IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	295.30 Dec 09,2025 EOD
Today's Change( )	30.60 (11.56%)
Open( )	270.95
Prev Close( )	264.70
Volume	85,349.00
Today's Range( )	298.00 - 268.70
52-Week Range( )	449.00 - 219.00
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1951
Registered Office	A-1501 DIL Complex Majiwada,Ghodbunder Road Thane One, Thane (West), Maharashtra-400610
Telephone	91-22-66230800/888
Fax	91-22-67980899
Chairman	Pradeep Manjunath Chandan
Managing Director	Prashant Nagre
Company Secretary	Srikant N Sharma
Auditor	S R B C & Co LLP
Face Value	5
Market Lot	1
Listing	BSEBSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


Executive Director	Satish Varma
Company Sec. & Compli. Officer	Srikant N Sharma
Executive Vice Chairman	Krishna Datla
Non Executive Director	Rajeshwari Datla
Executive Director	ANUPAMA DATLA DESAI
Independent Director	Rajashri Santosh Kumar Ojha
Managing Director	Prashant Nagre
Independent Director	Pramod Kasat
Chairman & Independent Director	Pradeep Manjunath Chandan
Independent Director	Ramanand Mundkur

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	14.58	14.44	14.43	14.42	14.42	14.42
Reserves Total	365.37	299.79	321.63	381.55	356.02	298.18
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	379.95	314.23	336.06	395.97	370.44	312.60
Secured Loans	109.40	132.33	216.80	236.15	229.32	220.29
Unsecured Loans	5.54	6.50	2.68	4.79	4.65	5.56
Total Debt	114.94	138.83	219.48	240.94	233.97	225.85
Other Liabilities	24.59	41.33	29.65	11.62	5.31	5.20
Total Liabilities	519.48	494.39	585.19	648.53	609.72	543.65
APPLICATION OF FUNDS :
Gross Block	361.54	383.65	358.23	376.94	315.01	243.53
Less : Accumulated Depreciation	135.70	116.85	101.41	90.17	65.44	46.71
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	225.84	266.80	256.82	286.77	249.57	196.82
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	15.91	1.62	45.02	34.57	56.91	70.77
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	3.69	3.63	15.35	12.99	12.95	1.11
Current Assets, Loans & Advances
Inventories	94.48	78.61	109.75	129.58	132.79	113.54
Sundry Debtors	120.21	77.13	67.41	117.83	96.12	77.44
Cash and Bank Balance	61.95	56.64	55.11	30.75	41.30	32.37
Loans and Advances	43.87	25.85	18.27	37.10	37.75	59.10
Total Current Assets	320.52	238.23	250.54	315.25	307.96	282.45
Less : Current Liabilities and Provisions
Current Liabilities	97.85	69.26	77.76	63.02	71.73	65.08
Provisions	5.14	0.94	0.91	1.10	1.07	0.88
Total Current Liabilities & Provisions	102.99	70.20	78.67	64.12	72.80	65.95
Net Current Assets	217.53	168.03	171.87	251.13	235.16	216.50
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	73.52	66.25	71.38	57.53	58.52	53.44
Deferred Tax Liability	44.87	44.25	38.09	24.24	20.41	15.34
Net Deferred Tax	28.65	22.00	33.29	33.29	38.11	38.10
Other Assets	27.87	32.30	62.83	29.79	17.04	20.36
Total Assets	519.48	494.38	585.18	648.53	609.74	543.65
Contingent Liabilities	4.64	3.29	3.29	3.29	3.29	3.18

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	430.53	307.09	328.91	387.96	372.82	300.51
Excise Duty	0.00	0.00	0.00	0.00	0.00	1.24
Net Sales	430.53	307.09	328.91	387.96	372.82	299.27
Other Income	11.68	8.15	8.46	7.53	6.62	12.31
Stock Adjustments	7.59	-13.86	-17.29	-7.65	15.88	20.79
Total Income	449.80	301.38	320.08	387.84	395.32	332.37
EXPENDITURE :
Raw Materials	146.22	91.57	109.21	136.55	139.52	103.46
Power & Fuel Cost	27.23	19.78	18.24	20.35	14.23	12.74
Employee Cost	60.10	53.93	53.81	59.36	57.50	50.03
Other Manufacturing Expenses	57.00	50.29	44.12	43.65	36.06	27.85
Selling & Administrative Expenses	39.08	34.46	38.73	38.16	37.25	47.28
Miscellaneous Expenses	7.74	14.87	68.12	5.42	9.41	8.25
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	337.37	264.90	332.23	303.50	293.96	249.61
Operating Profit	112.43	36.49	-12.14	84.35	101.36	82.75
Interest	14.84	17.40	21.35	18.11	19.10	20.27
Gross Profit	97.59	19.09	-33.49	66.24	82.26	62.48
Depreciation	23.17	23.70	24.49	23.67	19.03	14.94
Profit Before Tax	74.42	-4.61	-57.98	42.57	63.23	47.54
Tax	13.12	14.14	-0.97	7.41	11.26	3.37
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-6.32	0.00	0.00	4.92	0.00	-19.49
Reported Net Profit	67.62	-18.74	-57.00	30.24	51.97	63.67
Extraordinary Items	-4.09	-11.01	-60.09	-0.02	-0.13	1.90
Adjusted Net Profit	71.71	-7.73	3.09	30.26	52.10	61.77
Adjustment below Net Profit	-0.80	0.12	9.52	-0.24	-0.04	-6.22
P & L Balance brought forward	276.80	299.03	350.72	327.93	275.99	218.54
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	3.61	3.61	4.20	7.21	0.00	0.00
P & L Balance carried down	340.00	276.80	299.03	350.72	327.93	275.99
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 %	50.00	25.00	25.00	25.00	50.00	100.00
Dividend Per Share(Rs)	2.50	1.25	1.25	1.25	2.50	5.00
Earnings Per Share-Unit Curr	23.18	-6.49	-19.75	10.48	18.01	22.07
Earnings Per Share(Adj)-Unit Curr	23.18	-6.49	-19.75	10.48	18.01	22.07
Book Value-Unit Curr	130.26	108.83	116.45	137.26	128.42	108.36
Book Value(Adj)-Unit Curr	130.26	108.83	116.45	137.26	128.42	108.36

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	107.12	119.02	122.04
Other Operating Income	0.00	0.00	0.00
Other Income	5.53	8.84	3.88
Total Income	112.64	127.86	125.92
Total Expenditure	84.15	96.49	89.36
PBIDT	28.49	31.37	36.56
Interest	2.59	3.11	2.99
PBDT	25.91	28.27	33.57
Depreciation	5.13	5.55	5.60
Tax	3.72	4.00	4.98
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	2.34	2.48	-6.32
Reported Profit After Tax	14.72	16.23	29.31
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	14.72	16.23	29.31
EPS (Unit Curr.)	5.05	5.57	10.05
EPS (Adj) (Unit Curr.)	5.05	5.57	10.05
Calculated EPS (Unit Curr.)	5.06	5.57	10.05
Calculated EPS (Adj) (Unit Curr.)	5.06	5.57	10.05
Calculated EPS (Ann.) (Unit Curr.)	20.23	22.26	40.20
Calculated EPS (Adj) (Ann.) (Unit Curr.)	20.23	22.26	40.20
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	14.55	14.58	14.58
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(%)	26.60	26.36	29.96
PBDTM(%)	24.19	23.75	27.51
PATM(%)	13.74	13.64	24.02

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.37	0.55	0.63	0.62	0.67
Long Term Debt-Equity Ratio	0.08	0.16	0.26	0.30	0.32
Current Ratio	1.52	1.30	1.46	1.74	1.70
Fixed Assets	1.16	0.83	0.89	1.12	1.33
Inventory	4.97	3.26	2.75	2.96	3.03
Debtors	4.36	4.25	3.55	3.63	4.30
Interest Cover Ratio	6.02	1.27	1.09	3.35	4.31
PBIDTM (%)	26.11	14.92	14.52	21.74	27.19
PBITM (%)	20.73	7.20	7.07	15.64	22.08
PBDTM (%)	22.67	9.25	8.03	17.07	22.06
CPM (%)	21.09	5.20	8.39	13.90	19.04
APATM (%)	15.71	-2.52	0.94	7.79	13.94
ROCE (%)	17.61	4.10	3.77	9.65	14.28
RONW (%)	19.48	-2.38	0.84	7.89	15.22

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	299.00	265.00	282.65	12.86	10.77	11.60	831.87
Oct 2025	330.00	256.50	275.65	13.88	9.76	11.31	811.27
Sep 2025	376.00	297.00	311.95	16.27	11.61	12.80	918.10
Aug 2025	369.00	315.15	317.55	15.44	12.84	13.03	934.58
Jul 2025	399.00	315.75	369.35	16.59	12.45	15.16	1,087.03
Jun 2025	341.45	305.00	335.95	14.28	12.27	13.79	988.73
May 2025	313.75	252.15	311.95	13.33	10.08	12.80	918.10
Apr 2025	313.00	241.30	260.70	13.15	9.13	10.70	767.27
Mar 2025	299.80	220.00	273.55	12.57	8.43	11.23	805.08
Feb 2025	449.00	219.00	225.35	0.00	0.00	0.00	663.23
Jan 2025	435.90	341.20	367.65	0.00	0.00	0.00	1,082.03
Share Prices Of 2024
Dec 2024	440.00	355.00	363.95	0.00	0.00	0.00	1,071.14
Nov 2024	399.60	300.00	360.80	0.00	0.00	0.00	1,061.87
Oct 2024	322.85	277.00	302.75	0.00	0.00	0.00	891.02
Sep 2024	314.95	274.00	303.00	0.00	0.00	0.00	891.76
Aug 2024	332.50	234.00	309.80	0.00	0.00	0.00	911.77
Jul 2024	265.00	163.00	253.90	0.00	0.00	0.00	747.25
Jun 2024	180.25	145.00	166.00	0.00	0.00	0.00	488.55
May 2024	178.00	154.00	155.20	0.00	0.00	0.00	456.77
Apr 2024	186.05	149.25	172.95	0.00	0.00	0.00	509.01

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 47765.34
-210.65 -0.44%

S&P 500 6868.55
-22.85 -0.33%

HANG SENG 25434.24
-331.13 -1.29%

NIKKEI 225 50689.00
107.06 0.21%

FTSE 100 9640.52
-4.57 -0.05%

NIFTY 25839.65
-120.90 -0.47%

× Ask Your Question