IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	239.00 Jan 09,2026 EOD	240.40 Jan 09,2026 EOD
Today's Change( )	-6.70 (-2.73%)	-5.55 (-2.26%)
Open( )	243.30	244.55
Prev Close( )	245.70	245.95
Volume	287.00	13,077.00
Today's Range( )	246.00 - 239.00	246.55 - 238.55
52-Week Range( )	393.00 - 230.20	389.65 - 238.55
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1919
Registered Office	Prospect Chambers,317/21 Dr D N Road Fort, Mumbai, Maharashtra-400001
Telephone	91-22-22048881/2/3
Fax	91-22-22813657
Chairman	Laxmikumar N Goculdas
Managing Director	Bimal L Goculdas
Company Secretary	Omkar Chandrakant Mhamunkar
Auditor	Rahul Gautam Divan & Associates
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


Chairman (Non-Executive)	Laxmikumar N Goculdas
Vice Chairperson	Mitika Laxmikumar Goculdas
Independent Director	Sanjeev Vishwanath Joshi Mukul Manoharlal Taly
Managing Director & Chief Executive Officer	Bimal L Goculdas
Independent Director	Janaki Ashwin Patwardhan
Company Sec. & Compli. Officer	Omkar Chandrakant Mhamunkar
Independent Director	Haren Parekh
Director (Operation)	Kuldeep Kumar Tiwari
Company Sec. & Compli. Officer	Sonal Naik

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	24.94	24.94	24.94	24.94	27.74	27.74
Reserves Total	202.27	184.22	172.96	168.40	147.94	119.68
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	227.21	209.16	197.90	193.34	175.68	147.42
Secured Loans	61.57	77.92	91.35	84.85	31.64	21.78
Unsecured Loans	10.20	9.79	9.79	8.55	0.64	0.34
Total Debt	71.77	87.71	101.14	93.40	32.28	22.12
Other Liabilities	3.54	2.79	2.43	2.41	2.26	2.88
Total Liabilities	302.52	299.66	301.47	289.15	210.22	172.42
APPLICATION OF FUNDS :
Gross Block	320.76	309.78	285.49	214.20	140.08	127.48
Less : Accumulated Depreciation	86.82	71.66	55.97	40.39	31.96	26.01
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	233.94	238.12	229.52	173.81	108.12	101.47
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.08	5.89	11.33	62.82	38.05	8.77
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.54	0.54	0.56	0.56	0.60	2.97
Current Assets, Loans & Advances
Inventories	42.59	44.08	52.69	41.99	37.32	27.68
Sundry Debtors	74.17	45.57	52.02	49.76	31.85	24.74
Cash and Bank Balance	5.66	3.33	2.19	2.62	4.61	8.89
Loans and Advances	12.26	21.88	29.85	30.97	16.67	35.23
Total Current Assets	134.68	114.87	136.74	125.33	90.45	96.54
Less : Current Liabilities and Provisions
Current Liabilities	77.19	76.58	98.60	94.07	52.27	38.65
Provisions	0.07	0.49	0.32	0.14	0.39	0.47
Total Current Liabilities & Provisions	77.26	77.07	98.92	94.21	52.66	39.12
Net Current Assets	57.42	37.80	37.83	31.12	37.79	57.42
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	30.91	28.16	24.52	24.53	25.90	0.00
Deferred Tax Liability	22.62	15.61	9.28	7.48	2.08	0.00
Net Deferred Tax	8.29	12.55	15.24	17.05	23.82	0.00
Other Assets	2.26	4.75	6.99	3.77	1.85	1.79
Total Assets	302.53	299.65	301.48	289.14	210.23	172.42
Contingent Liabilities	18.51	16.28	16.23	16.23	16.07	16.40

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	435.83	332.21	386.52	326.30	200.10	187.65
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	435.83	332.21	386.52	326.30	200.10	187.65
Other Income	1.34	10.29	2.80	5.97	7.74	6.23
Stock Adjustments	-8.49	-4.76	11.77	5.06	2.01	1.78
Total Income	428.68	337.74	401.09	337.33	209.85	195.66
EXPENDITURE :
Raw Materials	258.41	194.67	258.76	200.05	92.03	91.24
Power & Fuel Cost	16.94	14.39	16.95	15.37	13.99	13.65
Employee Cost	27.71	23.79	23.87	20.44	16.51	16.67
Other Manufacturing Expenses	14.83	11.94	18.80	15.65	16.89	13.89
Selling & Administrative Expenses	25.56	26.45	23.10	22.27	11.41	9.41
Miscellaneous Expenses	26.88	19.83	20.94	16.84	15.79	16.73
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	370.34	291.07	362.42	290.62	166.62	161.58
Operating Profit	58.35	46.67	38.66	46.72	43.24	34.08
Interest	10.50	13.76	10.58	4.51	2.40	2.03
Gross Profit	47.85	32.91	28.08	42.21	40.84	32.05
Depreciation	16.70	15.69	17.58	8.04	6.82	6.16
Profit Before Tax	31.15	17.22	10.50	34.17	34.02	25.89
Tax	5.25	2.95	1.88	8.90	6.00	-5.60
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	4.36	2.70	1.77	3.91	-4.54	0.00
Reported Net Profit	21.54	11.57	6.86	21.36	32.56	31.49
Extraordinary Items	-0.21	5.69	0.78	0.18	0.00	0.00
Adjusted Net Profit	21.75	5.88	6.08	21.18	32.56	31.49
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	162.75	151.18	146.82	129.50	100.75	72.20
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	2.49	0.00	2.49	4.05	3.81	2.94
P & L Balance carried down	181.80	162.75	151.18	146.82	129.50	100.75
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 %	25.00	10.00	0.00	5.00	20.00	0.00
Dividend Per Share(Rs)	2.50	1.00	0.00	0.50	2.00	0.00
Earnings Per Share-Unit Curr	8.64	4.64	2.75	8.57	13.06	12.63
Earnings Per Share(Adj)-Unit Curr	8.64	4.64	2.75	8.57	13.06	12.63
Book Value-Unit Curr	91.10	83.86	79.35	77.52	69.32	57.99
Book Value(Adj)-Unit Curr	91.10	83.86	79.35	77.52	69.32	57.99

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	126.02	127.02	125.19
Other Operating Income	0.00	0.00	0.00
Other Income	0.30	0.37	0.44
Total Income	126.32	127.40	125.63
Total Expenditure	112.02	110.16	110.07
PBIDT	14.31	17.24	15.56
Interest	1.91	2.03	2.19
PBDT	12.40	15.22	13.37
Depreciation	4.11	4.19	4.03
Tax	1.45	1.93	1.61
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.09	1.35	1.26
Reported Profit After Tax	5.75	7.75	6.47
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	5.75	7.75	6.47
EPS (Unit Curr.)	2.31	3.11	2.59
EPS (Adj) (Unit Curr.)	2.31	3.11	2.59
Calculated EPS (Unit Curr.)	2.31	3.11	2.59
Calculated EPS (Adj) (Unit Curr.)	2.31	3.11	2.59
Calculated EPS (Ann.) (Unit Curr.)	9.23	12.43	10.38
Calculated EPS (Adj) (Ann.) (Unit Curr.)	9.23	12.43	10.38
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	24.94	24.94	24.94
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(%)	11.36	13.57	12.43
PBDTM(%)	9.84	11.98	10.68
PATM(%)	4.56	6.10	5.17

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.37	0.46	0.50	0.34	0.17
Long Term Debt-Equity Ratio	0.22	0.31	0.33	0.21	0.10
Current Ratio	1.21	1.15	1.13	1.30	1.82
Fixed Assets	1.38	1.12	1.55	1.84	1.50
Inventory	10.06	6.87	8.16	8.23	6.16
Debtors	7.28	6.81	7.60	8.00	7.07
Interest Cover Ratio	3.97	1.64	1.88	8.58	15.18
PBIDTM (%)	13.39	11.50	9.69	14.32	21.61
PBITM (%)	9.56	6.78	5.15	11.85	18.20
PBDTM (%)	10.98	7.36	6.96	12.94	20.41
CPM (%)	8.77	6.49	6.12	9.01	19.68
APATM (%)	4.94	1.77	1.57	6.55	16.27
ROCE (%)	13.83	7.49	6.74	15.49	19.04
RONW (%)	9.87	2.89	3.11	11.67	20.51

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Dec 2025	282.00	230.20	254.70	35.30	24.07	29.21	635.22
Nov 2025	309.20	254.50	257.55	37.36	28.90	29.53	642.33
Oct 2025	328.90	291.55	300.80	39.01	33.34	34.49	750.19
Sep 2025	328.00	292.65	306.05	39.73	31.73	35.09	763.29
Aug 2025	349.85	286.30	310.90	42.31	31.92	35.65	775.38
Jul 2025	345.30	252.10	313.00	42.77	27.12	35.89	780.62
Jun 2025	281.00	250.30	261.20	33.54	28.36	29.95	651.43
May 2025	306.80	247.00	271.20	36.60	28.03	31.10	676.37
Apr 2025	335.00	241.35	293.30	40.90	26.41	33.63	731.49
Mar 2025	305.90	263.50	300.15	37.10	28.91	34.42	748.57
Feb 2025	373.00	299.25	300.00	165.32	126.61	127.24	748.20
Jan 2025	393.00	299.00	320.75	174.51	118.22	136.05	799.95
Share Prices Of 2024
Dec 2024	452.00	304.50	363.50	211.10	119.75	154.18	906.57
Nov 2024	328.00	276.75	295.55	156.59	111.48	125.36	737.10
Oct 2024	300.00	249.50	290.40	132.89	102.38	123.17	724.26
Sep 2024	292.10	262.25	267.65	125.35	108.99	113.52	667.52
Aug 2024	310.40	270.25	282.50	138.04	110.46	119.82	704.55
Jul 2024	328.00	281.25	296.05	144.95	117.52	125.57	738.35
Jun 2024	337.60	281.15	313.10	150.04	111.26	132.80	780.87
May 2024	361.00	287.95	321.55	155.79	118.93	136.38	801.94

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 49520.87
233.75 0.47%

S&P 500 6986.78
44.32 0.64%

HANG SENG 26231.80
82.49 0.32%

NIKKEI 225 51918.01
800.75 1.57%

FTSE 100 10123.15
78.46 0.78%

NIFTY 25683.30
-193.55 -0.75%

× Ask Your Question