IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	1,690.95 Mar 10,2026 EOD
Today's Change( )	113.35 (7.18%)
Open( )	1,643.00
Prev Close( )	1,577.60
Volume	13,708.00
Today's Range( )	1,840.00 - 1,600.00
52-Week Range( )	1,999.00 - 635.05
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1987
Registered Office	26 Manoj Industrial Premises,G D Ambedkar Marg Wadala, Mumbai, Maharashtra-400031
Telephone	91-22-40318111
Fax	NA
Chairman	Daulat N Medhora
Managing Director	Daulat N Medhora
Company Secretary	NA
Auditor	R.H. Nisar & Co
Face Value	10
Market Lot	1
Listing	BSEBSE
Registrar	Purva Sharegistry (I) Pvt Ltd 9 ShivShakti Indl Es,J R Boricha Marg,Lower Parel,Mumbai - 400 011

Board of Directors


Chairperson & Joint MD	Daulat N Medhora
Non Executive Director	Nariman B Medhora
Non Executive & Independent Director	Aspi N Raimalwala
Managing Director & CFO	Fredun N Medhora
Non Executive & Independent Director	Rohinton Kanga Daisy Dsouza
Independent Director	Anshu Agarwal Sonal Desai

Balance Sheet

Particulars (Sources Of Funds)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Share Capital	4.70	4.53	4.43	3.99	3.99	3.99
Reserves Total	115.20	83.52	63.42	39.08	37.33	35.00
Equity Share Warrants	1.57	8.33	0.21	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	121.47	96.38	68.06	43.07	41.32	38.99
Secured Loans	93.11	79.85	0.00	0.00	0.00	0.00
Unsecured Loans	12.40	6.70	52.76	39.64	34.90	19.27
Total Debt	105.51	86.55	52.76	39.64	34.90	19.27
Other Liabilities	2.37	1.96	1.71	1.60	1.63	1.08
Total Liabilities	229.35	184.89	122.53	84.31	77.85	59.34
APPLICATION OF FUNDS :
Gross Block	62.98	51.54	42.14	37.99	36.61	35.11
Less : Accumulated Depreciation	16.40	12.61	9.80	7.64	5.64	3.76
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	46.58	38.93	32.34	30.35	30.97	31.35
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	0.00	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.81	0.31	0.06	0.06	0.05	0.01
Current Assets, Loans & Advances
Inventories	175.00	150.12	46.46	67.57	50.46	40.78
Sundry Debtors	64.85	34.56	90.27	41.08	38.97	17.78
Cash and Bank Balance	1.35	3.44	2.07	1.13	3.06	1.47
Loans and Advances	15.19	27.78	13.79	20.25	16.78	12.49
Total Current Assets	256.39	215.90	152.59	130.02	109.27	72.52
Less : Current Liabilities and Provisions
Current Liabilities	68.58	64.26	60.24	74.80	60.01	34.59
Provisions	5.54	4.29	2.79	1.13	2.57	10.18
Total Current Liabilities & Provisions	74.11	68.55	63.03	75.92	62.58	44.78
Net Current Assets	182.28	147.35	89.57	54.10	46.69	27.74
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Liability	4.14	3.84	1.43	1.38	0.94	0.79
Net Deferred Tax	-4.14	-3.84	-1.43	-1.38	-0.94	-0.79
Other Assets	3.82	2.13	2.00	1.18	1.08	1.03
Total Assets	229.34	184.88	122.54	84.31	77.85	59.34
Contingent Liabilities	0.00	0.00	0.00	0.00	0.00	0.00

Profit and Loss

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	348.16	274.68	224.46	133.89	112.77	97.02
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	348.16	274.68	224.46	133.89	112.77	97.02
Other Income	0.92	1.82	1.63	1.40	0.52	0.38
Stock Adjustments	22.44	37.72	0.01	-1.17	5.04	6.08
Total Income	371.52	314.22	226.10	134.12	118.33	103.48
EXPENDITURE :
Raw Materials	282.42	245.57	176.45	100.60	86.12	65.96
Power & Fuel Cost	4.03	3.17	3.68	3.32	3.21	3.10
Employee Cost	12.50	11.54	10.66	8.66	8.95	8.04
Other Manufacturing Expenses	11.68	8.08	6.59	3.87	4.41	3.03
Selling & Administrative Expenses	20.77	14.55	12.76	7.80	6.43	9.83
Miscellaneous Expenses	1.22	1.71	0.46	0.28	0.37	2.90
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	332.61	284.62	210.60	124.54	109.48	92.87
Operating Profit	38.90	29.60	15.50	9.58	8.85	10.62
Interest	13.65	9.28	4.74	4.37	4.48	3.13
Gross Profit	25.25	20.32	10.76	5.21	4.37	7.49
Depreciation	3.80	2.81	2.16	2.00	1.88	1.33
Profit Before Tax	21.45	17.51	8.60	3.21	2.49	6.16
Tax	5.54	4.29	2.21	0.76	0.44	1.72
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.29	2.41	0.05	0.44	0.15	-0.02
Reported Net Profit	15.62	10.81	6.34	2.01	1.90	4.46
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	15.62	10.81	6.34	2.01	1.90	4.46
Adjustment below Net Profit	-0.07	0.05	0.02	0.00	8.27	0.00
P & L Balance brought forward	28.55	18.00	11.93	10.18	0.00	3.70
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.33	0.31	0.28	0.27	0.00	0.31
P & L Balance carried down	43.77	28.55	18.00	11.93	10.18	7.84
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 %	7.00	7.00	7.00	7.00	6.60	6.50
Dividend Per Share(Rs)	0.70	0.70	0.70	0.70	0.66	0.65
Earnings Per Share-Unit Curr	33.25	23.84	14.29	5.05	4.77	11.18
Earnings Per Share(Adj)-Unit Curr	33.25	23.84	14.29	5.05	4.77	11.18
Book Value-Unit Curr	255.15	194.27	153.07	107.96	103.57	97.73
Book Value(Adj)-Unit Curr	255.15	194.27	153.07	107.96	103.57	97.73

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	159.93	143.59	119.40
Other Operating Income	1.00	1.71	0.45
Other Income	0.00	0.00	0.00
Total Income	160.92	145.29	119.86
Total Expenditure	134.59	122.96	102.86
PBIDT	26.34	22.34	16.99
Interest	10.55	7.73	6.53
PBDT	15.79	14.60	10.46
Depreciation	1.78	1.60	1.42
Tax	3.52	3.27	2.27
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	10.48	9.73	6.77
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	10.48	9.73	6.77
EPS (Unit Curr.)	22.19	20.61	14.33
EPS (Adj) (Unit Curr.)	22.19	20.61	14.33
Calculated EPS (Unit Curr.)	22.19	20.61	14.33
Calculated EPS (Adj) (Unit Curr.)	22.19	20.61	14.33
Calculated EPS (Ann.) (Unit Curr.)	88.77	82.45	57.32
Calculated EPS (Adj) (Ann.) (Unit Curr.)	88.77	82.45	57.32
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	4.72	4.72	4.72
Reserve & Surplus	0.00	0.00	0.00
Face Value	10.00	10.00	10.00
Public Shareholding (No. Of Shares)	2411277.00	2411277.00	2411277.00
Public Shareholding (% in Equity)	51.07	51.07	51.07
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	2310385.00	2310385.00	2310385.00
Non Encumbered - % in Total Promoters Holding	100.00	100.00	100.00
Non Encumbered - % in Total Equity	48.93	48.93	48.93
PBIDTM(%)	16.47	15.56	14.23
PBDTM(%)	9.87	10.17	8.76
PATM(%)	6.55	6.78	5.67

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.88	0.85	0.83	0.88	0.67
Long Term Debt-Equity Ratio	0.13	0.35	0.64	0.48	0.28
Current Ratio	1.50	1.69	1.73	1.37	1.29
Fixed Assets	6.08	5.86	5.60	3.59	3.14
Inventory	2.14	2.79	3.94	2.27	2.47
Debtors	7.00	4.40	3.42	3.35	3.97
Interest Cover Ratio	2.57	2.89	2.81	1.73	1.56
PBIDTM (%)	11.17	10.78	6.91	7.16	7.85
PBITM (%)	10.08	9.75	5.94	5.66	6.18
PBDTM (%)	7.25	7.40	4.79	3.89	3.88
CPM (%)	5.58	4.96	3.79	2.99	3.35
APATM (%)	4.49	3.94	2.82	1.50	1.68
ROCE (%)	16.95	17.43	12.90	9.34	10.16
RONW (%)	14.34	13.15	11.41	4.76	4.73

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Feb 2026	1,944.00	1,508.00	1,624.45	68.97	48.97	55.81	871.68
Jan 2026	1,627.00	1,362.15	1,538.30	57.38	45.58	52.85	825.46
Share Prices Of 2025
Dec 2025	1,999.00	1,502.30	1,578.30	62.36	41.09	54.22	846.92
Nov 2025	1,971.25	1,471.10	1,923.45	60.70	42.10	58.14	908.19
Oct 2025	1,785.00	1,281.00	1,539.15	56.42	35.58	46.53	726.73
Sep 2025	1,355.00	1,151.00	1,314.65	42.48	33.64	39.74	620.73
Aug 2025	1,329.00	972.00	1,150.25	42.15	28.13	34.77	543.11
Jul 2025	1,020.00	794.00	1,007.05	31.23	23.41	30.44	475.49
Jun 2025	849.70	690.00	830.45	26.15	20.21	25.10	392.11
May 2025	786.50	666.00	771.65	24.25	19.89	23.33	364.35
Apr 2025	790.00	635.05	695.40	26.86	18.90	21.02	328.34
Mar 2025	719.95	650.20	668.55	22.17	19.17	20.21	315.67
Feb 2025	788.95	640.05	680.50	25.21	18.77	20.57	321.31
Jan 2025	764.75	635.00	661.70	24.20	18.51	20.00	312.43
Share Prices Of 2024
Dec 2024	810.00	701.00	737.25	25.16	20.36	22.29	348.10
Nov 2024	799.90	655.00	737.20	27.92	19.25	22.28	348.08
Oct 2024	828.00	686.00	706.20	25.48	20.17	21.35	333.44
Sep 2024	834.95	730.00	746.00	26.99	21.59	22.55	352.24
Aug 2024	882.00	766.30	783.55	28.22	22.65	23.69	369.97
Jul 2024	904.00	786.05	862.95	27.94	22.56	26.09	407.46

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 47737.88
215.33 0.45%

S&P 500 6814.47
53.45 0.79%

HANG SENG 25959.90
551.43 2.17%

NIKKEI 225 54146.56
1417.84 2.69%

FTSE 100 10249.54
-35.21 -0.34%

NIFTY 24261.60
233.55 0.97%

× Ask Your Question