IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	495.95 Nov 07,2025 EOD	495.60 Nov 07,2025 EOD
Today's Change( )	3.30 (0.67%)	4.00 (0.81%)
Open( )	495.20	484.60
Prev Close( )	492.65	491.60
Volume	284.00	4,842.00
Today's Range( )	502.40 - 495.20	503.45 - 484.60
52-Week Range( )	619.80 - 491.00	620.85 - 484.60
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1956
Registered Office	Reliable Tech Park Gut No 31,Village Elthan Airoli, Navi Mumbai, Maharashtra-400708
Telephone	91-022-71251000
Fax	91-022-71251201
Chairman	RAJESH RATHI
Managing Director	NA
Company Secretary	NA
Auditor	MSKA & Associates
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


Independent Director	Kewal Handa Sunirmal Talukdar
Executive Director & Chief Financial Officer	Jugal Sahu
Independent Director	Diana Dhote
Chairman	RAJESH RATHI

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	23.08	23.08	23.08	23.08	23.08	23.08
Reserves Total	500.26	449.36	409.34	390.78	384.13	628.33
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	523.34	472.44	432.42	413.86	407.21	651.41
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	25.09	27.02	0.00	0.21	0.53	32.18
Total Debt	25.09	27.02	0.00	0.21	0.53	32.18
Other Liabilities	13.85	10.60	7.31	5.14	6.57	10.70
Total Liabilities	562.28	510.06	439.73	419.21	414.31	694.29
APPLICATION OF FUNDS :
Gross Block	362.15	357.60	312.94	297.97	279.29	375.31
Less : Accumulated Depreciation	201.80	185.50	166.71	148.20	129.76	148.08
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	160.35	172.10	146.23	149.77	149.53	227.23
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	4.75	3.87	7.53	8.11	8.61	3.32
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	4.23	4.23	3.00	9.30	9.65	81.29
Current Assets, Loans & Advances
Inventories	131.41	124.01	129.30	149.67	134.72	125.71
Sundry Debtors	153.67	194.92	217.73	168.32	169.78	147.92
Cash and Bank Balance	190.61	113.29	38.83	12.05	32.24	32.00
Loans and Advances	74.88	46.77	61.11	66.75	78.84	245.47
Total Current Assets	550.57	478.99	446.97	396.79	415.59	551.10
Less : Current Liabilities and Provisions
Current Liabilities	181.78	190.78	195.73	191.27	202.14	213.85
Provisions	12.56	21.98	20.56	17.42	25.95	30.08
Total Current Liabilities & Provisions	194.34	212.76	216.29	208.68	228.09	243.92
Net Current Assets	356.23	266.23	230.68	188.11	187.50	307.18
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	7.20	6.82	4.76	3.32	4.57	11.14
Deferred Tax Liability	8.69	9.49	10.46	11.46	11.19	16.39
Net Deferred Tax	-1.49	-2.67	-5.70	-8.14	-6.62	-5.25
Other Assets	38.20	66.31	58.00	72.06	65.66	80.53
Total Assets	562.27	510.07	439.74	419.21	414.33	694.29
Contingent Liabilities	46.38	49.27	59.83	56.40	48.63	40.36

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	825.06	790.70	766.42	839.51	730.77	757.28
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	825.06	790.70	766.42	839.51	730.77	757.28
Other Income	18.77	8.72	5.42	8.67	270.68	49.65
Stock Adjustments	3.11	-0.08	-19.00	16.65	6.74	-9.67
Total Income	846.94	799.34	752.84	864.83	1008.19	797.26
EXPENDITURE :
Raw Materials	464.94	469.51	446.19	535.38	428.01	446.82
Power & Fuel Cost	49.94	48.40	47.26	46.42	41.93	46.08
Employee Cost	84.78	74.87	69.20	63.90	63.49	62.03
Other Manufacturing Expenses	72.44	66.26	63.48	67.65	40.27	37.25
Selling & Administrative Expenses	69.61	52.23	52.81	73.24	39.82	68.17
Miscellaneous Expenses	13.48	7.28	13.30	7.93	42.13	27.39
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	755.19	718.54	692.25	794.51	655.65	687.74
Operating Profit	91.75	80.80	60.60	70.31	352.54	109.51
Interest	2.62	2.19	0.23	0.47	2.60	3.83
Gross Profit	89.13	78.61	60.37	69.84	349.94	105.68
Depreciation	21.02	22.61	20.40	20.35	35.97	39.24
Profit Before Tax	68.11	56.00	39.97	49.49	313.97	66.44
Tax	17.65	17.52	23.01	5.02	85.85	19.12
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.99	-2.66	-2.23	1.16	8.36	-3.39
Reported Net Profit	51.45	41.14	19.18	43.32	219.76	50.71
Extraordinary Items	-6.39	0.03	-3.82	4.47	182.13	1.10
Adjusted Net Profit	57.84	41.11	23.00	38.85	37.63	49.61
Adjustment below Net Profit	-0.55	-1.12	-0.62	1.73	-0.50	-5.37
P & L Balance brought forward	332.18	292.16	273.61	263.18	507.85	473.79
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	34.62	463.94	11.27
P & L Balance carried down	383.08	332.18	292.16	273.61	263.18	507.85
Dividend	0.00	0.00	0.00	0.00	438.55	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00	2050.00	110.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	205.00	11.00
Earnings Per Share-Unit Curr	22.29	17.82	8.31	18.77	95.21	21.97
Earnings Per Share(Adj)-Unit Curr	22.29	17.82	8.31	18.77	95.21	21.97
Book Value-Unit Curr	226.73	204.68	187.34	179.30	176.42	282.22
Book Value(Adj)-Unit Curr	226.73	204.68	187.34	179.30	176.42	282.22

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	183.14	210.72	220.28
Other Operating Income	0.00	0.00	0.00
Other Income	9.46	4.16	9.45
Total Income	192.60	214.88	229.73
Total Expenditure	165.85	186.30	211.30
PBIDT	26.75	28.58	18.43
Interest	0.71	0.65	0.66
PBDT	26.04	27.93	17.77
Depreciation	4.95	4.95	5.04
Tax	3.39	6.10	1.94
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.42	-0.21	0.15
Reported Profit After Tax	16.28	17.09	10.64
Extra-ordinary Items	-0.39	0.00	-7.37
Adjusted Profit After Extra-ordinary item	16.67	17.09	18.01
EPS (Unit Curr.)	7.05	7.40	4.61
EPS (Adj) (Unit Curr.)	7.05	7.40	4.61
Calculated EPS (Unit Curr.)	7.05	7.40	4.61
Calculated EPS (Adj) (Unit Curr.)	7.05	7.40	4.61
Calculated EPS (Ann.) (Unit Curr.)	28.21	29.62	18.44
Calculated EPS (Adj) (Ann.) (Unit Curr.)	28.21	29.62	18.44
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	23.08	23.08	23.08
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(%)	14.61	13.56	8.37
PBDTM(%)	14.22	13.25	8.07
PATM(%)	8.89	8.11	4.83

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.05	0.03	0.00	0.00	0.03
Long Term Debt-Equity Ratio	0.05	0.03	0.00	0.00	0.02
Current Ratio	2.43	2.08	1.91	1.78	1.93
Fixed Assets	2.29	2.36	2.51	2.91	2.23
Inventory	6.46	6.24	5.49	5.90	5.61
Debtors	4.73	3.83	3.97	4.97	4.60
Interest Cover Ratio	30.35	26.57	200.39	93.51	24.77
PBIDTM (%)	12.18	10.22	8.68	7.66	13.73
PBITM (%)	9.64	7.36	6.01	5.23	8.81
PBDTM (%)	11.87	9.94	8.65	7.60	13.38
CPM (%)	9.56	8.06	5.66	7.05	10.07
APATM (%)	7.01	5.20	3.00	4.63	5.15
ROCE (%)	14.83	12.25	10.73	10.55	11.62
RONW (%)	11.62	9.09	5.44	9.46	7.11

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Oct 2025	547.60	511.00	518.05	22.44	20.10	20.67	1,195.75
Sep 2025	608.30	507.20	518.55	24.94	19.80	20.69	1,196.91
Aug 2025	610.95	586.00	594.40	25.03	23.21	23.72	1,371.98
Jul 2025	619.80	582.65	590.00	25.54	23.10	23.54	1,361.83
Jun 2025	607.95	565.05	586.80	25.07	21.74	23.42	1,354.44
May 2025	610.95	580.55	586.55	25.45	22.91	23.41	1,353.86
Apr 2025	610.80	578.00	587.80	25.26	22.68	23.46	1,356.75
Mar 2025	594.00	552.05	584.95	24.08	21.51	23.34	1,350.17
Feb 2025	581.00	548.00	559.70	33.27	30.33	31.43	1,291.89
Jan 2025	577.80	540.55	557.85	33.48	30.19	31.32	1,287.62
Share Prices Of 2024
Dec 2024	570.90	537.00	545.50	33.45	30.01	30.63	1,259.11
Nov 2024	554.00	522.00	545.30	31.35	28.18	30.62	1,258.65
Oct 2024	733.25	525.95	543.15	45.05	29.09	30.50	1,253.69
Sep 2024	602.65	508.00	588.70	34.47	27.47	33.05	1,358.83
Aug 2024	601.05	437.10	587.65	34.52	23.76	32.99	1,356.40
Jul 2024	535.50	441.10	491.60	30.48	23.84	27.60	1,134.70
Jun 2024	558.00	355.15	464.65	34.26	19.60	26.09	1,072.50
May 2024	407.00	375.60	393.05	23.47	20.88	22.07	907.23
Apr 2024	497.10	382.10	406.20	29.30	19.90	22.81	937.58
Mar 2024	529.05	414.85	435.65	30.64	22.57	24.46	1,005.56

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 16.76
83.45 0.18%

S&P 500 6751.11
9.79 0.15%

HANG SENG 26241.84
-244.07 -0.92%

NIKKEI 225 50211.07
-672.61 -1.32%

FTSE 100 9688.02
-47.76 -0.49%

NIFTY 25492.30
-17.40 -0.07%

× Ask Your Question