IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	455.75 May 21,2026 09:54:00	459.00 May 21,2026 09:49:59
Today's Change( )	5.55 (1.23%)	8.90 (1.98%)
Open( )	458.90	451.60
Prev Close( )	450.20	450.10
Volume	772.00	9,296.00
Today's Range( )	459.90 - 455.00	468.00 - 450.15
52-Week Range( )	538.00 - 371.30	537.90 - 371.20
Buy (Size)	456.30(×30)	458.05(×4)
Sell (Size)	459.80(×3)	458.90(×1)

Company Background


Incorporation Year	1965
Registered Office	Plot No 72 & 72A,MIDC Bhosari, Pune, Maharashtra-411026
Telephone	91-020-66127300/27120423
Fax	91-020-27120113
Chairman	Rajashree Birla
Managing Director	Suresh Sodani
Company Secretary	Rahul Dubey.
Auditor	KKC & Associates LLP
Face Value	10
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


Chairperson	Rajashree Birla
Independent Director	Krupa R Gandhi
Managing Director	Suresh Sodani
Company Sec. & Compli. Officer	Rahul Dubey.
Non Executive Director	Jayant Vasant Dhobley
Independent Director	Ashish Razdan Ravi Kastia

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	21.85	21.85	21.85	21.85	21.85	21.85
Reserves Total	1399.59	1345.79	1299.98	1228.83	1067.04	1008.25
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	-5.36
Total Shareholders Funds	1421.44	1367.64	1321.83	1250.68	1088.89	1024.74
Secured Loans	33.90	48.73	63.78	10.35	8.11	17.24
Unsecured Loans	2.92	3.52	4.06	4.57	5.04	5.39
Total Debt	36.82	52.25	67.84	14.92	13.15	22.63
Other Liabilities	29.15	27.32	25.48	16.42	16.73	15.19
Total Liabilities	1487.41	1447.21	1415.15	1282.02	1118.77	1062.56
APPLICATION OF FUNDS :
Gross Block	1131.43	1157.88	948.35	739.68	718.26	709.12
Less : Accumulated Depreciation	343.04	351.58	303.50	263.52	226.65	181.55
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	788.39	806.30	644.85	476.16	491.61	527.57
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	13.18	3.65	106.17	68.34	1.76	3.16
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	412.89	344.80	344.03	259.87	302.09	261.89
Current Assets, Loans & Advances
Inventories	315.21	269.22	243.36	307.99	191.00	232.41
Sundry Debtors	175.06	196.99	217.04	239.33	232.36	152.36
Cash and Bank Balance	4.60	4.15	16.02	72.11	59.88	6.08
Loans and Advances	64.19	50.28	37.22	72.46	48.39	66.94
Total Current Assets	559.06	520.64	513.64	691.89	531.63	457.79
Less : Current Liabilities and Provisions
Current Liabilities	201.73	154.49	131.93	163.61	141.41	116.27
Provisions	4.46	4.01	3.52	3.73	1.87	2.29
Total Current Liabilities & Provisions	206.19	158.50	135.45	167.34	143.28	118.56
Net Current Assets	352.87	362.14	378.19	524.55	388.35	339.23
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.23	3.35	3.05	2.87	2.25	1.33
Deferred Tax Liability	92.26	85.15	75.18	76.10	80.38	84.08
Net Deferred Tax	-92.03	-81.80	-72.13	-73.23	-78.13	-82.75
Other Assets	12.11	12.12	14.04	26.33	13.09	13.46
Total Assets	1487.41	1447.21	1415.15	1282.02	1118.77	1062.56
Contingent Liabilities	2.50	2.50	3.26	3.26	3.26	3.26

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	2001.69	1744.15	2072.05	2097.83	1222.80	1423.48
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2001.69	1744.15	2072.05	2097.83	1222.80	1423.48
Other Income	37.32	33.49	19.04	20.63	22.02	42.23
Stock Adjustments	20.82	27.85	-4.93	55.74	-31.99	0.68
Total Income	2059.83	1805.49	2086.16	2174.20	1212.83	1466.39
EXPENDITURE :
Raw Materials	1347.45	1176.09	1379.80	1382.74	683.23	880.44
Power & Fuel Cost	219.54	212.98	247.53	207.86	146.87	192.40
Employee Cost	127.60	121.61	119.94	115.29	101.21	99.61
Other Manufacturing Expenses	142.15	115.20	112.00	115.65	85.81	102.85
Selling & Administrative Expenses	48.34	43.42	49.13	48.01	33.71	41.48
Miscellaneous Expenses	22.67	19.91	16.39	19.73	27.82	14.17
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1907.75	1689.21	1924.79	1889.28	1078.65	1330.95
Operating Profit	152.08	116.28	161.37	284.92	134.18	135.44
Interest	4.54	5.35	2.35	1.24	1.55	3.49
Gross Profit	147.54	110.93	159.02	283.68	132.63	131.95
Depreciation	54.97	50.26	41.22	39.62	40.88	45.50
Profit Before Tax	92.57	60.67	117.80	244.06	91.75	86.45
Tax	17.39	5.49	29.72	63.74	25.45	19.70
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	8.08	9.29	-2.36	-3.84	-4.62	-28.78
Reported Net Profit	67.10	45.89	90.44	184.16	70.92	95.53
Extraordinary Items	8.02	11.53	6.16	7.95	5.27	5.53
Adjusted Net Profit	59.08	34.36	84.28	176.21	65.65	90.00
Adjustment below Net Profit	-0.51	0.06	-0.31	0.91	0.64	0.00
P & L Balance brought forward	882.05	857.95	789.67	622.08	578.00	510.91
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	21.85	21.85	21.85	17.48	27.48	28.44
P & L Balance carried down	926.79	882.05	857.95	789.67	622.08	578.00
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 %	100.00	100.00	100.00	100.00	80.00	80.00
Dividend Per Share(Rs)	10.00	10.00	10.00	10.00	8.00	8.00
Earnings Per Share-Unit Curr	30.71	21.00	41.39	84.28	32.46	43.72
Earnings Per Share(Adj)-Unit Curr	30.71	21.00	41.39	84.28	32.46	43.72
Book Value-Unit Curr	650.54	625.92	604.96	572.39	498.35	471.44
Book Value(Adj)-Unit Curr	650.54	625.92	604.96	572.39	498.35	471.44

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	411.65	408.70	401.53
Other Operating Income	0.00	0.00	0.00
Other Income	8.92	8.32	13.63
Total Income	420.57	417.02	415.16
Total Expenditure	374.46	377.07	381.64
PBIDT	46.11	39.95	33.52
Interest	0.76	0.75	0.80
PBDT	45.35	39.20	32.72
Depreciation	13.57	13.54	13.71
Tax	6.64	3.89	3.93
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.27	-0.79	-0.27
Reported Profit After Tax	23.87	22.56	15.35
Extra-ordinary Items	-2.75	0.00	0.00
Adjusted Profit After Extra-ordinary item	26.62	22.56	15.35
EPS (Unit Curr.)	10.93	10.33	7.02
EPS (Adj) (Unit Curr.)	10.93	10.33	7.02
Calculated EPS (Unit Curr.)	10.92	10.32	7.03
Calculated EPS (Adj) (Unit Curr.)	10.92	10.32	7.03
Calculated EPS (Ann.) (Unit Curr.)	43.70	41.30	28.10
Calculated EPS (Adj) (Ann.) (Unit Curr.)	43.70	41.30	28.10
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	21.85	21.85	21.85
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(%)	11.20	9.77	8.35
PBDTM(%)	11.02	9.59	8.15
PATM(%)	5.80	5.52	3.82

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.03	0.04	0.03	0.01	0.02
Long Term Debt-Equity Ratio	0.02	0.03	0.02	0.01	0.01
Current Ratio	1.89	2.14	2.55	2.58	2.27
Fixed Assets	1.75	1.66	2.45	2.88	1.71
Inventory	6.85	6.81	7.52	8.41	5.78
Debtors	10.76	8.43	9.08	8.89	6.36
Interest Cover Ratio	18.95	9.49	51.13	197.82	60.19
PBIDTM (%)	7.04	5.79	7.79	13.58	10.97
PBITM (%)	4.30	2.91	5.80	11.69	7.63
PBDTM (%)	6.82	5.49	7.67	13.52	10.85
CPM (%)	5.70	4.85	6.35	10.67	9.14
APATM (%)	2.95	1.97	4.36	8.78	5.80
ROCE (%)	5.86	3.55	8.91	20.43	8.55
RONW (%)	4.24	2.56	7.03	15.74	6.71

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2026	455.00	381.05	424.05	17.49	13.52	15.68	926.55
Mar 2026	436.75	371.30	372.65	16.71	13.68	13.78	814.24
Feb 2026	500.00	424.50	432.85	19.43	15.62	16.01	945.78
Jan 2026	474.70	420.35	433.70	18.38	15.37	16.04	947.63
Share Prices Of 2025
Dec 2025	471.80	408.10	442.30	17.56	14.59	16.36	966.43
Nov 2025	473.95	444.40	468.80	18.28	16.41	17.34	1,024.33
Oct 2025	491.20	452.65	468.80	18.32	16.15	17.34	1,024.33
Sep 2025	519.75	474.55	480.30	19.71	17.35	17.76	1,049.46
Aug 2025	514.15	482.00	500.40	19.87	17.39	18.51	1,093.37
Jul 2025	538.00	485.55	516.90	20.24	16.91	19.12	1,129.43
Jun 2025	516.10	458.20	503.80	19.23	16.74	18.63	1,100.80
May 2025	528.35	419.00	468.40	19.67	15.41	17.32	1,023.45
Apr 2025	554.00	475.00	510.95	20.62	16.69	18.90	1,116.43
Mar 2025	563.55	470.65	542.45	21.65	16.84	20.06	1,185.25
Feb 2025	615.00	440.35	510.85	40.36	27.15	32.49	1,116.21
Jan 2025	654.00	488.40	536.05	42.14	29.75	34.09	1,171.27
Share Prices Of 2024
Dec 2024	746.85	616.05	624.70	48.57	38.63	39.73	1,364.97
Nov 2024	723.35	574.95	652.40	47.13	35.50	41.49	1,425.49
Oct 2024	708.85	542.00	577.45	45.78	32.54	36.72	1,261.73
Sep 2024	775.45	661.90	677.60	52.04	41.12	43.09	1,480.56

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 50030.26
645.37 1.31%

S&P 500 7453.29
78.68 1.07%

HANG SENG 25651.13
-146.73 -0.57%

NIKKEI 225 59717.33
-833.26 -1.38%

FTSE 100 10425.97
95.42 0.92%

NIFTY 23793.15
134.15 0.57%

× Ask Your Question