IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	716.20 Jan 06,2026 EOD	714.95 Jan 06,2026 EOD
Today's Change( )	-26.90 (-3.62%)	-28.05 (-3.78%)
Open( )	743.10	731.85
Prev Close( )	743.10	743.00
Volume	1,158.00	11,888.00
Today's Range( )	743.10 - 707.60	739.25 - 710.05
52-Week Range( )	1,230.20 - 620.35	1,225.00 - 541.55
Buy (Size)	N.A	714.95(×5)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2019
Registered Office	Plot No A-71 TTC Indl Estate,Near Thane Belapur Road, Mumbai, Maharashtra-400709
Telephone	91-9016324095 / 9409958550
Fax	NA
Chairman	Nahoosh J Jariwala
Managing Director	Nahoosh J Jariwala
Company Secretary	Jatin Jain
Auditor	B S R & Co LLP
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,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	Nahoosh J Jariwala
Independent Director	Venkatraman Srinivasan Darius Dinshaw Pandole Sonal Ambani
Nominee	Sumit Maheshwari
Independent Director	Sudhin Choksey
Company Sec. & Compli. Officer	Jatin Jain

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	13.02	13.02	13.02	13.02	13.02	0.00
Reserves Total	289.01	276.91	246.24	219.13	155.71	113.70
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	13.02
Total Shareholders Funds	302.03	289.93	259.26	232.15	168.73	126.72
Secured Loans	63.03	7.32	50.17	62.03	56.80	60.71
Unsecured Loans	0.00	0.00	0.00	0.00	0.00	5.97
Total Debt	63.03	7.32	50.17	62.03	56.80	66.68
Other Liabilities	2.51	2.19	1.79	1.75	1.77	1.14
Total Liabilities	367.57	299.44	311.22	295.93	227.30	194.54
APPLICATION OF FUNDS :
Gross Block	262.14	241.72	197.49	174.13	152.95	146.61
Less : Accumulated Depreciation	60.86	50.49	41.37	33.55	26.63	20.27
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	201.28	191.23	156.12	140.58	126.32	126.34
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	11.72	6.02	34.87	42.22	29.45	9.43
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.00	0.00	0.00	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	88.31	69.70	79.96	70.03	45.29	35.25
Sundry Debtors	86.13	56.81	62.58	62.22	46.77	37.88
Cash and Bank Balance	1.29	0.09	0.07	0.16	0.21	0.21
Loans and Advances	4.86	6.25	5.97	4.84	5.57	1.52
Total Current Assets	180.59	132.85	148.57	137.25	97.84	74.86
Less : Current Liabilities and Provisions
Current Liabilities	14.16	17.56	15.22	13.41	17.59	11.38
Provisions	1.37	1.19	1.39	1.94	2.36	1.32
Total Current Liabilities & Provisions	15.53	18.75	16.61	15.34	19.95	12.70
Net Current Assets	165.06	114.10	131.96	121.90	77.89	62.16
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	1.08	1.62	1.44	1.76	2.08	0.78
Deferred Tax Liability	19.81	17.74	16.02	14.56	13.43	12.41
Net Deferred Tax	-18.73	-16.12	-14.58	-12.80	-11.35	-11.63
Other Assets	8.25	4.22	2.84	4.03	5.00	8.24
Total Assets	367.58	299.44	311.21	295.93	227.31	194.54
Contingent Liabilities	0.78	1.05	0.78	0.59	0.64	0.54

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	537.90	621.47	648.04	643.18	396.57	306.49
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	537.90	621.47	648.04	643.18	396.57	306.49
Other Income	1.34	1.13	0.68	0.36	0.28	6.59
Stock Adjustments	18.11	-6.18	10.63	12.20	10.87	-6.26
Total Income	557.35	616.42	659.35	655.74	407.72	306.82
EXPENDITURE :
Raw Materials	387.44	439.63	486.00	460.01	270.13	192.38
Power & Fuel Cost	35.18	36.47	36.82	36.40	21.37	18.84
Employee Cost	23.89	22.04	19.62	17.75	16.08	14.01
Other Manufacturing Expenses	45.19	29.46	26.16	21.10	13.28	15.41
Selling & Administrative Expenses	15.09	14.38	11.43	10.51	14.17	7.17
Miscellaneous Expenses	6.44	6.33	6.31	4.74	3.58	4.05
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	513.22	548.31	586.33	550.52	338.61	251.86
Operating Profit	44.12	68.11	73.00	105.23	69.11	54.96
Interest	3.67	4.24	6.26	6.86	6.98	6.58
Gross Profit	40.45	63.87	66.74	98.37	62.13	48.38
Depreciation	10.53	9.28	8.15	7.13	6.57	5.96
Profit Before Tax	29.92	54.59	58.59	91.24	55.56	42.42
Tax	5.30	12.53	13.50	21.90	13.20	8.21
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	2.64	1.56	1.59	1.43	-0.12	-0.50
Reported Net Profit	21.97	40.50	43.50	67.91	42.48	34.70
Extraordinary Items	-0.25	0.02	-0.03	0.06	0.03	-0.25
Adjusted Net Profit	22.22	40.48	43.53	67.85	42.45	34.95
Adjustment below Net Profit	-0.11	-0.06	0.54	0.07	-0.47	-0.10
P & L Balance brought forward	187.33	156.66	129.55	66.13	24.12	0.00
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	9.77	9.77	16.93	4.56	0.00	10.49
P & L Balance carried down	199.43	187.33	156.66	129.55	66.13	24.12
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 %	75.00	75.00	75.00	130.00	35.00	0.00
Dividend Per Share(Rs)	7.50	7.50	7.50	13.00	3.50	0.00
Earnings Per Share-Unit Curr	16.88	31.10	33.41	52.15	32.63	0.00
Earnings Per Share(Adj)-Unit Curr	16.88	31.10	33.41	52.15	32.63	0.00
Book Value-Unit Curr	231.96	222.67	199.11	178.29	129.59	0.00
Book Value(Adj)-Unit Curr	231.96	222.67	199.11	178.29	129.59	0.00

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	111.52	131.06	120.78
Other Operating Income	0.00	0.00	0.00
Other Income	0.37	0.13	0.24
Total Income	111.90	131.20	121.02
Total Expenditure	107.33	125.84	116.36
PBIDT	4.56	5.36	4.66
Interest	0.61	1.01	0.91
PBDT	3.95	4.35	3.75
Depreciation	2.78	2.74	2.64
Tax	-0.10	0.31	-0.27
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.51	0.13	0.79
Reported Profit After Tax	0.77	1.17	0.59
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	0.77	1.17	0.59
EPS (Unit Curr.)	0.59	0.90	0.46
EPS (Adj) (Unit Curr.)	0.59	0.90	0.46
Calculated EPS (Unit Curr.)	0.59	0.90	0.46
Calculated EPS (Adj) (Unit Curr.)	0.59	0.90	0.46
Calculated EPS (Ann.) (Unit Curr.)	2.37	3.61	1.82
Calculated EPS (Adj) (Ann.) (Unit Curr.)	2.37	3.61	1.82
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	13.02	13.02	13.02
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(%)	4.09	4.09	3.86
PBDTM(%)	3.54	3.32	3.10
PATM(%)	0.69	0.89	0.49

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.12	0.10	0.23	0.30	0.42
Long Term Debt-Equity Ratio	0.00	0.00	0.02	0.09	0.14
Current Ratio	2.22	2.25	1.75	1.63	1.26
Fixed Assets	2.14	2.83	3.49	3.93	2.65
Inventory	6.81	8.31	8.64	11.15	9.85
Debtors	7.53	10.41	10.39	11.80	9.37
Interest Cover Ratio	9.15	13.88	10.36	14.30	8.96
PBIDTM (%)	8.20	10.96	11.26	16.36	17.43
PBITM (%)	6.24	9.47	10.01	15.25	15.77
PBDTM (%)	7.52	10.28	10.30	15.29	15.67
CPM (%)	6.04	8.01	7.97	11.67	12.37
APATM (%)	4.08	6.52	6.71	10.56	10.71
ROCE (%)	10.07	19.27	21.36	37.50	29.65
RONW (%)	7.42	14.75	17.70	33.88	28.76

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Dec 2025	728.80	653.55	724.70	42.95	37.56	42.47	943.62
Nov 2025	812.55	620.35	653.40	53.06	35.56	38.29	850.79
Oct 2025	818.90	740.00	762.70	50.43	42.88	44.69	993.10
Sep 2025	825.85	753.75	773.20	49.44	42.95	45.31	1,006.78
Aug 2025	919.70	781.25	784.70	55.68	45.23	45.98	1,021.75
Jul 2025	1,030.35	868.40	884.70	62.02	49.83	51.84	1,151.96
Jun 2025	1,100.00	865.95	1,005.35	70.53	45.26	58.91	1,309.06
May 2025	895.85	747.30	848.15	56.30	42.19	49.70	1,104.37
Apr 2025	930.25	775.25	832.90	55.61	42.24	48.81	1,084.51
Mar 2025	1,047.90	809.10	876.45	62.95	45.00	51.36	1,141.22
Feb 2025	1,185.00	831.20	848.95	39.70	26.18	27.31	1,105.41
Jan 2025	1,230.20	938.65	1,111.50	40.50	29.84	35.75	1,447.27
Share Prices Of 2024
Dec 2024	1,307.95	815.95	1,215.00	47.40	26.18	39.08	1,582.04
Nov 2024	1,052.10	775.55	850.10	34.61	24.59	27.34	1,106.91
Oct 2024	1,261.40	962.60	993.90	41.98	30.40	31.97	1,294.15
Sep 2024	1,343.60	1,178.30	1,213.75	44.21	37.03	39.04	1,580.41
Aug 2024	1,463.95	1,216.05	1,320.40	49.10	34.03	42.47	1,719.28
Jul 2024	1,552.00	1,304.70	1,361.90	51.14	39.27	43.81	1,773.32
Jun 2024	1,433.00	1,175.50	1,373.95	47.20	36.84	44.19	1,789.01
May 2024	1,445.15	1,191.40	1,242.80	47.69	37.76	39.98	1,618.24

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 49005.54
602.14 1.24%

S&P 500 6922.69
43.22 0.63%

HANG SENG 26710.46
363.21 1.38%

NIKKEI 225 52499.37
666.57 1.29%

FTSE 100 9993.70
42.56 0.43%

NIFTY 26178.70
-71.60 -0.27%

× Ask Your Question