IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	987.00 Jul 31,2026 EOD
Today's Change( )	51.85 (5.54%)
Open( )	970.00
Prev Close( )	935.15
Volume	43,228.00
Today's Range( )	999.00 - 955.00
52-Week Range( )	999.00 - 324.00
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	Vaishnavi Rajkamal Sahu
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


Chairman / Executive Director / Joint MD	Daulat N Medhora
Executive Director / Managing Director / CFO	Fredun N Medhora
Independent Non Exe. Director	Daisy Dsouza Anshu Agarwal Sonal Desai Pooja Narendra Sanghavi
Company Sec. & Compli. Officer	Vaishnavi Rajkamal Sahu

Balance Sheet

Particulars (Sources Of Funds)	Mar 2026 ( Cr)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Share Capital	5.47	4.72	4.70	4.53	4.43	3.99
Reserves Total	259.33	136.68	115.20	83.52	63.42	39.08
Equity Share Warrants	13.90	0.00	1.57	8.33	0.21	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	278.70	141.40	121.47	96.38	68.06	43.07
Secured Loans	192.19	118.37	99.06	79.85	0.00	0.00
Unsecured Loans	29.84	48.04	6.45	6.70	52.76	39.64
Total Debt	222.03	166.41	105.51	86.55	52.76	39.64
Other Liabilities	4.26	3.83	2.37	1.96	1.71	1.60
Total Liabilities	504.99	311.64	229.35	184.89	122.53	84.31
APPLICATION OF FUNDS :
Gross Block	147.00	73.42	69.26	51.54	42.14	37.99
Less : Accumulated Depreciation	28.77	20.85	22.69	12.61	9.80	7.64
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	118.23	52.57	46.57	38.93	32.34	30.35
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	2.02	1.51	0.81	0.31	0.06	0.06
Current Assets, Loans & Advances
Inventories	269.80	239.89	175.00	150.12	46.46	67.57
Sundry Debtors	92.69	177.12	64.85	34.56	90.27	41.08
Cash and Bank Balance	64.95	0.28	1.35	3.44	2.07	1.13
Loans and Advances	70.80	4.96	15.19	27.78	13.79	20.25
Total Current Assets	498.24	422.25	256.39	215.90	152.59	130.02
Less : Current Liabilities and Provisions
Current Liabilities	121.05	163.42	68.58	64.26	60.24	74.80
Provisions	9.54	7.12	5.54	4.29	2.79	1.13
Total Current Liabilities & Provisions	130.59	170.53	74.11	68.55	63.03	75.92
Net Current Assets	367.65	251.72	182.28	147.35	89.57	54.10
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	6.55	4.48	4.14	3.84	1.43	1.38
Net Deferred Tax	-6.55	-4.48	-4.14	-3.84	-1.43	-1.38
Other Assets	23.64	10.32	3.82	2.13	2.00	1.18
Total Assets	504.99	311.64	229.34	184.88	122.54	84.31
Contingent Liabilities	0.00	0.00	0.00	0.00	0.00	0.00

Profit and Loss

Particulars(INCOME)	Mar 2026 ( Cr)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Sales Turnover	635.47	453.82	348.16	274.68	224.46	133.89
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	635.47	453.82	348.16	274.68	224.46	133.89
Other Income	3.66	2.45	0.92	1.82	1.63	1.40
Stock Adjustments	31.69	-6.05	22.44	37.72	0.01	-1.17
Total Income	670.82	450.22	371.52	314.22	226.10	134.12
EXPENDITURE :
Raw Materials	480.76	321.89	282.42	245.57	176.45	100.60
Power & Fuel Cost	5.35	4.79	4.03	3.17	3.68	3.32
Employee Cost	32.94	22.23	12.50	11.54	10.66	8.66
Other Manufacturing Expenses	17.66	17.17	11.68	8.08	6.59	3.87
Selling & Administrative Expenses	36.72	26.42	20.77	14.55	12.76	7.80
Miscellaneous Expenses	2.59	2.63	1.22	1.71	0.46	0.28
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	576.02	395.12	332.61	284.62	210.60	124.54
Operating Profit	94.80	55.10	38.90	29.60	15.50	9.58
Interest	39.30	22.38	13.65	9.28	4.74	4.37
Gross Profit	55.50	32.72	25.25	20.32	10.76	5.21
Depreciation	7.91	4.45	3.80	2.81	2.16	2.00
Profit Before Tax	47.59	28.27	21.45	17.51	8.60	3.21
Tax	12.31	7.12	5.54	4.29	2.21	0.76
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	2.06	0.35	0.29	2.41	0.05	0.44
Reported Net Profit	33.21	20.81	15.62	10.81	6.34	2.01
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	33.21	20.81	15.62	10.81	6.34	2.01
Adjustment below Net Profit	0.17	-20.81	-0.07	0.05	0.02	0.00
P & L Balance brought forward	63.91	63.91	28.55	18.00	11.93	10.18
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.33	0.00	0.33	0.31	0.28	0.27
P & L Balance carried down	96.95	63.91	43.77	28.55	18.00	11.93
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	7.00	7.00
Dividend Per Share(Rs)	0.70	0.70	0.70	0.70	0.70	0.70
Earnings Per Share-Unit Curr	60.68	44.07	33.25	23.84	14.29	5.05
Earnings Per Share(Adj)-Unit Curr	20.23	14.69	11.08	7.95	4.76	1.68
Book Value-Unit Curr	483.87	299.47	255.15	194.27	153.07	107.96
Book Value(Adj)-Unit Curr	161.29	99.82	85.05	64.76	51.02	35.99

Quarterly Results

Quarters :

Particulars	Mar 2026 ( Cr)	Dec 2025 ( Cr)	Sep 2025 ( Cr)
Gross Sales	210.41	159.93	143.59
Other Operating Income	2.64	1.00	1.71
Other Income	0.00	0.00	0.00
Total Income	213.05	160.92	145.29
Total Expenditure	183.92	134.59	122.96
PBIDT	29.13	26.34	22.34
Interest	14.49	10.55	7.73
PBDT	14.65	15.79	14.60
Depreciation	3.11	1.78	1.60
Tax	0.47	3.52	3.27
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	11.07	10.48	9.73
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	11.07	10.48	9.73
EPS (Unit Curr.)	20.22	22.19	20.61
EPS (Adj) (Unit Curr.)	6.74	7.40	6.87
Calculated EPS (Unit Curr.)	20.22	19.53	20.61
Calculated EPS (Adj) (Unit Curr.)	6.74	6.51	6.87
Calculated EPS (Ann.) (Unit Curr.)	80.87	78.11	82.45
Calculated EPS (Adj) (Ann.) (Unit Curr.)	26.96	26.04	27.48
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	5.47	5.37	4.72
Reserve & Surplus	0.00	0.00	0.00
Face Value	10.00	10.00	10.00
Public Shareholding (No. Of Shares)	3055637.00	3055637.00	2411277.00
Public Shareholding (% in Equity)	55.83	56.94	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	2417053.00	2310385.00	2310385.00
Non Encumbered - % in Total Promoters Holding	100.00	100.00	100.00
Non Encumbered - % in Total Equity	44.17	43.06	48.93
PBIDTM(%)	13.84	16.47	15.56
PBDTM(%)	6.96	9.87	10.17
PATM(%)	5.26	6.55	6.78

Financial Ratios

Particulars	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022
Debt-Equity Ratio	0.92	1.03	0.88	0.85	0.83
Long Term Debt-Equity Ratio	0.16	0.09	0.13	0.35	0.64
Current Ratio	1.45	1.35	1.50	1.69	1.73
Fixed Assets	5.77	6.36	5.76	5.86	5.60
Inventory	2.49	2.19	2.14	2.79	3.94
Debtors	4.71	3.75	7.00	4.40	3.42
Interest Cover Ratio	2.21	2.26	2.57	2.89	2.81
PBIDTM (%)	14.92	12.14	11.17	10.78	6.91
PBITM (%)	13.67	11.16	10.08	9.75	5.94
PBDTM (%)	8.73	7.21	7.25	7.40	4.79
CPM (%)	6.47	5.57	5.58	4.96	3.79
APATM (%)	5.23	4.59	4.49	3.94	2.82
ROCE (%)	21.28	18.72	16.95	17.43	12.90
RONW (%)	15.81	15.83	14.34	13.15	11.41

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jun 2026	941.66	733.31	938.09	47.07	34.96	46.72	1,551.44
May 2026	873.32	721.64	831.84	47.79	30.86	41.42	1,375.72
Apr 2026	759.61	555.73	743.63	38.64	26.69	37.03	1,229.83
Mar 2026	613.33	484.16	557.26	32.35	21.61	27.55	914.92
Feb 2026	647.99	502.66	541.48	51.77	36.76	41.89	871.68
Jan 2026	542.33	454.05	512.76	43.07	34.22	39.67	825.46
Share Prices Of 2025
Dec 2025	666.33	500.76	526.09	46.81	30.84	40.70	846.92
Nov 2025	657.08	490.36	641.14	45.56	31.60	43.64	908.19
Oct 2025	594.99	427.00	513.04	42.35	26.71	34.92	726.73
Sep 2025	451.66	383.66	438.21	31.89	25.25	29.83	620.73
Aug 2025	443.00	324.00	383.41	31.63	21.11	26.10	543.11
Jul 2025	340.00	264.66	335.68	23.44	17.57	22.85	475.49
Jun 2025	283.23	230.00	276.81	19.63	15.17	18.84	392.11
May 2025	262.16	222.00	257.21	18.20	14.93	17.51	364.35
Apr 2025	263.33	211.68	231.80	20.16	14.18	15.78	328.34
Mar 2025	239.98	216.73	222.85	16.64	14.39	15.17	315.67
Feb 2025	262.98	213.35	226.83	25.21	18.77	20.57	321.31
Jan 2025	254.91	211.66	220.56	24.20	18.51	20.00	312.43
Share Prices Of 2024
Dec 2024	270.00	233.66	245.75	25.16	20.36	22.29	348.10
Nov 2024	266.63	218.33	245.73	27.92	19.25	22.28	348.08

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 52497.89
268.83 0.51%

S&P 500 7510.69
52.06 0.70%

HANG SENG 25884.44
25.55 0.10%

NIKKEI 225 64316.33
2448.90 3.96%

FTSE 100 10879.26
-18.01 -0.17%

NIFTY 24383.60
66.45 0.27%

× Ask Your Question