IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	135.45 Mar 06,2026 EOD	135.59 Mar 06,2026 EOD
Today's Change( )	-1.25 (-0.91%)	-1.63 (-1.19%)
Open( )	136.70	137.22
Prev Close( )	136.70	137.22
Volume	9,265.00	144,347.00
Today's Range( )	137.70 - 135.15	137.68 - 135.00
52-Week Range( )	224.00 - 132.55	223.90 - 132.52
Buy (Size)	N.A	N.A
Sell (Size)	N.A	135.59(×289)

Company Background


Incorporation Year	1985
Registered Office	P O Ranoli,, Vadodara, Gujarat-391350
Telephone	91-0265-2232768
Fax	91-0265-2230029
Chairman	Jagdish Prasad Gupta
Managing Director	Vasudeva Vatsala
Company Secretary	Shalin Patel.
Auditor	CNK & Associates LLP
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Link Intime India Pvt Ltd B-102&103 Shangrila,Complex First Floor,Akota,Vadodara - 390 020

Board of Directors


Nominee	Jai Prakash Shivahare Swaroop P
Independent Non Exe. Director	N N Misra Nitin Shukla Ravindra Dholakia Mamata Biswal
Managing Director	Vasudeva Vatsala
Independent Non Exe. Director	Vishal Gupta
Nominee	Kanyo Sadhuram Badlani
Company Sec. & Compli. Officer	Shalin Patel.
Chairman & Additional Director	Jagdish Prasad Gupta
Additional Director	Prabhat Singh
Nominee	Sandeep Kumar Sanjay S Bhatt

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	155.22	151.25	151.25	151.25	151.25	151.25
Reserves Total	3368.59	3154.26	3003.05	2893.16	2703.75	2596.82
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	3523.81	3305.51	3154.30	3044.41	2855.00	2748.07
Secured Loans	1804.33	382.56	442.35	519.32	474.91	447.32
Unsecured Loans	222.51	231.87	50.97	9.40	4.66	0.00
Service Line & Sec.Dep. from Cust.	0.00	0.00	0.00	0.00	0.00	0.00
Total Debt	2026.84	614.43	493.32	528.72	479.57	447.32
Other Liabilities	1403.88	732.25	324.68	297.41	276.54	310.52
Total Liabilities	6954.53	4652.19	3972.30	3870.54	3611.11	3505.91
APPLICATION OF FUNDS :
Gross Block	4410.46	4413.83	4203.27	4139.36	3565.90	3679.53
Less: Accumulated Depreciation	1579.09	1431.53	1250.07	1082.11	936.36	794.50
Less:Impairment of Assets	1.72	1.72	1.72	1.72	1.72	1.72
Net Block	2829.65	2980.58	2951.48	3055.53	2627.82	2883.31
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	3266.35	436.60	75.11	41.28	292.47	4.67
Investments	105.72	123.60	105.90	148.01	87.50	59.81
Current Assets, Loans & Advances
Inventories	230.92	223.50	258.80	222.55	221.51	160.47
Sundry Debtors	200.08	281.43	307.27	324.81	295.47	192.56
Cash and Bank Balance	469.00	610.42	455.80	284.04	286.34	371.77
Loans and Advances	56.44	46.57	39.03	52.85	46.71	46.67
Total Current Assets	956.44	1161.93	1060.90	884.24	850.03	771.47
Less : Current Liabilities and Provisions
Current Liabilities	246.93	214.80	171.05	213.70	232.49	176.48
Provisions	19.65	19.12	19.56	13.42	13.41	16.48
Total Current Liabilities & Provisions	266.58	233.92	190.61	227.12	245.90	192.97
Net Current Assets	689.86	928.01	870.29	657.12	604.13	578.50
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	40.55	38.16	30.71	30.16	29.63	25.15
Deferred Tax Liability	385.11	370.36	354.85	335.76	301.35	256.08
Net Deferred Tax	-344.56	-332.20	-324.14	-305.60	-271.72	-230.93
Other Assets	407.51	515.62	293.66	274.21	270.93	210.56
Total Assets	6954.53	4652.20	3972.29	3870.54	3611.12	3505.92
Contingent Liabilities	108.56	140.12	111.13	111.13	105.68	106.45

Profit and Loss

Particulars(INCOME)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Operating Income	1256.26	1348.64	1355.56	1172.41	1335.35	1378.83
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Operating Income	1256.26	1348.64	1355.56	1172.41	1335.35	1378.83
Other Income	68.83	76.40	48.12	21.13	30.28	41.89
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	1325.09	1425.04	1403.68	1193.54	1365.63	1420.72
EXPENDITURE :
Power & Fuel Cost	563.58	654.16	685.03	510.51	664.37	621.48
Operating Expenses	121.98	116.50	108.39	104.42	97.77	92.13
Employee Cost	118.37	140.96	103.37	98.47	106.07	108.41
Selling & Administrative Expenses	29.85	35.33	33.71	35.81	19.10	18.63
Miscellaneous Expenses	16.36	20.49	17.23	17.34	23.73	33.20
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	850.12	967.43	947.73	766.55	911.03	873.85
Operating Profit	474.96	457.60	455.96	426.99	454.59	546.86
Interest	31.93	37.20	37.54	28.76	31.04	50.73
Gross Profit	443.03	420.40	418.42	398.23	423.55	496.13
Depreciation	170.08	167.88	164.98	150.94	155.05	190.76
Profit Before Tax	272.95	252.52	253.44	247.29	268.50	305.37
Tax	46.98	42.64	43.75	43.67	49.11	54.61
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	14.53	11.37	20.99	32.31	39.61	2.79
Reported Net Profit	211.43	198.51	188.69	171.31	179.77	247.98
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	211.43	198.51	188.69	171.31	179.77	247.98
Adjustment below Net Profit	-2.65	-7.75	-0.74	-0.28	-1.75	-11.49
P & L Balance brought forward	147.65	103.61	43.47	3.28	49.12	89.14
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	149.74	146.72	127.81	130.84	223.86	223.86
P & L Balance carried down	206.69	147.65	103.61	43.47	3.28	101.77
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 %	40.90	39.50	37.50	25.00	27.00	29.00
Dividend Per Share(Rs)	4.09	3.95	3.75	2.50	2.70	2.90
Earnings Per Share-Unit Curr	13.62	13.12	12.48	11.33	11.89	16.40
Earnings Per Share(Adj)-Unit Curr	13.62	13.12	12.48	11.33	11.89	16.40
Book Value-Unit Curr	227.03	218.54	208.55	201.28	188.76	181.69
Book Value(Adj)-Unit Curr	227.03	218.54	208.55	201.28	188.76	181.69

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	369.94	321.40	371.52
Other Operating Income	0.00	0.00	0.00
Other Income	12.59	20.91	19.29
Total Income	382.53	342.30	390.81
Total Expenditure	247.61	213.64	258.85
PBIDT	134.92	128.67	131.97
Interest	36.14	18.18	6.90
PBDT	98.78	110.48	125.06
Depreciation	77.57	64.22	45.74
Tax	3.71	6.69	15.26
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	20.70	18.28	6.60
Reported Profit After Tax	-3.20	21.30	57.47
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	-3.20	21.30	57.47
EPS (Unit Curr.)	-0.21	1.37	3.70
EPS (Adj) (Unit Curr.)	-0.21	1.37	3.70
Calculated EPS (Unit Curr.)	-0.21	1.37	3.70
Calculated EPS (Adj) (Unit Curr.)	-0.21	1.37	3.70
Calculated EPS (Ann.) (Unit Curr.)	-0.85	5.49	14.81
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-0.85	5.49	14.81
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	151.25	155.22	155.22
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(%)	36.47	40.03	35.52
PBDTM(%)	26.70	34.37	33.66
PATM(%)	-0.87	6.63	15.47

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.39	0.17	0.16	0.17	0.17
Long Term Debt-Equity Ratio	0.36	0.14	0.13	0.14	0.14
Current Ratio	1.51	1.70	1.52	1.37	1.47
Fixed Assets	0.28	0.31	0.32	0.30	0.37
Inventory	5.53	5.59	5.63	5.28	6.99
Debtors	5.22	4.58	4.29	3.78	5.47
Interest Cover Ratio	9.55	7.79	7.75	9.60	9.65
PBIDTM (%)	37.81	33.93	33.64	36.42	34.04
PBITM (%)	24.27	21.48	21.47	23.55	22.43
PBDTM (%)	35.27	31.17	30.87	33.97	31.72
CPM (%)	30.37	27.17	26.09	27.49	25.07
APATM (%)	16.83	14.72	13.92	14.61	13.46
ROCE (%)	5.25	6.72	7.42	7.38	8.42
RONW (%)	6.19	6.15	6.09	5.81	6.42

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Feb 2026	154.75	133.45	141.30	11.51	9.51	10.37	2,193.20
Jan 2026	163.85	133.85	141.05	12.22	9.57	10.35	2,189.32
Share Prices Of 2025
Dec 2025	163.65	140.35	156.65	12.15	9.98	11.50	2,431.46
Nov 2025	184.95	159.50	163.05	13.79	11.62	11.97	2,530.80
Oct 2025	196.75	172.55	183.10	14.93	12.62	13.44	2,842.00
Sep 2025	204.35	180.00	181.10	15.77	13.13	13.29	2,810.96
Aug 2025	200.45	177.00	178.05	15.11	12.92	13.07	2,763.62
Jul 2025	224.00	193.20	200.95	16.84	13.64	14.75	3,119.06
Jun 2025	220.45	190.25	218.60	16.32	13.93	16.05	3,393.02
May 2025	210.00	169.30	195.55	15.92	12.18	14.36	3,035.25
Apr 2025	205.25	162.10	182.05	15.76	11.44	13.36	2,825.71
Mar 2025	184.85	148.15	180.20	13.92	10.09	13.23	2,796.99
Feb 2025	199.00	156.45	158.15	15.67	11.53	12.05	2,392.04
Jan 2025	245.20	173.40	196.05	19.55	12.63	14.94	2,965.28
Share Prices Of 2024
Dec 2024	268.25	208.50	228.00	21.19	15.47	17.37	3,448.53
Nov 2024	219.90	181.50	211.65	17.23	13.70	16.13	3,201.23
Oct 2024	244.80	196.25	209.60	19.39	14.39	15.97	3,170.22
Sep 2024	251.55	210.65	230.95	19.96	15.71	17.60	3,493.15
Aug 2024	249.70	207.40	242.70	19.53	15.57	18.49	3,670.87
Jul 2024	265.60	220.50	241.90	20.72	15.79	18.43	3,658.77

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 47518.20
-457.55 -0.95%

S&P 500 6761.35
-90.36 -1.32%

HANG SENG 25757.30
435.95 1.72%

NIKKEI 225 55600.46
322.40 0.58%

FTSE 100 10286.75
-127.19 -1.22%

NIFTY 24450.45
-315.45 -1.27%

× Ask Your Question