IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	164.70 Aug 21,2026 EOD	164.88 Aug 21,2026 EOD
Today's Change( )	3.80 (2.36%)	4.49 (2.80%)
Open( )	159.50	163.47
Prev Close( )	160.90	160.39
Volume	5,538.00	70,804.00
Today's Range( )	166.90 - 159.50	166.60 - 161.00
52-Week Range( )	378.00 - 155.80	379.00 - 155.38
Buy (Size)	N.A	164.88(×900)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1992
Registered Office	Plot No 1504/1505/1506/1,GIDC Phase-III Vapi, Valsad, Gujarat-396195
Telephone	91-260-2401646
Fax	NA
Chairman	Sadashiv Kanyana Shetty
Managing Director	Raghuram Kanyan Shetty
Company Secretary	Abdul Latif.
Auditor	NVC & Associates LLP
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Bigshare Services Pvt Ltd Office No S6-2,Pinnacle Busine.Park,Mahakali Caves Road,Mumbai - 400093

Board of Directors


Chairman/ED & CEO	Sadashiv Kanyana Shetty
ED / MD / Promoter	Raghuram Kanyan Shetty
Executive Director	Raunak R Shetty Shriraj Sadashiv Shetty
Independent Non Exe. Director	Mulky Vishwanath Shetty Anil Kumar M Marlecha Ganesh Vanmali Reshma D Wadkar
Company Sec. & Compli. Officer	Abdul Latif.

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	40.01	40.01	40.01	40.01	40.01	39.06
Reserves Total	886.07	837.45	776.10	674.44	488.12	281.79
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	926.08	877.46	816.11	714.45	528.13	320.85
Secured Loans	143.96	139.49	89.01	89.56	50.28	43.08
Unsecured Loans	99.17	4.01	3.99	1.63	2.03	0.00
Total Debt	243.13	143.50	93.00	91.19	52.31	43.08
Other Liabilities	3.46	3.11	8.94	7.86	13.71	7.02
Total Liabilities	1172.67	1024.07	918.05	813.50	594.15	370.95
APPLICATION OF FUNDS :
Gross Block	405.68	382.63	305.14	291.54	218.09	165.59
Less : Accumulated Depreciation	166.18	142.97	119.15	98.12	84.66	70.15
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	239.50	239.66	185.99	193.42	133.43	95.44
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	4.37	11.32	42.04	14.23	9.70	37.77
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	3.39	1.83	0.92	2.13	10.10	3.73
Current Assets, Loans & Advances
Inventories	250.41	244.43	297.16	255.74	165.99	145.52
Sundry Debtors	560.25	498.35	387.59	446.87	341.76	258.47
Cash and Bank Balance	50.45	22.42	118.63	123.16	97.90	3.19
Loans and Advances	49.67	35.98	32.20	54.23	62.66	64.14
Total Current Assets	910.78	801.18	835.58	880.00	668.30	471.32
Less : Current Liabilities and Provisions
Current Liabilities	500.74	344.62	231.83	288.01	239.02	242.71
Provisions	22.73	30.14	9.42	6.40	10.14	9.49
Total Current Liabilities & Provisions	523.47	374.76	241.25	294.41	249.16	252.20
Net Current Assets	387.31	426.42	594.33	585.59	419.14	219.12
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	11.98	13.04	8.08	4.18	3.83	0.46
Deferred Tax Liability	1.55	1.52	0.99	1.37	2.81	2.07
Net Deferred Tax	10.43	11.52	7.09	2.81	1.02	-1.61
Other Assets	527.67	333.32	87.68	15.32	20.76	16.49
Total Assets	1172.67	1024.07	918.05	813.50	594.15	370.94
Contingent Liabilities	132.66	72.04	6.14	30.01	67.65	31.77

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	1495.90	1274.75	1324.38	1450.37	1218.65	951.37
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1495.90	1274.75	1324.38	1450.37	1218.65	951.37
Other Income	45.58	30.39	13.58	19.35	7.03	16.53
Stock Adjustments	-3.11	-45.33	26.89	72.83	12.89	17.65
Total Income	1538.37	1259.81	1364.85	1542.55	1238.57	985.55
EXPENDITURE :
Raw Materials	1121.92	846.63	915.08	1003.44	792.40	655.09
Power & Fuel Cost	65.83	68.57	86.24	68.18	48.40	41.66
Employee Cost	80.32	72.65	64.42	58.37	52.18	46.47
Other Manufacturing Expenses	60.90	70.35	55.00	53.41	27.00	30.41
Selling & Administrative Expenses	55.88	52.32	53.41	54.15	34.32	24.00
Miscellaneous Expenses	24.72	22.30	16.06	25.90	55.91	42.06
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1409.57	1132.82	1190.21	1263.45	1010.21	839.68
Operating Profit	128.80	126.99	174.64	279.10	228.37	145.89
Interest	26.02	11.75	7.91	4.07	5.40	8.84
Gross Profit	102.78	115.24	166.73	275.03	222.97	137.05
Depreciation	28.50	24.85	22.59	19.78	14.69	8.20
Profit Before Tax	74.28	90.39	144.14	255.25	208.28	128.85
Tax	19.10	28.46	38.37	67.80	56.76	33.61
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	1.18	-4.42	-4.34	-1.61	-2.70	-2.52
Reported Net Profit	54.00	66.35	110.11	189.06	154.23	97.75
Extraordinary Items	0.51	0.07	0.49	-0.06	0.31	0.02
Adjusted Net Profit	53.49	66.28	109.62	189.12	153.92	97.73
Adjustment below Net Profit	-0.38	-0.01	0.10	0.00	0.20	-1.17
P & L Balance brought forward	732.27	670.93	568.72	388.76	245.37	157.70
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	5.00	5.00	8.00	8.80	10.86	8.91
P & L Balance carried down	780.89	732.27	670.93	569.02	388.94	245.37
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 %	10.00	12.50	12.50	20.00	17.00	15.00
Dividend Per Share(Rs)	1.00	1.25	1.25	2.00	1.70	1.50
Earnings Per Share-Unit Curr	13.50	16.58	27.52	47.25	38.54	25.03
Earnings Per Share(Adj)-Unit Curr	13.50	16.58	27.52	47.25	38.54	25.03
Book Value-Unit Curr	231.46	219.31	203.98	178.57	131.99	82.15
Book Value(Adj)-Unit Curr	231.46	219.31	203.98	178.57	131.99	82.15

Quarterly Results

Quarters :

Particulars	Mar 2026 ( Cr)	Dec 2025 ( Cr)	Sep 2025 ( Cr)
Gross Sales	353.43	306.55	605.73
Other Operating Income	0.00	0.00	0.00
Other Income	6.45	15.04	12.16
Total Income	359.88	321.59	617.89
Total Expenditure	359.84	291.75	561.02
PBIDT	0.04	29.84	56.87
Interest	10.59	8.92	8.45
PBDT	-10.55	20.92	48.42
Depreciation	7.69	6.75	6.88
Tax	-6.88	6.20	10.77
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.14	-1.35	-1.27
Reported Profit After Tax	-12.50	9.32	32.04
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	-12.50	9.32	32.04
EPS (Unit Curr.)	-3.12	2.33	8.01
EPS (Adj) (Unit Curr.)	-3.12	2.33	8.01
Calculated EPS (Unit Curr.)	-3.12	2.33	8.01
Calculated EPS (Adj) (Unit Curr.)	-3.12	2.33	8.01
Calculated EPS (Ann.) (Unit Curr.)	-12.50	9.32	32.03
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-12.50	9.32	32.03
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	40.01	40.01	40.01
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(%)	0.01	9.73	9.39
PBDTM(%)	-2.99	6.82	7.99
PATM(%)	-3.54	3.04	5.29

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.21	0.14	0.12	0.12	0.11
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	1.36	1.96	2.41	2.26	1.91
Fixed Assets	3.80	3.71	4.44	5.69	6.35
Inventory	6.05	4.71	4.79	6.88	7.82
Debtors	2.83	2.88	3.17	3.68	4.06
Interest Cover Ratio	3.85	8.69	19.22	63.71	39.57
PBIDTM (%)	8.61	9.96	13.19	19.24	18.74
PBITM (%)	6.70	8.01	11.48	17.88	17.53
PBDTM (%)	6.87	9.04	12.59	18.96	18.30
CPM (%)	5.52	7.15	10.02	14.40	13.86
APATM (%)	3.61	5.20	8.31	13.04	12.66
ROCE (%)	9.13	10.52	17.56	36.84	44.28
RONW (%)	5.99	7.84	14.39	30.43	36.33

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jul 2026	190.00	171.70	179.85	14.33	12.61	13.45	719.64
Jun 2026	199.50	170.10	179.50	15.79	12.55	13.43	718.24
May 2026	233.40	177.00	178.00	18.06	13.17	13.32	712.24
Apr 2026	234.75	159.00	217.85	18.28	10.90	16.30	871.69
Mar 2026	208.20	155.80	157.15	16.17	11.55	11.76	628.81
Feb 2026	243.20	205.05	208.20	18.76	15.12	15.57	833.08
Jan 2026	248.00	204.50	219.25	18.90	15.11	16.40	877.30
Share Prices Of 2025
Dec 2025	263.25	232.25	246.65	20.41	16.84	18.45	986.93
Nov 2025	299.30	249.50	256.15	22.41	18.47	19.16	1,024.94
Oct 2025	365.00	292.05	299.90	32.54	21.52	22.43	1,200.00
Sep 2025	361.90	287.05	292.40	27.70	21.08	21.87	1,169.99
Aug 2025	393.00	319.00	352.45	31.08	23.64	26.37	1,410.27
Jul 2025	403.40	336.35	386.35	31.51	24.18	28.90	1,545.92
Jun 2025	351.75	263.65	342.60	27.02	18.95	25.63	1,370.86
May 2025	302.20	246.15	296.20	22.61	18.41	22.16	1,185.20
Apr 2025	290.85	215.95	257.70	21.76	15.63	19.28	1,031.15
Mar 2025	247.90	205.20	212.85	20.40	14.89	15.92	851.69
Feb 2025	346.25	235.50	236.75	20.99	14.14	14.29	947.32
Jan 2025	436.90	317.85	336.00	26.99	18.58	20.28	1,344.45
Share Prices Of 2024
Dec 2024	498.20	400.00	409.55	30.65	24.08	24.72	1,638.75

IMSL APPS

Company

Market Board

Important Links

Authorised Person Details
Branch Details
Account Opening Process
Investor Complaints Redressal Process
Online Grievance Redressal (ODR)
ODR Circular
SCORES
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 53294.39
514.18 0.97%

S&P 500 7693.51
31.35 0.41%

HANG SENG 26009.46
310.96 1.21%

NIKKEI 225 65893.13
-323.66 -0.49%

FTSE 100 10809.01
60.85 0.57%

NIFTY 24252.00
20.15 0.08%

× Ask Your Question