IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	1,020.20 Nov 21,2025 EOD	1,019.80 Nov 21,2025 EOD
Today's Change( )	-34.15 (-3.24%)	-34.10 (-3.24%)
Open( )	1,053.80	1,048.60
Prev Close( )	1,054.35	1,053.90
Volume	142,824.00	1,552,808.00
Today's Range( )	1,107.40 - 1,011.15	1,108.00 - 1,011.10
52-Week Range( )	1,386.45 - 387.05	1,388.00 - 387.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	1,019.80(×163)

Company Background


Incorporation Year	1961
Registered Office	29th Milestone Village Kuruli,Pune-Nashik Highway Taluk Khed, Pune, Maharashtra-410501
Telephone	91-2135-610700/610757
Fax	91-2135-610796
Chairman	Anjali Singh
Managing Director	ATUL JAGGI
Company Secretary	Nilesh Jain
Auditor	Price Waterhouse Chartered Accountants LLP
Face Value	1
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda ,Hyderabad-500032

Board of Directors


Chairperson	Anjali Singh
Executive Director & MD	ATUL JAGGI
Non-Exec & Non-Independent Dir	Mahendra Goyal
Independent Non Exe. Director	Pallavi Joshi Bakhru Mahua Acharya B V R Subbu
Company Sec. & Compli. Officer	Nilesh 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	14.36	14.36	14.36	14.36	14.36	14.36
Reserves Total	1142.39	994.29	855.90	752.42	681.95	637.42
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	1156.75	1008.65	870.26	766.78	696.31	651.78
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	8.71	10.26	11.16	12.90	14.68	8.91
Total Debt	8.71	10.26	11.16	12.90	14.68	8.91
Other Liabilities	17.10	13.56	13.13	14.78	19.41	17.70
Total Liabilities	1182.56	1032.47	894.55	794.46	730.40	678.39
APPLICATION OF FUNDS :
Gross Block	861.52	759.42	699.91	620.40	548.59	503.44
Less : Accumulated Depreciation	382.08	325.38	279.58	234.96	195.92	154.81
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	479.44	434.04	420.33	385.44	352.67	348.63
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	74.34	54.78	35.06	20.34	27.72	19.61
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	67.95	132.14	79.54	83.80	15.17	35.18
Current Assets, Loans & Advances
Inventories	276.66	235.73	224.81	209.98	196.48	163.89
Sundry Debtors	527.38	452.94	383.72	382.40	279.30	233.28
Cash and Bank Balance	37.48	73.19	107.45	54.57	91.03	56.66
Loans and Advances	289.69	190.84	147.96	177.18	196.09	24.42
Total Current Assets	1131.22	952.70	863.93	824.12	762.90	478.25
Less : Current Liabilities and Provisions
Current Liabilities	572.23	546.67	497.16	528.48	441.00	272.65
Provisions	20.66	19.56	20.36	15.70	13.58	22.02
Total Current Liabilities & Provisions	592.89	566.23	517.51	544.18	454.58	294.68
Net Current Assets	538.32	386.47	346.42	279.95	308.32	183.58
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	10.80	12.35	9.75	10.41	9.71	9.79
Deferred Tax Liability	21.36	25.68	25.68	24.87	20.24	17.81
Net Deferred Tax	-10.56	-13.33	-15.93	-14.46	-10.53	-8.02
Other Assets	33.06	38.37	29.14	39.40	37.05	99.41
Total Assets	1182.55	1032.47	894.56	794.47	730.39	678.39
Contingent Liabilities	39.47	48.55	57.61	62.28	56.43	43.43

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	3643.29	3342.65	2971.74	2331.99	1694.83	1869.96
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	3643.29	3342.65	2971.74	2331.99	1694.83	1869.96
Other Income	29.91	22.14	17.39	26.17	24.31	9.70
Stock Adjustments	25.18	3.32	19.27	7.83	6.02	3.76
Total Income	3698.38	3368.11	3008.40	2365.99	1725.16	1883.42
EXPENDITURE :
Raw Materials	2748.29	2508.42	2288.08	1794.14	1271.30	1373.45
Power & Fuel Cost	44.64	42.18	42.82	31.47	24.84	25.96
Employee Cost	231.61	206.37	183.10	159.70	147.41	155.35
Other Manufacturing Expenses	123.33	116.70	103.43	80.56	61.03	103.72
Selling & Administrative Expenses	173.52	157.56	140.38	111.08	79.33	61.22
Miscellaneous Expenses	24.94	24.83	19.51	16.94	14.43	16.23
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	3346.33	3056.06	2777.32	2193.90	1598.33	1735.92
Operating Profit	352.06	312.06	231.08	172.09	126.84	147.50
Interest	4.08	5.44	4.59	4.27	6.55	3.58
Gross Profit	347.98	306.62	226.49	167.82	120.29	143.92
Depreciation	63.26	56.58	48.59	41.36	42.39	43.65
Profit Before Tax	284.72	250.04	177.90	126.46	77.90	100.27
Tax	74.81	66.97	43.55	32.65	14.89	27.08
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-1.95	-2.09	2.00	4.29	2.74	-11.52
Reported Net Profit	211.87	185.16	132.35	89.52	60.27	84.71
Extraordinary Items	2.42	4.17	0.16	-0.03	0.32	0.49
Adjusted Net Profit	209.45	180.99	132.19	89.55	59.95	84.22
Adjustment below Net Profit	-2.49	-1.71	-1.44	-1.37	0.00	-4.14
P & L Balance brought forward	928.12	789.92	686.29	616.10	574.12	513.66
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	61.05	45.25	27.29	17.96	15.08	20.11
P & L Balance carried down	1076.45	928.12	789.92	686.29	619.31	574.12
Dividend	0.00	0.00	0.00	0.00	2.87	6.46
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	470.00	400.00	255.00	155.00	90.00	130.00
Dividend Per Share(Rs)	4.70	4.00	2.55	1.55	0.90	1.30
Earnings Per Share-Unit Curr	14.75	12.89	9.21	6.23	4.20	5.90
Earnings Per Share(Adj)-Unit Curr	14.75	12.89	9.21	6.23	4.20	5.90
Book Value-Unit Curr	80.53	70.22	60.59	53.38	48.48	45.38
Book Value(Adj)-Unit Curr	80.53	70.22	60.59	53.38	48.48	45.38

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	1066.08	984.55	930.87
Other Operating Income	0.00	0.00	0.00
Other Income	9.22	6.87	6.69
Total Income	1075.31	991.42	937.56
Total Expenditure	973.79	897.02	845.12
PBIDT	101.52	94.40	92.44
Interest	1.22	1.57	1.14
PBDT	100.29	92.84	91.30
Depreciation	19.02	19.14	16.49
Tax	20.52	17.70	19.12
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.10	0.33	1.64
Reported Profit After Tax	60.65	55.67	54.05
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	60.65	55.67	54.05
EPS (Unit Curr.)	4.22	3.88	3.76
EPS (Adj) (Unit Curr.)	4.22	3.88	3.76
Calculated EPS (Unit Curr.)	4.22	3.88	3.76
Calculated EPS (Adj) (Unit Curr.)	4.22	3.88	3.76
Calculated EPS (Ann.) (Unit Curr.)	16.89	15.50	15.05
Calculated EPS (Adj) (Ann.) (Unit Curr.)	16.89	15.50	15.05
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	14.36	14.36	14.36
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	1.00	1.00
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(%)	9.52	9.59	9.93
PBDTM(%)	9.41	9.43	9.81
PATM(%)	5.69	5.65	5.81

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.01	0.01	0.01	0.02	0.02
Long Term Debt-Equity Ratio	0.01	0.01	0.01	0.02	0.02
Current Ratio	1.74	1.62	1.53	1.53	1.60
Fixed Assets	4.50	4.58	4.50	3.99	3.22
Inventory	14.22	14.52	13.67	11.47	9.41
Debtors	7.43	7.99	7.76	7.05	6.61
Interest Cover Ratio	70.79	46.96	39.76	30.62	12.89
PBIDTM (%)	9.66	9.34	7.78	7.38	7.48
PBITM (%)	7.93	7.64	6.14	5.61	4.98
PBDTM (%)	9.55	9.17	7.62	7.20	7.10
CPM (%)	7.55	7.23	6.09	5.61	6.06
APATM (%)	5.82	5.54	4.45	3.84	3.56
ROCE (%)	26.08	26.52	21.61	17.15	11.99
RONW (%)	19.57	19.71	16.17	12.24	8.94

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Oct 2025	1,386.45	1,189.85	1,274.80	100.34	78.40	87.43	18,311.73
Sep 2025	1,331.50	1,148.35	1,179.55	92.34	73.47	80.90	16,943.52
Aug 2025	1,205.20	989.05	1,152.25	83.04	66.19	79.02	16,551.37
Jul 2025	1,122.25	842.90	1,038.45	79.02	57.81	71.22	14,916.70
Jun 2025	706.50	581.70	702.45	48.73	39.19	48.18	10,090.27
May 2025	690.00	527.05	658.20	49.63	35.53	45.14	9,454.64
Apr 2025	605.90	476.20	542.15	43.10	29.99	37.18	7,787.66
Mar 2025	610.00	437.75	579.35	42.78	28.93	39.73	8,322.01
Feb 2025	519.95	435.60	463.50	42.59	33.41	36.79	6,657.90
Jan 2025	509.95	387.05	461.70	41.94	29.94	36.64	6,632.04
Share Prices Of 2024
Dec 2024	539.00	428.00	473.85	44.80	32.67	37.61	6,806.57
Nov 2024	477.50	406.05	443.20	39.41	31.58	35.17	6,366.30
Oct 2024	527.40	414.00	455.00	42.57	32.70	36.11	6,535.80
Sep 2024	559.40	502.85	515.25	47.79	38.23	40.89	7,401.25
Aug 2024	549.85	458.00	547.70	43.81	35.42	43.47	7,867.38
Jul 2024	520.55	443.10	498.80	43.12	32.83	39.59	7,164.96
Jun 2024	516.40	335.00	483.70	44.47	24.46	38.39	6,948.06
May 2024	400.00	350.70	357.75	32.68	26.44	28.39	5,138.86
Apr 2024	401.00	332.05	392.80	32.49	24.30	31.17	5,642.33
Mar 2024	357.95	272.00	333.50	29.56	21.12	26.47	4,790.53

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 45781.42
-378.36 -0.82%

S&P 500 6560.44
-102.72 -1.54%

HANG SENG 25220.03
-615.55 -2.38%

NIKKEI 225 48653.14
-1170.80 -2.35%

FTSE 100 9572.31
64.90 0.68%

NIFTY 26068.15
-124.00 -0.47%

× Ask Your Question