IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	204.00 Feb 17,2026 16:01:00	204.39 Feb 17,2026 15:56:05
Today's Change( )	-5.70 (-2.72%)	-5.25 (-2.50%)
Open( )	209.45	208.61
Prev Close( )	209.70	209.64
Volume	21,146.00	649,703.00
Today's Range( )	211.65 - 203.60	212.00 - 203.41
52-Week Range( )	456.60 - 178.00	456.75 - 177.35
Buy (Size)	N.A	204.39(×757)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1988
Registered Office	717/718 Maker Chamber V,7th Floor Nariman Point, Mumbai, Maharashtra-400021
Telephone	91-022-3926 7100/62770477
Fax	91-022-2283 3913
Chairman	J Hiremath
Managing Director	Sameer Hiremath
Company Secretary	Rajasekhar Reddy
Auditor	S R B C & Co LLP
Face Value	2
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Universal Capital Sec. Pvt Ltd 21 Shakil Niwas,Mahakali Caves Road,Andheri (E),Mumbai - 400 093

Board of Directors


Chairman & Exec. Director	J Hiremath
Vice Chairman & M.D.	Sameer Hiremath
Non Executive Director	Sugandha Hiremath A B Kalyani
Whole-time Director	Sarangan Suresh
Independent Non Exe. Director	Shivani Bhasin Sachdeva Shrikrishna K Adivarekar Berjis Desai V R Kaundinya Ravi Brijmohan Kapoor Ranjana Salgaocar
Company Sec. & Compli. Officer	Rajasekhar Reddy

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	24.70	24.70	24.66	24.66	24.66	24.66
Reserves Total	1237.50	1162.90	1108.83	1043.35	908.76	791.86
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	1262.20	1187.60	1133.49	1068.01	933.42	816.52
Secured Loans	630.50	711.50	663.19	559.28	514.31	550.94
Unsecured Loans	134.20	106.10	84.99	115.74	95.94	94.92
Total Debt	764.70	817.60	748.18	675.02	610.25	645.86
Other Liabilities	75.00	87.30	67.86	52.63	21.99	18.43
Total Liabilities	2101.90	2092.50	1949.53	1795.66	1565.66	1480.81
APPLICATION OF FUNDS :
Gross Block	2225.20	1802.40	1563.59	1387.80	1127.50	1064.92
Less : Accumulated Depreciation	860.70	731.80	615.27	508.33	414.94	329.70
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1364.50	1070.60	948.32	879.47	712.56	735.22
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	121.20	414.30	412.15	294.78	254.24	160.82
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	9.50	5.40	5.31	10.92	0.62	0.69
Current Assets, Loans & Advances
Inventories	334.50	303.70	316.74	328.98	266.70	312.46
Sundry Debtors	522.40	550.30	441.78	437.72	485.53	340.44
Cash and Bank Balance	17.90	20.80	59.53	49.09	36.81	63.57
Loans and Advances	122.10	91.70	120.95	138.22	89.56	58.29
Total Current Assets	996.90	966.50	939.00	954.01	878.60	774.76
Less : Current Liabilities and Provisions
Current Liabilities	364.70	348.10	385.74	365.62	282.87	250.43
Provisions	30.00	16.40	17.49	15.43	27.13	4.34
Total Current Liabilities & Provisions	394.70	364.50	403.23	381.05	310.00	254.77
Net Current Assets	602.20	602.00	535.78	572.96	568.61	519.99
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	18.60	17.20	15.05	0.00	0.00	11.93
Deferred Tax Liability	51.10	47.20	47.76	36.41	37.58	44.35
Net Deferred Tax	-32.50	-30.00	-32.71	-36.41	-37.58	-32.42
Other Assets	37.00	30.20	80.69	73.94	67.22	96.50
Total Assets	2101.90	2092.50	1949.53	1795.66	1565.66	1480.80
Contingent Liabilities	52.20	48.90	34.64	29.55	29.55	29.05

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	1859.80	1784.60	2023.03	1942.72	1720.44	1507.26
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1859.80	1784.60	2023.03	1942.72	1720.44	1507.26
Other Income	5.00	2.50	5.41	4.89	4.98	3.70
Stock Adjustments	45.30	-19.50	14.56	35.82	-1.67	5.58
Total Income	1910.10	1767.60	2043.00	1983.43	1723.75	1516.54
EXPENDITURE :
Raw Materials	882.60	805.20	1121.59	1032.21	906.71	781.90
Power & Fuel Cost	168.10	170.20	186.91	175.46	147.83	129.99
Employee Cost	242.30	244.00	220.40	201.35	164.32	156.57
Other Manufacturing Expenses	141.50	136.50	114.60	106.37	91.27	93.71
Selling & Administrative Expenses	115.20	116.20	110.01	101.31	64.05	55.56
Miscellaneous Expenses	26.90	26.10	27.02	21.28	21.71	37.35
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1576.60	1498.20	1780.53	1637.98	1395.88	1255.08
Operating Profit	333.50	269.40	262.47	345.46	327.87	261.46
Interest	75.20	56.40	48.10	31.22	36.20	52.42
Gross Profit	258.30	213.00	214.37	314.24	291.67	209.04
Depreciation	134.40	117.60	109.01	95.67	85.25	82.46
Profit Before Tax	123.90	95.40	105.36	218.57	206.42	126.58
Tax	30.00	28.40	30.48	59.65	79.55	34.70
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	3.00	-2.50	-3.49	-1.59	-6.27	7.44
Reported Net Profit	90.90	69.50	78.38	160.51	133.14	84.44
Extraordinary Items	0.37	0.42	0.45	0.14	0.01	-10.36
Adjusted Net Profit	90.53	69.08	77.93	160.37	133.13	94.80
Adjustment below Net Profit	-1.40	-0.70	-0.60	1.19	-1.44	-4.19
P & L Balance brought forward	924.00	870.00	804.60	670.03	553.12	492.61
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	14.90	14.80	12.33	27.13	14.80	19.73
P & L Balance carried down	998.60	924.00	870.05	804.60	670.03	553.12
Dividend	0.00	0.00	0.00	0.00	12.33	12.33
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	40.00	60.00	60.00	80.00	100.00	60.00
Dividend Per Share(Rs)	0.80	1.20	1.20	1.60	2.00	1.20
Earnings Per Share-Unit Curr	7.36	5.63	6.36	13.02	10.80	6.85
Earnings Per Share(Adj)-Unit Curr	7.36	5.63	6.36	13.02	10.80	6.85
Book Value-Unit Curr	102.20	96.16	91.93	86.62	75.70	66.22
Book Value(Adj)-Unit Curr	102.20	96.16	91.93	86.62	75.70	66.22

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	490.70	316.20	371.30
Other Operating Income	3.60	2.30	9.10
Other Income	2.80	1.90	1.00
Total Income	497.10	320.40	381.40
Total Expenditure	449.60	311.10	355.60
PBIDT	47.50	9.30	25.80
Interest	15.50	14.90	17.10
PBDT	32.00	-5.60	8.70
Depreciation	41.20	41.20	39.40
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-3.30	-12.10	-8.00
Reported Profit After Tax	-5.90	-34.70	-22.70
Extra-ordinary Items	-38.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	32.10	-34.70	-22.70
EPS (Unit Curr.)	-0.48	-2.81	-1.84
EPS (Adj) (Unit Curr.)	-0.48	-2.81	-1.84
Calculated EPS (Unit Curr.)	-0.48	-2.81	-1.84
Calculated EPS (Adj) (Unit Curr.)	-0.48	-2.81	-1.84
Calculated EPS (Ann.) (Unit Curr.)	-1.91	-11.24	-7.35
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-1.91	-11.24	-7.35
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	10.00	0.00	0.00
Equity	24.70	24.70	24.70
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	2.00	2.00
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(%)	9.68	2.94	6.95
PBDTM(%)	6.52	-1.77	2.34
PATM(%)	-1.20	-10.97	-6.11

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.65	0.67	0.65	0.64	0.72
Long Term Debt-Equity Ratio	0.32	0.39	0.35	0.27	0.32
Current Ratio	1.22	1.28	1.26	1.22	1.25
Fixed Assets	0.92	1.06	1.37	1.54	1.57
Inventory	5.83	5.75	6.27	6.52	5.94
Debtors	3.47	3.60	4.60	4.21	4.17
Interest Cover Ratio	2.65	2.69	3.19	8.00	6.70
PBIDTM (%)	17.93	15.10	12.97	17.78	19.06
PBITM (%)	10.71	8.51	7.59	12.86	14.10
PBDTM (%)	13.89	11.94	10.60	16.18	16.95
CPM (%)	12.11	10.48	9.26	13.19	12.69
APATM (%)	4.89	3.89	3.87	8.26	7.74
ROCE (%)	9.49	7.51	8.20	14.86	15.93
RONW (%)	7.42	5.99	7.12	16.04	15.22

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jan 2026	230.00	188.90	192.95	31.73	25.19	26.28	2,379.09
Share Prices Of 2025
Dec 2025	260.80	221.90	226.90	36.62	29.84	30.90	2,797.69
Nov 2025	246.80	217.35	222.25	33.92	29.49	30.27	2,740.36
Oct 2025	259.00	236.50	238.55	35.96	31.94	32.49	2,941.34
Sep 2025	282.70	247.90	251.65	41.90	33.41	34.27	3,102.86
Aug 2025	335.90	245.30	255.05	48.45	32.13	34.74	3,144.79
Jul 2025	362.30	320.75	323.25	51.65	43.15	44.03	3,985.70
Jun 2025	386.55	353.65	359.45	54.25	47.73	48.96	4,432.05
May 2025	449.30	370.10	372.65	65.28	48.02	50.75	4,594.80
Apr 2025	456.60	368.25	387.85	65.57	47.27	52.82	4,782.22
Mar 2025	425.00	335.25	400.10	58.10	44.66	54.49	4,933.26
Feb 2025	384.95	332.75	351.15	69.36	56.98	62.68	4,329.71
Jan 2025	410.35	318.50	355.45	75.92	53.55	63.44	4,382.73
Share Prices Of 2024
Dec 2024	464.50	365.20	390.00	87.54	64.98	69.61	4,808.73
Nov 2024	416.40	366.50	412.70	74.99	63.98	73.66	5,088.62
Oct 2024	392.00	333.00	380.35	74.00	57.28	67.89	4,689.74
Sep 2024	410.90	325.50	371.90	79.17	56.15	66.38	4,585.55
Aug 2024	365.00	309.45	328.40	70.35	54.25	58.62	4,049.20
Jul 2024	376.15	321.10	361.35	69.58	53.83	64.50	4,455.47
Jun 2024	356.80	268.05	334.40	65.74	47.18	59.69	4,123.18

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 49521.93
48.93 0.10%

S&P 500 6857.17
3.41 0.05%

HANG SENG 26705.95
138.82 0.52%

NIKKEI 225 56467.09
-339.32 -0.60%

FTSE 100 10471.28
24.93 0.24%

NIFTY 25725.40
42.65 0.17%

× Ask Your Question