	544.02	544.01
P & L Balance carried down	1333.52	1669.19	1534.56	1316.32	1095.58	882.30
Dividend	0.00	0.00	0.00	0.00	0.00	247.28
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	265.00	260.00	150.00	130.00	110.00	110.00
Dividend Per Share(Rs)	13.25	13.00	7.50	6.50	5.50	5.50
Earnings Per Share-Unit Curr	9.60	9.37	8.74	8.24	7.66	5.89
Earnings Per Share(Adj)-Unit Curr	9.60	9.37	8.74	8.24	7.66	5.89
Book Value-Unit Curr	19.21	23.03	21.45	19.07	16.64	14.30
Book Value(Adj)-Unit Curr	19.21	23.03	21.45	19.07	16.64	14.30

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	1439.92	1362.75	1496.83
Other Operating Income	0.00	0.00	0.00
Other Income	13.63	12.30	9.26
Total Income	1453.55	1375.05	1506.09
Total Expenditure	1094.61	1039.95	1147.31
PBIDT	358.94	335.10	358.78
Interest	2.28	2.06	2.62
PBDT	356.66	333.04	356.16
Depreciation	24.48	25.17	26.62
Tax	93.13	81.48	86.85
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-5.62	-1.41	-1.31
Reported Profit After Tax	244.67	227.80	244.00
Extra-ordinary Items	-16.21	0.00	0.00
Adjusted Profit After Extra-ordinary item	260.88	227.80	244.00
EPS (Unit Curr.)	2.47	2.30	2.47
EPS (Adj) (Unit Curr.)	2.47	2.30	2.47
Calculated EPS (Unit Curr.)	2.47	2.30	2.47
Calculated EPS (Adj) (Unit Curr.)	2.47	2.30	2.47
Calculated EPS (Ann.) (Unit Curr.)	9.89	9.21	9.87
Calculated EPS (Adj) (Ann.) (Unit Curr.)	9.89	9.21	9.87
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	70.00
Equity	494.56	494.56	494.56
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(%)	24.93	24.59	23.97
PBDTM(%)	24.77	24.44	23.79
PATM(%)	16.99	16.72	16.30

Financial Ratios

Particulars	Dec 2025	Dec 2024	Dec 2023	Dec 2022	Dec 2021
Debt-Equity Ratio	0.03	0.04	0.03	0.02	0.00
Long Term Debt-Equity Ratio	0.02	0.03	0.03	0.01	0.00
Current Ratio	1.90	2.03	2.02	2.14	2.18
Fixed Assets	9.20	9.27	9.72	10.20	9.76
Inventory	10.69	10.15	9.51	9.31	9.77
Debtors	12.56	12.47	13.13	14.42	17.04
Interest Cover Ratio	139.03	135.07	157.85	273.51	428.09
PBIDTM (%)	24.34	25.48	25.24	24.68	26.58
PBITM (%)	22.57	23.62	23.42	22.97	24.61
PBDTM (%)	24.17	25.30	25.10	24.59	26.53
CPM (%)	18.36	19.14	18.85	18.78	20.06
APATM (%)	16.60	17.28	17.03	17.07	18.08
ROCE (%)	58.80	55.00	56.86	60.35	66.06
RONW (%)	45.47	42.15	43.12	46.16	49.55

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Mar 2026	188.70	170.20	173.45	19.61	17.20	17.90	17,156.33
Feb 2026	190.10	181.85	187.00	19.87	18.45	19.30	18,496.59
Jan 2026	195.85	180.60	184.05	20.66	18.12	19.00	18,204.80
Share Prices Of 2025
Dec 2025	202.50	181.00	192.40	22.33	18.44	19.86	19,030.71
Nov 2025	197.35	188.00	192.10	21.61	20.12	20.65	19,001.04
Oct 2025	206.95	194.80	195.10	22.56	20.91	20.97	19,297.78
Sep 2025	210.75	195.10	199.50	23.29	20.90	21.44	19,732.99
Aug 2025	224.65	196.35	197.20	24.44	21.01	21.20	19,505.49
Jul 2025	232.40	217.00	217.95	26.05	23.22	23.43	21,557.92
Jun 2025	225.75	203.15	221.70	24.56	21.37	23.83	21,928.84
May 2025	223.70	193.55	216.20	24.88	20.16	23.24	21,384.83
Apr 2025	211.15	186.25	197.90	22.98	18.70	21.27	19,574.73
Mar 2025	252.00	201.00	203.00	27.76	21.39	21.82	20,079.18
Feb 2025	221.85	169.50	212.35	24.23	17.39	22.82	21,004.01
Jan 2025	206.95	162.80	177.40	22.61	16.83	19.07	17,547.03
Share Prices Of 2024
Dec 2024	225.25	191.30	197.30	24.49	19.94	21.21	19,515.38
Nov 2024	219.60	185.10	200.65	26.52	21.35	23.28	19,846.74
Oct 2024	248.45	200.55	210.50	29.27	22.64	24.42	20,821.03
Sep 2024	278.55	240.45	245.75	33.10	27.30	28.51	24,307.68
Aug 2024	284.40	240.15	264.60	34.12	27.66	30.70	26,172.18

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 49198.35
-53.37 -0.11%

S&P 500 7195.79
9.71 0.14%

HANG SENG 25925.66
-52.42 -0.20%

NIKKEI 225 59839.06
-698.30 -1.15%

FTSE 100 10331.11
-47.97 -0.46%

NIFTY 24041.50
-51.20 -0.21%

× Ask Your Question