IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	199.75 Nov 17,2025 EOD	199.73 Nov 17,2025 EOD
Today's Change( )	-0.60 (-0.30%)	-0.61 (-0.30%)
Open( )	199.65	199.89
Prev Close( )	200.35	200.34
Volume	32,685.00	400,650.00
Today's Range( )	200.95 - 197.50	201.00 - 197.00
52-Week Range( )	289.70 - 175.50	289.90 - 175.28
Buy (Size)	N.A	N.A
Sell (Size)	N.A	199.73(×209)

Company Background


Incorporation Year	1982
Registered Office	Vasind Post,Shahapur Taluka, Thane, Maharashtra-421604
Telephone	91-02527-20001/20274
Fax	91-02527-20036
Chairman	Davinder Singh Brar
Managing Director	Anand Kripalu
Company Secretary	Onkar Ghnagurde
Auditor	Walker Chandiok & Co LLP
Face Value	2
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Bigshare Services Pvt Ltd Office No 56-2 ,Pinnacle Busine.Park,Mahakali Caves Road ,Mumbai - 400093

Board of Directors


Non Executive Director	Amit Dixit Animesh Agrawal
Independent Director	Sharmila Karve
Chairman & Independent Director	Davinder Singh Brar
Non Executive Director	Dhaval Buch
Managing Director & Chief Executive Officer	Anand Kripalu
Company Sec. & Compli. Officer	Onkar Ghnagurde
Independent Director	Shashank Sinha
Additional Director	Aloke Lohia
Non Executive Director	Ayshwarya Vikram

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	63.90	63.70	63.60	63.20	63.10	63.10
Reserves Total	963.70	883.60	836.00	696.60	671.40	633.70
Equity Share Warrants	0.00	0.00	0.00	60.00	0.00	0.00
Equity Application Money	0.50	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	1028.10	947.30	899.60	819.80	734.50	696.80
Secured Loans	87.90	17.60	6.10	57.30	20.80	33.00
Unsecured Loans	170.70	204.70	212.70	211.70	166.30	225.90
Total Debt	258.60	222.30	218.80	269.00	187.10	258.90
Other Liabilities	19.10	27.60	16.10	19.00	18.30	16.90
Total Liabilities	1305.80	1197.20	1134.50	1107.80	939.90	972.60
APPLICATION OF FUNDS :
Gross Block	1498.80	1344.90	1250.30	1036.90	792.70	760.80
Less : Accumulated Depreciation	829.40	726.00	612.50	535.00	436.50	348.30
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	669.40	618.90	637.80	501.90	356.20	412.50
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	28.00	21.70	10.10	84.90	7.10	19.80
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	296.80	211.50	225.30	190.60	358.20	209.60
Current Assets, Loans & Advances
Inventories	145.50	151.00	123.50	126.50	88.80	82.90
Sundry Debtors	231.30	261.60	227.00	232.10	177.20	139.70
Cash and Bank Balance	37.90	30.80	24.60	17.60	21.20	124.70
Loans and Advances	48.40	42.00	57.40	56.80	45.20	59.80
Total Current Assets	463.10	485.40	432.50	433.00	332.40	407.10
Less : Current Liabilities and Provisions
Current Liabilities	208.70	196.60	191.90	145.80	129.00	94.90
Provisions	16.70	16.40	15.30	11.30	11.30	9.30
Total Current Liabilities & Provisions	225.40	213.00	207.20	157.10	140.30	104.20
Net Current Assets	237.70	272.40	225.30	275.90	192.10	302.90
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	15.30	14.60	10.90	3.90	6.10	8.10
Deferred Tax Liability	0.00	0.00	0.90	0.00	0.00	9.60
Net Deferred Tax	15.30	14.60	10.00	3.90	6.10	-1.50
Other Assets	58.60	58.10	26.00	50.60	20.20	29.30
Total Assets	1305.80	1197.20	1134.50	1107.80	939.90	972.60
Contingent Liabilities	699.30	641.90	600.10	272.80	312.20	407.60

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	1323.00	1280.50	1208.60	1085.30	840.90	804.20
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1323.00	1280.50	1208.60	1085.30	840.90	804.20
Other Income	125.20	78.70	122.50	123.30	114.30	79.00
Stock Adjustments	-9.70	12.20	-2.10	14.60	0.30	-5.30
Total Income	1438.50	1371.40	1329.00	1223.20	955.50	877.90
EXPENDITURE :
Raw Materials	647.10	638.40	605.50	537.20	357.00	345.40
Power & Fuel Cost	56.60	52.60	47.80	42.10	35.60	36.60
Employee Cost	162.80	146.20	139.30	130.60	126.10	100.40
Other Manufacturing Expenses	142.90	133.50	127.20	113.00	87.90	87.60
Selling & Administrative Expenses	61.40	70.10	70.60	85.50	64.90	48.20
Miscellaneous Expenses	5.90	4.90	7.00	3.00	5.40	17.20
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1076.70	1045.70	997.40	911.40	676.90	635.40
Operating Profit	361.80	325.70	331.60	311.80	278.60	242.50
Interest	23.80	21.70	22.20	16.00	14.80	20.00
Gross Profit	338.00	304.00	309.40	295.80	263.80	222.50
Depreciation	110.00	119.70	109.20	98.60	89.60	97.20
Profit Before Tax	228.00	184.30	200.20	197.20	174.20	125.30
Tax	18.50	12.10	0.20	26.60	28.50	29.70
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.40	-4.10	-5.90	-5.80	-7.30	-10.20
Reported Net Profit	209.90	176.30	205.90	176.40	153.00	105.80
Extraordinary Items	0.74	1.70	0.17	3.80	11.12	-2.06
Adjusted Net Profit	209.16	174.60	205.73	172.60	141.88	107.86
Adjustment below Net Profit	-1.30	-1.40	0.00	0.00	-1.00	-8.20
P & L Balance brought forward	505.50	467.50	397.90	354.10	367.10	348.40
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	152.90	136.90	136.30	132.60	129.40	78.80
P & L Balance carried down	561.20	505.50	467.50	397.90	389.70	367.20
Dividend	79.70	68.50	68.40	67.90	64.70	39.40
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	250.00	222.50	215.00	215.00	205.00	165.00
Dividend Per Share(Rs)	5.00	4.45	4.30	4.30	4.10	3.30
Earnings Per Share-Unit Curr	6.57	5.54	6.47	5.58	4.85	3.35
Earnings Per Share(Adj)-Unit Curr	6.57	5.54	6.47	5.58	4.85	3.35
Book Value-Unit Curr	32.16	29.74	28.29	24.04	23.28	22.09
Book Value(Adj)-Unit Curr	32.16	29.74	28.29	24.04	23.28	22.09

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	349.00	334.00	316.70
Other Operating Income	0.00	0.00	0.00
Other Income	79.40	7.50	29.30
Total Income	428.40	341.50	346.00
Total Expenditure	283.20	271.80	257.50
PBIDT	145.20	69.70	88.50
Interest	7.10	6.20	6.50
PBDT	138.10	63.50	82.00
Depreciation	30.40	29.10	27.80
Tax	13.50	4.80	-10.20
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.10	-2.00	0.70
Reported Profit After Tax	94.10	31.60	63.70
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	94.10	31.60	63.70
EPS (Unit Curr.)	2.95	0.99	1.99
EPS (Adj) (Unit Curr.)	2.95	0.99	1.99
Calculated EPS (Unit Curr.)	2.94	0.99	1.99
Calculated EPS (Adj) (Unit Curr.)	2.94	0.99	1.99
Calculated EPS (Ann.) (Unit Curr.)	11.76	3.95	7.97
Calculated EPS (Adj) (Ann.) (Unit Curr.)	11.76	3.95	7.97
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	125.00	125.00	0.00
Equity	64.00	64.00	63.90
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(%)	41.60	20.87	27.94
PBDTM(%)	39.57	19.01	25.89
PATM(%)	26.96	9.46	20.11

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.24	0.24	0.28	0.29	0.31
Long Term Debt-Equity Ratio	0.12	0.17	0.20	0.18	0.17
Current Ratio	1.44	1.71	1.76	1.63	1.67
Fixed Assets	0.93	0.99	1.06	1.19	1.08
Inventory	8.92	9.33	9.67	10.08	9.79
Debtors	5.37	5.24	5.27	5.30	5.31
Interest Cover Ratio	10.58	9.49	10.02	13.33	12.77
PBIDTM (%)	27.35	25.44	27.44	28.73	33.13
PBITM (%)	19.03	16.09	18.40	19.64	22.48
PBDTM (%)	25.55	23.74	25.60	27.26	31.37
CPM (%)	24.18	23.12	26.07	25.34	28.85
APATM (%)	15.87	13.77	17.04	16.25	18.19
ROCE (%)	20.12	17.67	19.84	20.82	19.76
RONW (%)	21.25	19.09	23.95	22.70	21.38

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Oct 2025	218.55	200.85	201.50	34.40	30.65	30.85	6,451.56
Sep 2025	238.60	204.75	205.85	37.83	30.47	31.50	6,588.21
Aug 2025	243.25	218.20	224.45	38.16	33.23	34.34	7,183.16
Jul 2025	250.80	214.10	222.65	39.63	32.17	34.06	7,123.43
Jun 2025	254.20	229.25	243.20	41.33	34.38	37.18	7,777.26
May 2025	249.85	188.00	246.95	38.62	28.55	37.73	7,891.74
Apr 2025	207.25	175.50	189.30	32.91	25.39	28.92	6,049.43
Mar 2025	214.90	187.05	202.15	33.29	28.34	30.88	6,459.90
Feb 2025	261.00	193.60	196.20	48.46	34.93	35.87	6,263.75
Jan 2025	273.45	202.00	228.20	50.98	35.40	41.73	7,285.36
Share Prices Of 2024
Dec 2024	289.70	255.60	259.65	55.18	45.93	47.40	8,275.62
Nov 2024	280.00	249.70	256.25	52.95	44.99	46.77	8,166.28
Oct 2024	277.20	249.10	271.05	52.10	41.80	49.46	8,635.45
Sep 2024	269.00	239.25	259.45	51.36	42.71	47.34	8,264.81
Aug 2024	266.40	208.00	248.95	52.88	37.79	45.40	7,926.64
Jul 2024	241.70	198.90	225.50	45.51	35.72	41.12	7,179.44
Jun 2024	204.00	169.85	198.40	38.07	29.52	36.18	6,316.64
May 2024	199.15	178.75	182.40	38.15	31.94	33.26	5,807.23
Apr 2024	193.35	174.65	181.35	35.92	31.74	33.07	5,773.80
Mar 2024	193.80	175.70	178.10	36.16	31.61	32.48	5,670.33

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
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 & NSDL: 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 47163.83
-314.39 -0.66%

S&P 500 6754.35
-4.14 -0.06%

HANG SENG 26384.29
-188.18 -0.71%

NIKKEI 225 50246.57
-129.96 -0.26%

FTSE 100 9695.49
-2.88 -0.03%

NIFTY 26013.45
103.40 0.40%

× Ask Your Question