IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	174.00 May 18,2026 11:57:00	174.27 May 18,2026 11:54:56
Today's Change( )	-4.85 (-2.71%)	-3.94 (-2.21%)
Open( )	180.40	178.21
Prev Close( )	178.85	178.21
Volume	24,187.00	441,182.00
Today's Range( )	180.40 - 172.60	180.09 - 172.37
52-Week Range( )	367.97 - 171.65	351.50 - 171.55
Buy (Size)	174.95(×107)	174.04(×1)
Sell (Size)	175.50(×4)	174.26(×2)

Company Background


Incorporation Year	1984
Registered Office	6th Floor VB Capitol Bldg,Range Hill Road Shivajinagar, Pune, Gujarat-411007
Telephone	91-020-35020912
Fax	NA
Chairman	Umesh Kumar Sahai
Managing Director	Umesh Kumar Sahai
Company Secretary	Aman Kumar Gupta
Auditor	Mehra Goel & Co
Face Value	2
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	MUFG Intime Pvt Ltd 5th Floor 506 to 508,ABC-I Off C G Road,Navrangpura,Ahmedabad-380009

Board of Directors


Chairman & Managing Director	Umesh Kumar Sahai
Non-Exec & Non-Independent Dir	Abhishek Narbaria
Whole-time Director	Nikhil Dilipbhai Bhuta
Independent Non Exe. Director	Gayathri Srinivasan Iyer Rajesh Vaishnav M. Srinivas Rao
Company Sec. & Compli. Officer	Aman Kumar Gupta

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	19.91	9.96	6.83	0.70	0.70	0.70
Reserves Total	369.76	360.57	61.09	0.95	0.94	0.86
Equity Share Warrants	0.00	0.00	2.18	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	389.67	370.53	70.10	1.65	1.64	1.56
Secured Loans	0.00	1.01	1.09	0.00	0.00	0.00
Unsecured Loans	39.17	18.73	9.06	0.00	0.00	0.00
Total Debt	39.17	19.74	10.15	0.00	0.00	0.00
Other Liabilities	2.42	1.81	1.10	0.00	0.00	0.00
Total Liabilities	431.26	392.08	81.35	1.65	1.64	1.56
APPLICATION OF FUNDS :
Gross Block	32.91	21.84	9.87	0.00	0.00	0.00
Less : Accumulated Depreciation	12.04	3.73	1.07	0.00	0.00	0.00
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	20.87	18.11	8.80	0.00	0.00	0.00
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.62	1.52	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	193.82	50.13	50.05	0.06	0.06	0.01
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	0.53	3.98	0.20	0.00	0.00	0.05
Cash and Bank Balance	101.70	161.28	0.82	0.65	0.01	0.00
Loans and Advances	7.69	160.84	21.67	0.94	0.02	0.01
Total Current Assets	109.92	326.10	22.69	1.60	0.03	0.06
Less : Current Liabilities and Provisions
Current Liabilities	4.42	4.96	2.26	0.01	0.00	0.01
Provisions	1.57	0.00	0.43	0.00	0.00	0.00
Total Current Liabilities & Provisions	5.99	4.96	2.69	0.01	0.00	0.01
Net Current Assets	103.93	321.14	20.00	1.59	0.03	0.05
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	9.43	4.84	2.52	0.00	0.00	0.00
Deferred Tax Liability	11.85	4.56	2.45	0.00	0.00	0.00
Net Deferred Tax	-2.42	0.28	0.07	0.00	0.00	0.00
Other Assets	115.06	1.79	0.89	0.00	1.54	1.50
Total Assets	431.26	392.07	81.33	1.65	1.63	1.56
Contingent Liabilities	0.00	0.00	0.00	0.00	0.00	0.00

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	20.04	10.97	7.00	0.00	0.00	0.04
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	20.04	10.97	7.00	0.00	0.00	0.04
Other Income	23.49	8.62	0.04	0.11	0.16	0.28
Stock Adjustments	0.00	-3.06	0.00	0.00	0.00	0.00
Total Income	43.53	16.53	7.04	0.11	0.16	0.32
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	2.25	0.98	0.21	0.00	0.00	0.00
Employee Cost	3.86	1.37	0.18	0.02	0.03	0.03
Other Manufacturing Expenses	3.53	2.85	3.67	0.00	0.00	0.00
Selling & Administrative Expenses	2.72	2.52	0.60	0.06	0.04	0.04
Miscellaneous Expenses	0.24	1.35	0.00	0.00	0.01	0.05
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	12.60	9.07	4.66	0.09	0.08	0.11
Operating Profit	30.93	7.47	2.37	0.02	0.08	0.21
Interest	2.04	1.29	0.22	0.00	0.00	0.00
Gross Profit	28.89	6.18	2.15	0.02	0.08	0.21
Depreciation	3.83	2.66	1.07	0.00	0.00	0.00
Profit Before Tax	25.06	3.52	1.08	0.02	0.08	0.21
Tax	3.97	1.18	0.67	0.01	0.01	0.06
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	2.70	-0.21	-0.07	0.00	0.00	0.00
Reported Net Profit	18.40	2.54	0.49	0.01	0.07	0.15
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	18.40	2.54	0.49	0.01	0.07	0.15
Adjustment below Net Profit	0.75	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	3.96	1.42	0.95	0.93	0.86	0.72
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	23.11	3.96	1.44	0.95	0.93	0.86
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 %	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	1.85	0.51	0.72	0.18	1.01	2.12
Earnings Per Share(Adj)-Unit Curr	1.82	0.25	0.07	0.18	0.10	0.21
Book Value-Unit Curr	39.14	74.44	99.49	23.55	23.37	22.35
Book Value(Adj)-Unit Curr	38.54	36.65	9.80	23.55	2.30	2.20

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	125.67	119.37	9.58
Other Operating Income	0.00	0.00	0.00
Other Income	6.53	6.53	6.61
Total Income	132.20	125.89	16.19
Total Expenditure	113.16	81.51	6.02
PBIDT	19.03	44.38	10.17
Interest	0.44	0.40	0.30
PBDT	18.59	43.98	9.87
Depreciation	0.85	0.86	1.12
Tax	5.04	10.55	0.66
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.77	2.22	1.54
Reported Profit After Tax	13.47	30.35	6.55
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	13.47	30.35	6.55
EPS (Unit Curr.)	0.98	0.82	0.66
EPS (Adj) (Unit Curr.)	0.96	0.81	0.65
Calculated EPS (Unit Curr.)	0.98	3.05	0.66
Calculated EPS (Adj) (Unit Curr.)	0.96	3.00	0.65
Calculated EPS (Ann.) (Unit Curr.)	3.93	12.19	2.63
Calculated EPS (Adj) (Ann.) (Unit Curr.)	3.87	12.00	2.59
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	27.46	19.91	19.91
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	2.00	2.00
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(%)	15.14	37.18	106.16
PBDTM(%)	14.79	36.84	103.03
PATM(%)	10.72	25.43	68.37

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.08	0.07	0.14	0.00	0.00
Long Term Debt-Equity Ratio	0.07	0.05	0.11	0.00	0.00
Current Ratio	12.53	17.17	3.46	161.52	8.47
Fixed Assets	0.73	0.69	1.42	0.00	0.00
Inventory	0.00	0.00	0.00	0.00	0.00
Debtors	8.89	5.25	70.00	0.00	0.00
Interest Cover Ratio	13.28	3.73	5.91	0.00	0.00
PBIDTM (%)	154.34	68.09	33.86	0.00	0.00
PBITM (%)	135.23	43.85	18.57	0.00	0.00
PBDTM (%)	144.16	56.34	30.71	0.00	0.00
CPM (%)	110.93	47.40	22.29	0.00	0.00
APATM (%)	91.82	23.15	7.00	0.00	0.00
ROCE (%)	6.58	2.03	3.13	1.22	5.00
RONW (%)	4.84	1.15	1.37	0.61	4.38

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2026	214.11	180.64	192.75	170.76	133.49	146.05	2,687.32
Mar 2026	235.68	173.84	175.47	183.33	130.51	132.96	2,446.39
Feb 2026	279.40	212.83	219.83	214.73	156.14	166.57	3,064.85
Jan 2026	307.12	220.27	251.93	242.51	160.04	190.89	3,512.40
Share Prices Of 2025
Dec 2025	306.48	248.04	296.48	234.56	186.43	224.65	4,133.60
Nov 2025	310.12	256.75	269.35	174.48	139.98	204.10	3,755.39
Oct 2025	330.75	283.53	294.07	194.63	151.76	161.58	2,973.16
Sep 2025	336.46	268.62	299.83	189.48	132.23	164.75	3,031.40
Aug 2025	353.44	303.28	332.08	204.64	163.56	182.47	3,357.44
Jul 2025	367.97	290.47	336.02	216.81	156.01	184.63	3,397.26
Jun 2025	349.46	288.46	299.98	200.76	152.06	164.83	3,032.89
May 2025	339.22	249.02	329.76	191.74	127.88	181.20	3,334.04
Apr 2025	305.24	200.53	265.22	173.49	104.71	145.73	2,681.47
Mar 2025	254.49	168.72	243.85	145.93	76.47	133.99	2,465.44
Feb 2025	283.34	196.98	229.38	0.00	0.00	0.00	2,319.10
Jan 2025	319.42	213.99	261.50	0.00	0.00	0.00	2,643.89
Share Prices Of 2024
Dec 2024	352.98	279.64	292.35	0.00	0.00	0.00	2,955.74
Nov 2024	305.24	256.01	287.40	0.00	0.00	0.00	2,905.71
Oct 2024	272.01	214.29	265.24	0.00	0.00	0.00	2,681.72
Sep 2024	260.74	222.04	229.99	0.00	0.00	0.00	2,325.32

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 49543.85
-540.61 -1.08%

S&P 500 7428.26
-93.98 -1.25%

HANG SENG 25962.74
-426.31 -1.62%

NIKKEI 225 61141.50
-1512.55 -2.41%

FTSE 100 10172.40
-200.53 -1.93%

NIFTY 23512.70
-130.80 -0.55%

× Ask Your Question