IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	73.62 Jul 03,2026 16:01:00	73.39 Jul 03,2026 15:59:55
Today's Change( )	1.48 (2.05%)	1.39 (1.93%)
Open( )	74.25	74.00
Prev Close( )	72.14	72.00
Volume	893,642.00	8,283,484.00
Today's Range( )	76.87 - 70.20	76.90 - 70.31
52-Week Range( )	76.87 - 48.00	76.90 - 48.10
Buy (Size)	N.A	N.A
Sell (Size)	N.A	73.39(×44999)

Company Background


Incorporation Year	1993
Registered Office	404 Global Chamberadarsh Nagar,Link Road Andheri (W), Mumbai, Maharashtra-400053
Telephone	NA
Fax	NA
Chairman	Arun Purushottam Kelkar
Managing Director	Vikram Arun Kelkar
Company Secretary	Vedanti Swapnil Vartak
Auditor	Bhuwania & Agrawal Associates
Face Value	1
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	KFin Technologies Ltd 301 The Centrium,3rd Flr 57 LBS,Nav Pada Kurla(W),Mumbai-400 070

Board of Directors


Chairman/ED & CEO	Arun Purushottam Kelkar
ED / MD / Promoter	Vikram Arun Kelkar
ED / Joint MD / Promoter	Nikhil Arun Kelkar
Executive Director	Subhash Purushottam Kelkar
Non Executive Director	Aditya Subhash Kelkar
Independent Non Exe. Director	Aparna Deepak Sakpal Meena Bipinchandra Mehta Nimesh Pratap Shukla Keval M Shah Payal Pravin Madhani
Company Sec. & Compli. Officer	Vedanti Swapnil Vartak

Balance Sheet

Particulars (Sources Of Funds)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Share Capital	11.06	11.06	11.05	23.26	23.26	23.23
Reserves Total	49.27	38.64	56.32	36.72	35.05	27.22
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	12.21	12.21	0.00	0.00	0.00	0.00
Total Shareholders Funds	72.54	61.91	67.37	59.98	58.31	50.45
Secured Loans	16.12	27.62	22.09	12.38	14.11	16.34
Unsecured Loans	24.10	0.00	0.00	0.00	0.00	0.00
Total Debt	40.22	27.62	22.09	12.38	14.11	16.34
Other Liabilities	3.02	2.75	2.75	2.28	1.92	1.07
Total Liabilities	115.78	92.28	92.21	74.64	74.34	67.86
APPLICATION OF FUNDS :
Gross Block	50.30	46.73	43.71	41.19	44.15	44.01
Less : Accumulated Depreciation	25.73	24.34	23.24	21.53	22.75	20.50
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	24.57	22.39	20.47	19.66	21.40	23.51
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	1.65	1.18	2.01	0.29	0.15	0.04
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	7.81	16.36	19.54	15.76	12.17	11.51
Current Assets, Loans & Advances
Inventories	27.16	26.95	27.46	18.71	16.94	15.46
Sundry Debtors	24.35	23.64	15.18	13.45	13.57	22.66
Cash and Bank Balance	4.90	5.52	4.73	6.83	6.60	2.00
Loans and Advances	11.27	28.76	23.79	9.97	23.80	17.74
Total Current Assets	67.68	84.88	71.16	48.95	60.90	57.86
Less : Current Liabilities and Provisions
Current Liabilities	20.95	33.02	20.12	17.58	19.41	22.25
Provisions	4.23	0.40	3.39	1.55	2.28	3.96
Total Current Liabilities & Provisions	25.18	33.42	23.51	19.13	21.69	26.21
Net Current Assets	42.50	51.45	47.65	29.82	39.21	31.65
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.55	0.44	0.42	1.42	1.20	1.09
Deferred Tax Liability	0.00	0.00	0.00	0.34	0.20	0.17
Net Deferred Tax	0.55	0.44	0.42	1.08	1.00	0.92
Other Assets	38.70	0.47	2.13	8.02	0.40	0.23
Total Assets	115.78	92.28	92.21	74.63	74.33	67.87
Contingent Liabilities	0.00	0.00	0.00	35.86	35.89	38.45

Profit and Loss

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	132.19	114.06	106.74	87.10	98.86	118.98
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	132.19	114.06	106.74	87.10	98.86	118.98
Other Income	5.60	5.98	2.50	3.32	2.51	2.68
Stock Adjustments	-1.00	2.06	1.16	1.55	2.10	-5.92
Total Income	136.79	122.10	110.40	91.97	103.47	115.74
EXPENDITURE :
Raw Materials	67.06	67.67	53.29	47.46	50.30	55.78
Power & Fuel Cost	1.37	1.22	1.07	1.01	1.30	1.31
Employee Cost	24.33	25.92	21.27	18.22	20.35	19.71
Other Manufacturing Expenses	1.27	1.10	0.93	5.38	5.49	7.56
Selling & Administrative Expenses	6.28	6.99	11.23	8.98	12.25	16.84
Miscellaneous Expenses	18.16	17.79	7.27	0.24	1.95	0.72
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	118.46	120.69	95.06	81.29	91.64	101.93
Operating Profit	18.33	1.41	15.33	10.69	11.83	13.82
Interest	1.45	1.39	0.72	1.02	1.15	2.01
Gross Profit	16.88	0.02	14.61	9.67	10.68	11.81
Depreciation	2.90	2.65	2.02	2.18	2.75	3.23
Profit Before Tax	13.98	-2.63	12.59	7.49	7.93	8.58
Tax	3.70	0.16	3.06	1.08	0.62	0.39
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.17	0.31	0.59	0.73	-0.08	1.85
Reported Net Profit	10.46	-3.10	8.93	5.69	7.39	6.33
Extraordinary Items	-0.04	-3.83	0.89	1.04	-0.84	0.01
Adjusted Net Profit	10.50	0.73	8.04	4.65	8.23	6.32
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	15.74	21.55	14.46	10.61	5.38	0.52
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	2.71	1.84	1.84	0.00	1.48
P & L Balance carried down	26.19	15.74	21.55	14.46	12.77	5.38
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	1.48
Equity Dividend %	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	0.95	-0.28	0.81	0.51	0.67	0.44
Earnings Per Share(Adj)-Unit Curr	0.95	-0.28	0.81	0.51	0.67	0.44
Book Value-Unit Curr	5.45	4.49	6.10	4.32	4.17	3.47
Book Value(Adj)-Unit Curr	5.45	4.49	6.10	4.32	4.17	3.47

Quarterly Results

Quarters :

Particulars	Mar 2026 ( Cr)	Dec 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	98.47	81.89	83.45
Other Operating Income	0.00	0.00	0.00
Other Income	6.47	3.00	2.22
Total Income	104.94	84.89	85.67
Total Expenditure	84.47	69.60	74.89
PBIDT	20.47	15.29	10.78
Interest	0.62	0.44	0.52
PBDT	19.84	14.86	10.27
Depreciation	1.65	1.44	1.35
Tax	4.55	3.55	2.42
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.01	-0.01	-0.14
Reported Profit After Tax	13.63	9.88	6.64
Extra-ordinary Items	0.24	0.00	-0.01
Adjusted Profit After Extra-ordinary item	13.39	9.88	6.65
EPS (Unit Curr.)	1.23	0.89	0.60
EPS (Adj) (Unit Curr.)	1.23	0.89	0.60
Calculated EPS (Unit Curr.)	1.23	0.89	0.60
Calculated EPS (Adj) (Unit Curr.)	1.23	0.89	0.60
Calculated EPS (Ann.) (Unit Curr.)	4.93	3.57	2.40
Calculated EPS (Adj) (Ann.) (Unit Curr.)	4.93	3.57	2.40
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	11.06	11.06	11.06
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(%)	20.79	18.67	12.92
PBDTM(%)	20.15	18.15	12.31
PATM(%)	13.84	12.06	7.96

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.50	0.38	0.27	0.22	0.28
Long Term Debt-Equity Ratio	0.04	0.03	0.04	0.07	0.11
Current Ratio	1.26	1.52	1.67	1.90	1.82
Fixed Assets	2.72	2.52	2.51	2.04	2.24
Inventory	4.89	4.19	4.62	4.89	6.10
Debtors	5.51	5.88	7.46	6.45	5.46
Interest Cover Ratio	10.64	1.60	16.72	6.98	8.81
PBIDTM (%)	13.87	4.28	13.18	10.68	13.03
PBITM (%)	11.67	1.96	11.29	8.17	10.25
PBDTM (%)	12.77	3.06	12.51	9.51	11.87
CPM (%)	10.11	2.96	9.42	7.84	11.11
APATM (%)	7.91	0.64	7.53	5.34	8.32
ROCE (%)	14.83	2.42	14.43	9.56	14.25
RONW (%)	15.56	1.13	13.97	9.91	19.52

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jun 2026	67.90	48.00	63.64	82.11	53.53	74.50	782.25

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 52909.39
583.15 1.11%

S&P 500 7503.05
-1.18 -0.02%

HANG SENG 23350.04
295.00 1.28%

NIKKEI 225 69733.68
1000.53 1.46%

FTSE 100 10664.80
186.46 1.78%

NIFTY 24270.85
95.15 0.39%

× Ask Your Question