IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	472.00 Feb 27,2026 EOD
Today's Change( )	14.35 (3.14%)
Open( )	469.05
Prev Close( )	457.65
Volume	3,248.00
Today's Range( )	472.30 - 460.00
52-Week Range( )	593.90 - 425.25
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	2009
Registered Office	Gat No 1425 Village Shikrapur,Taluka Shirur, Pune, Maharashtra-412208
Telephone	91-2137-618700
Fax	91-2137-618720
Chairman	NA
Managing Director	NA
Company Secretary	Sourav Chowdhury
Auditor	Kirtane & Pandit LLP
Face Value	5
Market Lot	1
Listing	BSEBSE
Registrar	Universal Capital Sec. Pvt Ltd 21 Shakil Niwas,Mahakali Caves Road,Andheri (E),Mumbai - 400 093

Board of Directors


Non Executive Director	Junichi Suzuki Shailendrajit Rai
Company Sec. & Compli. Officer	Sourav Chowdhury
Alternate Director	Makoto Miura
Independent Director	Ratanlal Tikaram Goel SATCHIDANAND ARUN RANADE Kavita Sethi Jain

Balance Sheet

Particulars (Sources Of Funds)	Dec 2024 ( Cr)	Dec 2023 ( Cr)	Dec 2022 ( Cr)	Dec 2021 ( Cr)	Dec 2020 ( Cr)	Dec 2019 ( Cr)
Share Capital	8.99	8.99	8.99	8.99	8.99	8.54
Reserves Total	210.60	208.41	196.40	192.24	173.38	174.67
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	15.85	15.85	15.85	6.40	8.33	0.00
Total Shareholders Funds	235.44	233.25	221.24	207.63	190.70	183.21
Secured Loans	121.84	112.91	105.05	110.88	0.00	0.00
Unsecured Loans	84.49	53.74	57.40	75.75	184.08	152.26
Total Debt	206.33	166.65	162.45	186.63	184.08	152.26
Other Liabilities	27.72	24.68	22.54	26.68	24.23	28.71
Total Liabilities	469.49	424.58	406.23	420.94	399.01	364.18
APPLICATION OF FUNDS :
Gross Block	608.36	598.66	452.19	316.24	326.86	327.64
Less : Accumulated Depreciation	294.47	254.86	221.20	206.62	205.13	187.89
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	313.89	343.80	230.99	109.62	121.73	139.75
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	42.85	2.45	100.22	217.70	188.61	101.40
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	3.43	3.91	3.25	2.87	0.00	0.00
Current Assets, Loans & Advances
Inventories	79.75	62.68	74.54	40.50	57.85	70.55
Sundry Debtors	93.16	84.64	57.17	70.31	28.60	21.18
Cash and Bank Balance	6.68	11.73	7.48	32.66	29.81	41.23
Loans and Advances	12.29	7.08	7.49	2.61	7.04	6.37
Total Current Assets	191.88	166.13	146.69	146.07	123.30	139.34
Less : Current Liabilities and Provisions
Current Liabilities	92.48	100.83	77.97	59.50	52.15	57.23
Provisions	1.77	3.40	9.22	7.86	1.17	1.28
Total Current Liabilities & Provisions	94.25	104.23	87.19	67.36	53.32	58.51
Net Current Assets	97.63	61.90	59.50	78.71	69.98	80.83
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	3.95	5.56	0.00	3.03	1.86	5.21
Deferred Tax Liability	2.53	10.31	0.36	0.48	0.00	2.81
Net Deferred Tax	1.42	-4.75	-0.36	2.55	1.86	2.40
Other Assets	10.27	17.26	12.61	9.48	16.83	39.78
Total Assets	469.49	424.58	406.22	420.93	399.01	364.16
Contingent Liabilities	8.14	6.55	6.21	9.32	8.71	7.78

Profit and Loss

Particulars(INCOME)	Dec 2024 ( Cr)	Dec 2023 ( Cr)	Dec 2022 ( Cr)	Dec 2021 ( Cr)	Dec 2020 ( Cr)	Dec 2019 ( Cr)
Sales Turnover	844.46	716.14	663.49	450.53	235.20	266.76
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	844.46	716.14	663.49	450.53	235.20	266.76
Other Income	5.85	8.07	8.42	2.38	1.39	32.02
Stock Adjustments	-7.46	-6.68	12.12	-4.53	-3.12	3.22
Total Income	842.85	717.53	684.03	448.38	233.47	302.00
EXPENDITURE :
Raw Materials	502.30	400.96	415.91	261.18	122.63	143.67
Power & Fuel Cost	74.19	61.63	54.17	33.35	21.87	24.20
Employee Cost	51.73	47.22	43.20	34.78	32.40	27.93
Other Manufacturing Expenses	102.51	100.64	83.34	52.80	35.02	57.68
Selling & Administrative Expenses	44.14	37.73	32.65	25.88	19.36	19.70
Miscellaneous Expenses	0.28	0.34	0.63	0.78	0.51	0.75
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	775.15	648.54	629.90	408.77	231.79	273.93
Operating Profit	67.70	68.99	54.14	39.61	1.68	28.06
Interest	14.60	11.39	16.17	2.98	12.54	5.16
Gross Profit	53.10	57.60	37.97	36.63	-10.86	22.90
Depreciation	50.87	41.55	28.40	19.15	21.77	17.76
Profit Before Tax	2.23	16.05	9.57	17.48	-32.63	5.14
Tax	0.59	0.00	3.10	2.16	-0.44	-0.58
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-1.02	4.36	2.76	-0.96	-0.84	3.00
Reported Net Profit	2.66	11.70	3.71	16.28	-31.36	2.73
Extraordinary Items	0.17	-0.01	-0.24	-0.68	-0.12	26.37
Adjusted Net Profit	2.49	11.71	3.95	16.96	-31.24	-23.64
Adjustment below Net Profit	0.00	0.00	0.00	2.09	1.61	0.00
P & L Balance brought forward	25.91	14.22	10.51	-7.86	21.88	19.16
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	28.57	25.91	14.22	10.51	-7.86	21.88
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	1.48	6.51	2.06	9.06	-17.45	2.13
Earnings Per Share(Adj)-Unit Curr	1.48	6.51	2.06	9.06	-17.45	2.13
Book Value-Unit Curr	122.17	120.95	114.27	111.96	101.46	107.29
Book Value(Adj)-Unit Curr	122.17	120.95	114.27	111.96	101.46	107.29

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	245.38	265.11	233.16
Other Operating Income	0.00	0.00	0.00
Other Income	5.03	0.35	2.08
Total Income	250.41	265.46	235.24
Total Expenditure	225.40	235.12	216.31
PBIDT	25.00	30.34	18.93
Interest	4.87	5.03	6.14
PBDT	20.13	25.31	12.79
Depreciation	14.87	14.92	14.51
Tax	0.46	3.60	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.60	-1.15	0.00
Reported Profit After Tax	4.21	7.94	-1.71
Extra-ordinary Items	-3.67	0.00	0.00
Adjusted Profit After Extra-ordinary item	7.88	7.94	-1.71
EPS (Unit Curr.)	2.34	4.42	-0.95
EPS (Adj) (Unit Curr.)	2.34	4.42	-0.95
Calculated EPS (Unit Curr.)	2.34	4.42	-0.95
Calculated EPS (Adj) (Unit Curr.)	2.34	4.42	-0.95
Calculated EPS (Ann.) (Unit Curr.)	9.36	17.66	-3.81
Calculated EPS (Adj) (Ann.) (Unit Curr.)	9.36	17.66	-3.81
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	8.99	8.99	8.99
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(%)	10.19	11.44	8.12
PBDTM(%)	8.20	9.55	5.49
PATM(%)	1.72	2.99	-0.73

Financial Ratios

Particulars	Dec 2024	Dec 2023	Dec 2022	Dec 2021	Dec 2020
Debt-Equity Ratio	0.80	0.72	0.81	0.93	0.90
Long Term Debt-Equity Ratio	0.50	0.48	0.51	0.61	0.62
Current Ratio	1.05	1.02	1.03	1.11	1.23
Fixed Assets	1.40	1.36	1.73	1.40	0.72
Inventory	11.86	10.44	11.53	9.16	3.66
Debtors	9.50	10.10	10.41	9.11	9.45
Interest Cover Ratio	1.14	2.41	1.59	6.87	-1.60
PBIDTM (%)	7.99	9.63	8.16	8.79	0.71
PBITM (%)	1.97	3.83	3.88	4.54	-8.54
PBDTM (%)	6.26	8.04	5.72	8.13	-4.62
CPM (%)	6.32	7.44	4.84	7.86	-4.08
APATM (%)	0.29	1.63	0.56	3.61	-13.33
ROCE (%)	3.71	6.61	6.22	4.99	0.00
RONW (%)	1.06	5.15	1.73	8.17	0.00

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jan 2026	507.90	428.50	442.65	371.69	305.09	319.54	795.66
Share Prices Of 2025
Dec 2025	544.90	475.10	488.65	408.26	335.27	352.75	878.34
Nov 2025	568.00	472.20	515.40	444.25	339.47	372.06	926.43
Oct 2025	514.40	469.00	478.80	390.35	327.12	345.64	860.64
Sep 2025	525.00	469.60	480.00	410.25	328.91	346.50	862.79
Aug 2025	543.00	465.25	473.45	402.85	325.71	341.78	851.02
Jul 2025	542.25	510.10	530.00	408.62	359.73	382.60	952.67
Jun 2025	558.90	510.00	531.90	426.02	366.19	383.97	956.08
May 2025	539.00	480.00	514.05	410.25	336.31	371.08	924.00
Apr 2025	564.00	490.00	517.80	417.51	337.57	373.79	930.74
Mar 2025	586.00	488.00	539.00	443.85	346.67	389.10	968.85
Feb 2025	654.90	526.20	533.90	472.83	374.38	385.41	959.68
Jan 2025	684.50	581.00	620.45	504.82	414.53	447.89	1,115.25
Share Prices Of 2024
Dec 2024	707.55	642.90	675.20	533.78	460.87	487.42	1,213.66
Nov 2024	727.95	607.10	650.80	114.87	88.52	99.90	1,169.81
Oct 2024	760.00	654.00	713.85	125.78	96.20	109.58	1,283.14
Sep 2024	752.00	652.00	685.75	123.31	97.55	105.26	1,232.63
Aug 2024	742.50	643.00	683.80	115.94	96.61	104.96	1,229.12
Jul 2024	715.00	647.00	692.95	112.48	97.54	106.37	1,245.57
Jun 2024	697.00	586.20	655.40	113.87	85.06	100.60	1,178.07

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 48844.08
-676.12 -1.37%

S&P 500 6870.91
-58.95 -0.85%

HANG SENG 26630.55
249.52 0.95%

NIKKEI 225 58843.60
90.21 0.15%

FTSE 100 10926.32
79.62 0.73%

NIFTY 25178.65
-317.90 -1.25%

× Ask Your Question