IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	453.60 Apr 29,2026 EOD	453.80 Apr 29,2026 EOD
Today's Change( )	-0.70 (-0.15%)	-0.05 (-0.01%)
Open( )	455.90	460.05
Prev Close( )	454.30	453.85
Volume	20,456.00	240,435.00
Today's Range( )	462.95 - 449.15	461.95 - 449.00
52-Week Range( )	900.15 - 400.35	900.00 - 400.20
Buy (Size)	N.A	453.80(×17)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1992
Registered Office	8th Floor 13th Level Q1,Plot No Gen-4/1 TTD Indu. Area, Navi Mumbai, Maharashtra-400710
Telephone	NA
Fax	NA
Chairman	Joseph Mclaren Quinlan
Managing Director	NA
Company Secretary	Gunjan Methi
Auditor	BSR & Co LLP
Face Value	1
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda,Hyderabad-500032

Board of Directors


Executive Director & Chief Executive Officer	R Srikrishna
Chairman & Independent Director	Joseph Mclaren Quinlan
Non Executive Director	Sandra Horbach J U Li U S Genachowski Lucia Fatima Soares Neeraj Bharadwaj Kapil Modi
Independent Director	Sukanya Kripalu
Company Sec. & Compli. Officer	Gunjan Methi
Non Executive Director	SHAWN ALBERT DEVILLA
Independent Director	ALOK CHANDRA MISRA

Balance Sheet

Particulars (Sources Of Funds)	Dec 2025 ( Cr)	Dec 2024 ( Cr)	Dec 2023 ( Cr)	Dec 2022 ( Cr)	Dec 2021 ( Cr)	Dec 2020 ( Cr)
Share Capital	60.90	60.80	60.70	60.40	60.30	60.07
Reserves Total	3198.10	3091.20	2810.60	2610.50	2615.00	2247.92
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.20	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	3259.20	3152.00	2871.30	2670.90	2675.30	2307.99
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	434.60	403.70	239.90	0.00	237.90	0.00
Total Debt	434.60	403.70	239.90	0.00	237.90	0.00
Other Liabilities	236.30	294.70	88.70	304.50	101.40	315.65
Total Liabilities	3930.10	3850.40	3199.90	2975.40	3014.60	2623.64
APPLICATION OF FUNDS :
Gross Block	2060.70	1825.60	1615.00	1582.70	1462.10	1427.07
Less : Accumulated Depreciation	1019.60	947.60	851.70	747.70	631.30	547.19
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1041.10	878.00	763.30	835.00	830.80	879.88
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	50.00	129.40	56.10	7.20	13.00	11.10
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	1530.90	1639.00	900.30	520.60	576.80	231.12
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	1314.50	1321.30	1128.80	1199.20	928.10	847.41
Cash and Bank Balance	685.80	786.90	908.90	681.00	817.10	541.98
Loans and Advances	558.10	344.80	146.80	159.00	168.60	275.53
Total Current Assets	2558.40	2453.00	2184.50	2039.20	1913.80	1664.91
Less : Current Liabilities and Provisions
Current Liabilities	1321.00	1326.60	789.20	570.10	466.80	354.42
Provisions	295.60	220.30	176.90	97.20	84.60	81.67
Total Current Liabilities & Provisions	1616.60	1546.90	966.10	667.30	551.40	436.09
Net Current Assets	941.80	906.10	1218.40	1371.90	1362.40	1228.82
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	318.60	231.30	212.20	163.30	178.10	153.51
Deferred Tax Liability	121.00	99.20	65.10	22.70	42.80	0.00
Net Deferred Tax	197.60	132.10	147.10	140.60	135.30	153.51
Other Assets	168.70	165.80	114.70	100.10	96.30	119.20
Total Assets	3930.10	3850.40	3199.90	2975.40	3014.60	2623.64
Contingent Liabilities	0.00	0.00	0.00	10.70	11.20	3.77

Profit and Loss

Particulars(INCOME)	Dec 2025 ( Cr)	Dec 2024 ( Cr)	Dec 2023 ( Cr)	Dec 2022 ( Cr)	Dec 2021 ( Cr)	Dec 2020 ( Cr)
Sales Turnover	7388.80	6288.70	4984.90	4101.30	3216.70	2427.79
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	7388.80	6288.70	4984.90	4101.30	3216.70	2427.79
Other Income	16.90	49.10	34.30	168.40	67.90	90.97
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	7405.70	6337.80	5019.20	4269.70	3284.60	2518.76
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	30.00	28.70	25.80	19.00	11.80	16.78
Employee Cost	3292.00	2971.00	2543.00	2269.10	1689.20	1374.10
Other Manufacturing Expenses	357.70	229.00	83.20	156.20	562.90	51.88
Selling & Administrative Expenses	2307.40	1815.60	1265.50	216.50	126.70	130.18
Miscellaneous Expenses	160.20	66.50	28.10	597.00	24.40	172.30
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	6147.30	5110.80	3945.60	3257.80	2415.00	1745.24
Operating Profit	1258.40	1227.00	1073.60	1011.90	869.60	773.51
Interest	70.80	54.00	26.20	27.50	23.20	29.25
Gross Profit	1187.60	1173.00	1047.40	984.40	846.40	744.26
Depreciation	147.20	136.70	134.70	125.40	120.30	113.02
Profit Before Tax	1040.40	1036.30	912.70	859.00	726.10	631.24
Tax	304.30	228.70	195.70	152.90	130.10	95.48
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-43.50	23.60	-10.00	16.20	8.70	-2.42
Reported Net Profit	779.60	784.00	727.00	689.90	587.30	538.18
Extraordinary Items	-72.59	0.45	7.07	2.65	2.83	0.39
Adjusted Net Profit	852.19	783.55	719.93	687.25	584.47	537.79
Adjustment below Net Profit	0.80	-6.90	-7.20	-4.50	13.00	-8.58
P & L Balance brought forward	2092.40	1878.50	1806.90	1807.00	1460.00	1190.28
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	688.00	563.20	648.20	685.50	253.30	259.90
P & L Balance carried down	2184.80	2092.40	1878.50	1806.90	1807.00	1459.98
Dividend	0.00	0.00	0.00	0.00	240.90	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	1150.00	875.00	875.00	1100.00	400.00	175.00
Dividend Per Share(Rs)	11.50	8.75	17.50	22.00	8.00	3.50
Earnings Per Share-Unit Curr	12.80	12.89	23.95	22.84	19.48	17.92
Earnings Per Share(Adj)-Unit Curr	12.80	12.89	23.95	22.84	19.48	17.92
Book Value-Unit Curr	53.51	51.84	94.61	88.44	88.73	76.85
Book Value(Adj)-Unit Curr	53.51	51.84	94.61	88.44	88.73	76.85

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	1859.60	1947.30	1817.80
Other Operating Income	0.00	0.00	0.00
Other Income	-6.80	8.40	171.70
Total Income	1852.80	1955.70	1989.50
Total Expenditure	1636.10	1552.00	1560.30
PBIDT	216.70	403.70	429.20
Interest	17.90	15.70	15.50
PBDT	198.80	388.00	413.70
Depreciation	39.50	37.10	35.60
Tax	94.50	87.70	51.20
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-35.50	-7.40	-1.20
Reported Profit After Tax	100.30	270.60	328.10
Extra-ordinary Items	-42.02	0.00	0.00
Adjusted Profit After Extra-ordinary item	142.32	270.60	328.10
EPS (Unit Curr.)	1.65	4.45	5.40
EPS (Adj) (Unit Curr.)	1.65	4.45	5.40
Calculated EPS (Unit Curr.)	1.65	4.44	5.40
Calculated EPS (Adj) (Unit Curr.)	1.65	4.44	5.40
Calculated EPS (Ann.) (Unit Curr.)	6.59	17.77	21.59
Calculated EPS (Adj) (Ann.) (Unit Curr.)	6.59	17.77	21.59
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	575.00	0.00	575.00
Equity	60.90	60.90	60.80
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(%)	11.65	20.73	23.61
PBDTM(%)	10.69	19.93	22.76
PATM(%)	5.39	13.90	18.05

Financial Ratios

Particulars	Dec 2025	Dec 2024	Dec 2023	Dec 2022	Dec 2021
Debt-Equity Ratio	0.13	0.11	0.04	0.04	0.05
Long Term Debt-Equity Ratio	0.11	0.09	0.04	0.04	0.04
Current Ratio	1.58	1.84	2.63	3.29	3.71
Fixed Assets	3.80	3.66	3.12	2.69	2.23
Inventory	0.00	0.00	0.00	0.00	0.00
Debtors	5.61	5.13	4.28	3.86	3.62
Interest Cover Ratio	15.69	20.19	35.84	32.24	32.30
PBIDTM (%)	17.03	19.51	21.54	24.67	27.03
PBITM (%)	15.04	17.34	18.83	21.62	23.29
PBDTM (%)	16.07	18.65	21.01	24.00	26.31
CPM (%)	12.54	14.64	17.29	19.88	22.00
APATM (%)	10.55	12.47	14.58	16.82	18.26
ROCE (%)	28.56	30.93	30.41	29.60	26.58
RONW (%)	24.32	26.03	26.24	25.81	23.57

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Mar 2026	481.20	400.35	424.95	39.25	30.28	33.59	25,965.12
Feb 2026	736.75	459.00	473.65	59.06	35.64	37.44	28,940.77
Jan 2026	765.10	688.05	697.60	61.02	53.85	55.15	42,624.48
Share Prices Of 2025
Dec 2025	808.40	726.95	764.60	65.52	56.72	60.44	46,718.28
Nov 2025	762.55	651.00	756.65	61.69	49.60	59.81	46,232.52
Oct 2025	746.30	664.75	687.60	60.85	52.07	54.18	41,875.94
Sep 2025	800.55	651.25	670.55	64.58	50.39	52.83	40,836.96
Aug 2025	829.85	685.30	755.55	68.24	52.23	59.51	46,000.36
Jul 2025	900.15	690.20	703.85	71.69	53.31	55.44	42,852.70
Jun 2025	879.95	795.95	850.80	70.12	61.44	67.02	51,799.50
May 2025	890.00	658.75	858.10	72.70	48.70	67.58	52,239.38
Apr 2025	733.00	592.95	699.70	57.99	42.07	55.01	42,520.40
Mar 2025	827.30	698.70	700.55	65.63	54.79	55.08	42,572.05
Feb 2025	850.00	724.40	816.00	68.53	54.01	64.15	49,587.88

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 49166.29
-22.51 -0.05%

S&P 500 7159.57
-35.34 -0.49%

HANG SENG 26111.85
432.06 1.68%

NIKKEI 225 59839.06
-698.30 -1.15%

FTSE 100 10332.91
11.82 0.11%

NIFTY 24177.65
181.95 0.76%

× Ask Your Question