IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	4,750.00 Mar 13,2026 EOD	4,744.00 Mar 13,2026 EOD
Today's Change( )	-278.00 (-5.53%)	-330.50 (-6.51%)
Open( )	5,028.15	5,093.50
Prev Close( )	5,028.00	5,074.50
Volume	136.00	4,528.00
Today's Range( )	5,035.00 - 4,677.65	5,093.50 - 4,645.00
52-Week Range( )	6,819.00 - 3,268.25	6,846.00 - 3,250.55
Buy (Size)	N.A	N.A
Sell (Size)	N.A	4,744.00(×138)

Company Background


Incorporation Year	1958
Registered Office	Gat No 922 & 923 Sanaswadi,Shirur Taluka, Pune, Maharashtra-412208
Telephone	91-2137-668100
Fax	91-2137-668160
Chairman	Ravi Kirpalani
Managing Director	Prasad Chavare
Company Secretary	Mahendra Dutia
Auditor	Price Waterhouse Chartered Accountants LLP
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Link Intime India Pvt Ltd BNo 202 Akshay Compl,Off Dhole Patil Road,Near Ganesh Mandir ,Pune-411001

Board of Directors


Chairman & Independent Director	Ravi Kirpalani
Independent Director	ANITA BELANI
Managing Director & Chief Executive Officer	Prasad Chavare
Independent Director	Amitabha Mukhopadhyay
Non Executive Director	Mark Russell Collis Patrick Georges Felix Andre
Company Sec. & Compli. Officer	Mahendra Dutia
Non Executive Director	Manuel Antonio Delfino Aguilera
Additional Director	Henry James Knowles

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	6.39	6.39	6.39	6.39	6.39	6.39
Reserves Total	337.01	280.23	232.63	202.28	176.26	165.00
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	343.40	286.62	239.02	208.67	182.65	171.39
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	1.81	1.15	0.00	0.00	0.00	0.00
Total Debt	1.81	1.15	0.00	0.00	0.00	0.00
Other Liabilities	0.24	0.38	0.97	0.63	0.58	0.81
Total Liabilities	345.45	288.15	239.99	209.30	183.23	172.20
APPLICATION OF FUNDS :
Gross Block	81.94	68.96	54.71	56.02	46.73	45.39
Less : Accumulated Depreciation	36.74	29.78	23.84	20.60	16.02	11.07
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	45.20	39.18	30.87	35.42	30.71	34.32
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	1.60	1.49	0.94	0.25	4.91	1.62
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	37.40	32.92	20.02	22.57	12.51	19.40
Sundry Debtors	121.18	101.55	85.14	74.20	64.91	72.85
Cash and Bank Balance	258.03	229.91	189.22	149.81	137.01	111.85
Loans and Advances	13.07	8.32	12.07	7.76	4.43	2.04
Total Current Assets	429.68	372.69	306.45	254.33	218.85	206.14
Less : Current Liabilities and Provisions
Current Liabilities	133.59	127.70	101.20	82.97	77.05	73.45
Provisions	3.74	3.66	3.94	2.20	2.80	3.01
Total Current Liabilities & Provisions	137.33	131.37	105.13	85.17	79.85	76.46
Net Current Assets	292.34	241.32	201.32	169.16	139.00	129.68
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	4.58	3.94	3.34	2.59	2.62	1.89
Deferred Tax Liability	0.42	0.28	0.00	0.00	0.00	0.03
Net Deferred Tax	4.16	3.66	3.34	2.59	2.62	1.86
Other Assets	2.14	2.49	3.51	1.87	5.99	4.71
Total Assets	345.44	288.14	239.98	209.29	183.23	172.19
Contingent Liabilities	0.78	0.30	0.23	0.29	0.43	1.74

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	524.78	477.41	406.74	338.01	251.15	322.52
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	524.78	477.41	406.74	338.01	251.15	322.52
Other Income	18.23	33.48	7.48	5.61	6.21	7.81
Stock Adjustments	1.95	5.37	0.79	2.11	-5.30	4.89
Total Income	544.96	516.26	415.01	345.73	252.06	335.22
EXPENDITURE :
Raw Materials	291.41	264.54	229.66	194.00	135.85	184.99
Power & Fuel Cost	11.25	10.31	9.69	7.90	5.62	6.32
Employee Cost	48.96	56.36	43.32	38.54	35.19	34.13
Other Manufacturing Expenses	13.55	13.63	9.17	9.47	7.16	9.19
Selling & Administrative Expenses	68.60	65.41	50.22	44.56	37.42	41.23
Miscellaneous Expenses	2.50	2.86	2.54	1.84	3.67	5.33
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	436.27	413.10	344.60	296.32	224.90	281.19
Operating Profit	108.70	103.16	70.40	49.41	27.17	54.03
Interest	0.36	0.21	0.17	0.21	0.17	0.21
Gross Profit	108.34	102.95	70.23	49.20	27.00	53.82
Depreciation	10.01	7.79	8.90	5.88	5.91	4.20
Profit Before Tax	98.33	95.16	61.33	43.32	21.09	49.62
Tax	25.75	22.34	16.07	10.48	6.41	13.62
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.44	-0.17	-0.71	0.17	-0.76	1.47
Reported Net Profit	73.03	72.98	45.97	32.67	15.44	34.53
Extraordinary Items	-0.36	9.07	-0.32	0.10	-0.02	0.06
Adjusted Net Profit	73.39	63.91	46.29	32.57	15.46	34.47
Adjustment below Net Profit	-0.18	-0.43	-0.12	-0.43	-0.89	-1.67
P & L Balance brought forward	222.88	175.88	145.99	120.14	108.79	93.87
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	15.97	25.55	15.97	6.39	3.19	17.94
P & L Balance carried down	279.76	222.88	175.88	145.99	120.14	108.79
Dividend	0.00	0.00	0.00	0.00	3.19	9.58
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	250.00	250.00	400.00	250.00	150.00	250.00
Dividend Per Share(Rs)	25.00	25.00	40.00	25.00	15.00	25.00
Earnings Per Share-Unit Curr	114.35	114.28	71.98	51.16	24.17	54.07
Earnings Per Share(Adj)-Unit Curr	114.35	114.28	71.98	51.16	24.17	54.07
Book Value-Unit Curr	537.69	448.78	374.25	326.73	285.99	268.36
Book Value(Adj)-Unit Curr	537.69	448.78	374.25	326.73	285.99	268.36

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	147.53	150.72	157.25
Other Operating Income	0.00	0.00	0.00
Other Income	4.54	3.58	4.43
Total Income	152.07	154.30	161.68
Total Expenditure	127.90	127.97	130.10
PBIDT	24.18	26.33	31.58
Interest	0.03	0.03	0.04
PBDT	24.14	26.29	31.54
Depreciation	2.52	2.51	2.43
Tax	6.00	7.37	7.81
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.09	-0.07	-0.23
Reported Profit After Tax	15.53	16.49	21.53
Extra-ordinary Items	-3.24	-3.31	0.00
Adjusted Profit After Extra-ordinary item	18.77	19.80	21.53
EPS (Unit Curr.)	22.15	25.81	33.72
EPS (Adj) (Unit Curr.)	22.15	25.81	33.72
Calculated EPS (Unit Curr.)	20.60	25.80	33.72
Calculated EPS (Adj) (Unit Curr.)	20.60	25.80	33.72
Calculated EPS (Ann.) (Unit Curr.)	82.42	103.22	134.87
Calculated EPS (Adj) (Ann.) (Unit Curr.)	82.42	103.22	134.87
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	7.54	6.39	6.39
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(%)	16.39	17.47	20.08
PBDTM(%)	16.36	17.44	20.06
PATM(%)	10.53	10.94	13.69

Financial Ratios

Particulars	Dec 2024	Dec 2023	Dec 2022	Dec 2021	Dec 2020
Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	3.00	2.90	2.98	2.90	2.75
Fixed Assets	6.96	7.72	7.35	6.58	5.45
Inventory	14.93	18.04	19.10	19.27	15.74
Debtors	4.71	5.11	5.11	4.86	3.65
Interest Cover Ratio	274.17	397.62	361.76	207.29	125.06
PBIDTM (%)	20.71	19.12	17.31	14.62	10.82
PBITM (%)	18.81	17.49	15.12	12.88	8.47
PBDTM (%)	20.64	19.08	17.27	14.56	10.75
CPM (%)	15.82	15.02	13.49	11.40	8.50
APATM (%)	13.92	13.39	11.30	9.67	6.15
ROCE (%)	31.16	31.62	27.38	22.18	11.96
RONW (%)	23.18	24.32	20.54	16.70	8.72

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Feb 2026	5,429.00	4,300.75	5,318.55	56.91	43.80	54.62	4,008.73
Jan 2026	5,065.00	4,386.10	4,507.35	53.70	43.03	46.29	3,397.31
Share Prices Of 2025
Dec 2025	5,409.00	4,800.00	4,887.00	56.63	48.69	50.19	3,683.46
Nov 2025	6,125.00	5,053.30	5,228.00	56.65	51.53	53.69	3,940.48
Oct 2025	6,082.15	5,227.10	5,677.55	55.48	43.13	49.41	3,625.94
Sep 2025	6,819.00	5,320.05	5,365.85	63.90	45.90	46.69	3,426.88
Aug 2025	6,684.35	4,746.95	6,213.35	59.81	41.31	54.07	3,968.13
Jul 2025	5,654.05	4,710.00	5,399.55	50.94	39.86	46.99	3,448.40
Jun 2025	5,080.55	4,321.30	4,972.05	45.18	36.81	43.27	3,175.38
May 2025	4,757.00	3,482.65	4,638.55	42.64	27.57	40.37	2,962.39
Apr 2025	4,060.00	3,268.25	3,665.95	36.76	27.65	31.90	2,341.24
Mar 2025	3,935.00	3,286.00	3,430.20	37.38	27.12	29.85	2,190.68
Feb 2025	3,953.55	3,239.65	3,488.50	34.79	26.18	30.36	2,227.92
Jan 2025	4,320.55	3,690.00	3,840.00	39.21	31.64	33.42	2,452.40
Share Prices Of 2024
Dec 2024	4,758.30	3,971.00	4,024.00	43.41	34.10	35.02	2,569.91
Nov 2024	4,686.00	3,809.00	4,431.00	46.95	32.54	44.28	2,829.84
Oct 2024	4,898.00	4,224.10	4,663.20	50.96	40.65	46.60	2,978.13
Sep 2024	5,002.90	4,350.00	4,719.70	50.70	41.52	47.16	3,014.22
Aug 2024	5,425.00	4,635.90	4,904.80	58.98	46.12	49.01	3,132.43
Jul 2024	5,050.90	4,034.00	4,758.70	52.04	39.55	47.55	3,039.12

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 46583.62
-115.24 -0.25%

S&P 500 6653.27
-40.35 -0.60%

HANG SENG 25465.61
-251.16 -0.98%

NIKKEI 225 53838.16
-614.80 -1.13%

FTSE 100 10249.42
-55.73 -0.54%

NIFTY 23151.10
-488.05 -2.06%

× Ask Your Question