IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	43.77 Dec 26,2025 EOD	43.72 Dec 26,2025 EOD
Today's Change( )	-1.90 (-4.16%)	-1.79 (-3.93%)
Open( )	45.83	45.40
Prev Close( )	45.67	45.51
Volume	12,507.00	331,735.00
Today's Range( )	45.83 - 43.17	45.40 - 42.88
52-Week Range( )	55.59 - 22.24	55.92 - 21.96
Buy (Size)	N.A	43.72(×729)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1994
Registered Office	201 & 202 Fitwell House 2nd Fl,LBS Marg Vikhroli-West, Mumbai, Maharashtra-400083
Telephone	91-022-25780272/21022072
Fax	91-022-21022072
Chairman	NA
Managing Director	Manish Ravilal Patel
Company Secretary	NA
Auditor	Bilimoria Mehta and Co
Face Value	5
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Satellite Corporate Ser. P Ltd Unit-49 Bldg-13 AB ,Off Andheri Kurla Rd,MTNL Lane Sakinaka ,Mumbai-400072

Board of Directors


Managing Director	Manish Ravilal Patel
Whole Time Director & Chief Financial Officer	Tarak Bipinchandra Gor
Independent Director	Rajesh Ladhad
Whole Time Director	Jayesh Sheshmal Rawal
Independent Director	Anurag Pathak Namita Talele
Executive Director	Dhairya Patel
Independent Director	Vishesh Mahesh Nihalani

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	28.49	26.52	26.52	21.07	21.07	21.07
Reserves Total	255.98	231.93	220.93	172.70	158.73	156.16
Equity Share Warrants	0.00	4.41	4.41	4.49	0.00	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	284.47	262.86	251.86	198.26	179.80	177.23
Secured Loans	58.07	69.50	59.23	52.17	47.09	40.38
Unsecured Loans	9.06	-1.83	0.00	0.00	0.00	0.19
Total Debt	67.13	67.67	59.23	52.17	47.09	40.57
Other Liabilities	1.08	0.89	0.93	0.87	0.83	3.69
Total Liabilities	352.68	331.42	312.02	251.30	227.72	221.49
APPLICATION OF FUNDS :
Gross Block	165.80	141.70	136.89	123.99	104.19	88.02
Less : Accumulated Depreciation	61.69	50.71	39.94	28.41	20.39	12.75
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	104.11	90.99	96.95	95.58	83.80	75.27
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	4.58	4.70	1.44	1.44	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.01	0.00	0.00	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	78.64	79.96	83.93	68.09	49.23	44.03
Sundry Debtors	120.58	117.10	86.63	88.25	63.33	72.24
Cash and Bank Balance	15.76	11.07	14.14	4.82	8.24	9.47
Loans and Advances	110.55	132.63	73.76	30.72	35.94	29.82
Total Current Assets	325.53	340.76	258.47	191.88	156.74	155.56
Less : Current Liabilities and Provisions
Current Liabilities	103.74	128.98	71.67	65.67	41.29	30.96
Provisions	0.24	2.87	1.90	1.05	0.00	3.53
Total Current Liabilities & Provisions	103.98	131.85	73.57	66.72	41.29	34.49
Net Current Assets	221.55	208.91	184.90	125.17	115.45	121.07
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	3.40	5.75	5.36	1.47	0.00	0.00
Deferred Tax Liability	0.00	0.00	2.31	0.00	1.70	1.92
Net Deferred Tax	3.40	5.75	3.05	1.47	-1.70	-1.92
Other Assets	23.62	21.19	22.41	27.62	28.74	27.07
Total Assets	352.69	331.43	312.01	251.29	227.73	221.49
Contingent Liabilities	86.93	89.13	42.10	35.34	20.41	17.55

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	302.02	289.36	272.54	260.37	130.74	235.83
Excise Duty	0.00	0.00	0.00	0.00	0.00	35.47
Net Sales	302.02	289.36	272.54	260.37	130.74	200.36
Other Income	8.32	3.94	1.37	2.19	1.17	0.87
Stock Adjustments	-1.32	-3.97	15.84	18.86	5.20	29.28
Total Income	309.02	289.33	289.75	281.42	137.11	230.51
EXPENDITURE :
Raw Materials	25.22	87.08	121.69	107.05	50.04	106.49
Power & Fuel Cost	0.01	0.10	0.09	0.14	0.09	0.13
Employee Cost	4.37	2.35	3.65	6.02	5.23	6.88
Other Manufacturing Expenses	213.02	154.45	103.53	122.13	53.62	80.58
Selling & Administrative Expenses	5.45	5.96	6.45	6.80	6.36	6.31
Miscellaneous Expenses	16.35	7.44	11.52	5.95	3.26	0.05
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	264.43	257.38	246.93	248.09	118.60	200.44
Operating Profit	44.60	31.96	42.82	33.32	18.50	30.06
Interest	13.27	9.94	11.41	7.72	6.29	5.29
Gross Profit	31.33	22.02	31.41	25.60	12.21	24.77
Depreciation	12.67	10.77	11.37	8.18	7.99	5.47
Profit Before Tax	18.66	11.25	20.04	17.42	4.22	19.30
Tax	4.20	2.85	6.31	6.69	1.65	4.25
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	2.32	-2.74	-1.58	-3.19	-0.21	0.51
Reported Net Profit	12.13	11.14	15.31	13.92	2.78	14.54
Extraordinary Items	4.01	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	8.12	11.14	15.31	13.92	2.78	14.54
Adjustment below Net Profit	-0.12	0.12	0.03	0.00	0.00	-0.75
P & L Balance brought forward	83.76	72.76	57.43	43.46	40.89	27.35
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.27	0.00	0.00	0.21	0.24
P & L Balance carried down	95.78	83.76	72.76	57.38	43.46	40.89
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 %	0.00	1.00	1.00	1.00	1.00	1.00
Dividend Per Share(Rs)	0.00	0.05	0.05	0.05	0.05	0.05
Earnings Per Share-Unit Curr	2.13	2.10	2.89	3.30	0.66	3.45
Earnings Per Share(Adj)-Unit Curr	2.13	2.10	2.89	3.30	0.66	3.45
Book Value-Unit Curr	49.92	48.73	46.66	45.98	42.67	42.06
Book Value(Adj)-Unit Curr	49.92	48.73	46.66	45.98	42.67	42.06

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	61.59	51.96	106.80
Other Operating Income	0.00	0.00	0.00
Other Income	2.05	0.45	6.87
Total Income	63.64	52.41	113.67
Total Expenditure	53.31	43.37	95.62
PBIDT	10.33	9.04	18.05
Interest	4.23	2.09	3.23
PBDT	6.10	6.95	14.83
Depreciation	3.48	3.47	4.77
Tax	0.91	0.82	1.79
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.44	0.65	2.06
Reported Profit After Tax	2.15	2.00	6.21
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	2.15	2.00	6.21
EPS (Unit Curr.)	0.38	0.35	1.07
EPS (Adj) (Unit Curr.)	0.38	0.35	1.07
Calculated EPS (Unit Curr.)	0.38	0.35	1.09
Calculated EPS (Adj) (Unit Curr.)	0.38	0.35	1.09
Calculated EPS (Ann.) (Unit Curr.)	1.51	1.41	4.36
Calculated EPS (Adj) (Ann.) (Unit Curr.)	1.51	1.41	4.36
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	28.49	28.49	28.49
Reserve & Surplus	260.15	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(%)	16.77	17.40	16.90
PBDTM(%)	9.90	13.38	13.89
PATM(%)	3.49	3.85	5.81

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.25	0.25	0.25	0.26	0.25
Long Term Debt-Equity Ratio	0.02	0.01	0.03	0.04	0.02
Current Ratio	1.87	1.85	1.89	1.79	1.94
Fixed Assets	1.96	2.08	2.09	2.28	1.36
Inventory	3.81	3.53	3.59	4.44	2.80
Debtors	2.54	2.84	3.12	3.44	1.93
Interest Cover Ratio	1.94	2.13	2.76	3.26	1.67
PBIDTM (%)	12.72	11.05	15.71	12.80	14.15
PBITM (%)	8.53	7.32	11.54	9.66	8.04
PBDTM (%)	8.33	7.61	11.52	9.83	9.34
CPM (%)	6.88	7.57	9.79	8.49	8.24
APATM (%)	2.69	3.85	5.62	5.35	2.13
ROCE (%)	7.53	6.59	11.17	10.50	4.68
RONW (%)	2.97	4.33	6.80	7.36	1.56

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	44.91	37.20	44.90	31.52	22.40	31.51	255.87
Oct 2025	55.59	39.79	41.01	41.30	27.28	28.78	233.70
Sep 2025	49.80	38.01	43.26	39.36	24.77	30.36	246.52
Aug 2025	45.99	37.77	39.75	32.70	26.31	27.90	226.52
Jul 2025	44.96	38.11	43.98	32.26	25.17	30.87	250.63
Jun 2025	48.00	35.90	41.04	35.36	24.45	28.80	233.87
May 2025	41.67	30.05	37.39	32.05	20.43	26.24	213.07
Apr 2025	36.48	26.61	32.10	26.62	17.36	22.53	182.93
Mar 2025	34.00	22.24	28.81	29.19	14.46	20.22	164.18
Feb 2025	40.48	26.60	27.74	21.95	13.05	14.19	158.08
Jan 2025	45.90	36.57	38.46	24.17	18.04	19.67	219.17
Share Prices Of 2024
Dec 2024	54.20	39.00	40.53	30.78	19.58	20.73	230.97
Nov 2024	44.96	36.40	40.10	24.36	17.95	20.51	228.51
Oct 2024	45.89	36.27	40.94	25.73	18.10	20.94	233.30
Sep 2024	49.99	41.55	44.25	25.75	19.91	22.64	252.16
Aug 2024	55.99	47.55	47.86	27.32	24.17	24.48	272.74
Jul 2024	71.00	45.71	55.89	35.09	21.65	26.61	296.42
Jun 2024	56.35	32.55	47.10	28.84	13.75	22.42	249.80
May 2024	42.90	37.55	38.94	21.97	17.56	18.54	206.52
Apr 2024	50.45	38.99	41.89	26.12	18.32	19.94	222.17

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 Powered By CMOTS Infotech ( ISO 9001:2015 Certified )

DJIA 48728.27
-23.90 -0.05%

S&P 500 6949.98
-3.07 -0.04%

HANG SENG 25818.94
44.79 0.17%

NIKKEI 225 50641.54
233.75 0.46%

FTSE 100 9870.68
-18.54 -0.19%

NIFTY 26042.30
-99.80 -0.38%

× Ask Your Question