IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	116.65 Dec 12,2025 09:49:00	116.63 Dec 12,2025 09:44:59
Today's Change( )	0.65 (0.56%)	0.85 (0.73%)
Open( )	116.00	117.10
Prev Close( )	116.00	115.78
Volume	1,302.00	26,030.00
Today's Range( )	117.25 - 116.00	117.50 - 116.09
52-Week Range( )	231.60 - 107.50	231.30 - 107.68
Buy (Size)	116.55(×378)	116.63(×222)
Sell (Size)	116.75(×365)	116.73(×1)

Company Background


Incorporation Year	1985
Registered Office	No 4/1-2 Crescent Road,, Bangalore, Karnataka-560001
Telephone	91-80-22378000
Fax	91-80-41479384/22378059
Chairman	D K Himatsingka
Managing Director	Shrikant Himatsingka
Company Secretary	D BINDU
Auditor	MSKA & Associates
Face Value	5
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


Chairman & Exec. Director	D K Himatsingka
Vice Chairman & M.D.	Shrikant Himatsingka
Independent Non Exe. Director	Harminder Sahni Sandhya Vasudevan Ravi Kumar
Non Executive Director / Nominee	Manish Joshi
Asst. GM / Company Secretary / Compliance Officer	D BINDU

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	62.87	49.23	49.23	49.23	49.23	49.23
Reserves Total	2245.88	1736.16	1618.06	1660.80	1509.95	1440.29
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	2308.75	1785.39	1667.29	1710.03	1559.18	1489.52
Secured Loans	2416.83	2647.28	2610.32	2641.96	2326.89	2468.75
Unsecured Loans	125.60	102.99	0.00	0.00	0.00	9.59
Total Debt	2542.43	2750.27	2610.32	2641.96	2326.89	2478.34
Other Liabilities	70.78	251.10	265.67	286.00	309.10	312.15
Total Liabilities	4921.96	4786.76	4543.28	4637.99	4195.17	4280.01
APPLICATION OF FUNDS :
Gross Block	3249.38	3436.67	3410.39	3408.66	3267.03	3078.60
Less : Accumulated Depreciation	1279.31	1212.93	1081.77	971.34	848.41	725.07
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1970.07	2223.74	2328.62	2437.32	2418.62	2353.53
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	12.90	32.21	29.88	44.28	141.56	172.26
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	1002.02	975.34	966.09	968.87	888.80	588.42
Current Assets, Loans & Advances
Inventories	487.48	408.17	227.70	411.01	333.23	422.11
Sundry Debtors	1806.46	1570.63	1275.88	951.39	663.12	493.44
Cash and Bank Balance	106.34	158.21	101.22	162.74	124.10	162.01
Loans and Advances	447.61	424.36	362.31	492.19	365.38	332.97
Total Current Assets	2847.89	2561.38	1967.11	2017.34	1485.82	1410.53
Less : Current Liabilities and Provisions
Current Liabilities	913.97	911.26	721.46	742.78	711.82	493.02
Provisions	34.41	47.87	10.72	59.36	30.00	34.05
Total Current Liabilities & Provisions	948.38	959.13	732.18	802.13	741.82	527.07
Net Current Assets	1899.51	1602.25	1234.94	1215.21	744.00	883.46
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	215.41	218.21	230.75	205.00	206.71	199.81
Deferred Tax Liability	243.15	324.49	317.76	308.25	280.73	250.06
Net Deferred Tax	-27.74	-106.28	-87.01	-103.25	-74.02	-50.25
Other Assets	65.19	59.52	70.76	75.56	76.21	332.59
Total Assets	4921.95	4786.78	4543.28	4638.00	4195.17	4280.01
Contingent Liabilities	33.83	66.88	265.50	224.56	280.73	453.32

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	2220.49	2549.10	2052.74	2858.98	1681.91	1600.76
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2220.49	2549.10	2052.74	2858.98	1681.91	1600.76
Other Income	47.27	26.75	77.40	19.94	28.05	87.25
Stock Adjustments	78.85	186.60	-144.25	49.98	-77.30	56.58
Total Income	2346.61	2762.45	1985.89	2928.90	1632.66	1744.59
EXPENDITURE :
Raw Materials	1216.87	1439.87	1033.52	1648.27	766.20	703.79
Power & Fuel Cost	233.47	263.09	236.72	270.70	125.92	135.42
Employee Cost	244.52	276.63	240.21	277.16	206.12	204.04
Other Manufacturing Expenses	57.79	74.39	55.46	97.02	70.84	100.71
Selling & Administrative Expenses	101.81	164.09	115.44	138.24	97.84	117.61
Miscellaneous Expenses	22.98	23.51	14.27	12.95	24.16	21.80
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1877.44	2241.58	1695.61	2444.35	1291.07	1283.37
Operating Profit	469.17	520.88	290.28	484.55	341.59	461.22
Interest	268.31	240.67	214.58	146.86	151.39	151.65
Gross Profit	200.86	280.21	75.70	337.69	190.20	309.57
Depreciation	115.76	116.04	118.04	113.85	108.87	91.12
Profit Before Tax	85.10	164.17	-42.34	223.84	81.33	218.45
Tax	27.89	50.58	0.00	42.74	14.98	39.01
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-89.47	-1.81	-12.15	26.77	12.59	32.80
Reported Net Profit	146.69	115.40	-30.20	154.33	53.75	146.64
Extraordinary Items	-0.05	-3.97	16.48	-0.84	-0.14	-6.51
Adjusted Net Profit	146.74	119.37	-46.68	155.17	53.89	153.15
Adjustment below Net Profit	2.11	-2.52	2.52	0.00	0.00	-2.10
P & L Balance brought forward	1285.25	1172.38	1204.97	1058.85	1010.01	924.84
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	2.46	0.00	4.92	4.92	4.92	59.37
P & L Balance carried down	1431.58	1285.25	1172.38	1208.25	1058.85	1010.01
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 %	5.00	5.00	0.00	10.00	10.00	10.00
Dividend Per Share(Rs)	0.25	0.25	0.00	0.50	0.50	0.50
Earnings Per Share-Unit Curr	11.67	11.72	-3.07	15.67	5.46	14.89
Earnings Per Share(Adj)-Unit Curr	11.67	11.72	-3.07	15.67	5.46	14.89
Book Value-Unit Curr	183.61	181.34	169.34	173.68	158.36	151.29
Book Value(Adj)-Unit Curr	183.61	181.34	169.34	173.68	158.36	151.29

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	479.24	503.84	516.61
Other Operating Income	0.00	0.00	0.00
Other Income	68.43	3.65	6.27
Total Income	547.68	507.50	522.88
Total Expenditure	390.14	404.67	410.23
PBIDT	157.54	102.83	112.65
Interest	67.29	64.31	66.37
PBDT	90.25	38.52	46.28
Depreciation	29.06	29.67	28.76
Tax	10.87	4.84	9.05
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	10.52	-1.75	-87.02
Reported Profit After Tax	39.80	5.75	95.49
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	39.80	5.75	95.49
EPS (Unit Curr.)	3.17	0.46	7.59
EPS (Adj) (Unit Curr.)	3.17	0.46	7.59
Calculated EPS (Unit Curr.)	3.17	0.46	7.59
Calculated EPS (Adj) (Unit Curr.)	3.17	0.46	7.59
Calculated EPS (Ann.) (Unit Curr.)	12.66	1.83	30.38
Calculated EPS (Adj) (Ann.) (Unit Curr.)	12.66	1.83	30.38
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	62.87	62.87	62.87
Reserve & Surplus	2278.38	0.00	0.00
Face Value	5.00	5.00	5.00
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(%)	32.87	20.41	21.81
PBDTM(%)	18.83	7.65	8.96
PATM(%)	8.30	1.14	18.48

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	1.29	1.55	1.56	1.52	1.58
Long Term Debt-Equity Ratio	0.72	0.87	0.87	0.85	0.90
Current Ratio	1.21	1.06	0.99	0.91	0.86
Fixed Assets	0.66	0.74	0.60	0.86	0.53
Inventory	4.96	8.02	6.43	7.68	4.45
Debtors	1.32	1.79	1.84	3.54	2.91
Interest Cover Ratio	1.32	1.68	0.73	2.52	1.54
PBIDTM (%)	21.13	20.43	13.34	16.95	20.31
PBITM (%)	15.92	15.88	7.59	12.97	13.84
PBDTM (%)	9.05	10.99	2.88	11.81	11.31
CPM (%)	11.82	9.08	3.48	9.38	9.67
APATM (%)	6.61	4.53	-2.27	5.40	3.20
ROCE (%)	7.28	8.68	3.39	8.39	5.49
RONW (%)	7.17	6.68	-2.76	9.44	3.53

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	129.35	115.35	125.45	11.15	9.59	10.75	1,577.44
Oct 2025	129.05	113.20	122.85	11.44	9.65	10.53	1,544.74
Sep 2025	134.65	114.90	119.55	12.11	9.72	10.24	1,503.25
Aug 2025	139.40	115.50	115.95	12.54	9.86	9.94	1,457.98
Jul 2025	164.65	137.40	139.25	14.57	11.62	11.93	1,750.96
Jun 2025	156.85	135.70	154.75	13.96	11.03	13.26	1,945.86
May 2025	168.85	136.80	150.85	15.17	11.66	12.93	1,896.82
Apr 2025	159.90	132.95	140.35	13.78	11.25	12.03	1,764.79
Mar 2025	162.00	107.50	140.90	14.75	8.47	12.07	1,771.71
Feb 2025	172.15	111.00	113.00	18.90	11.49	11.90	1,420.89
Jan 2025	207.90	147.35	159.70	22.56	14.82	16.82	2,008.10
Share Prices Of 2024
Dec 2024	231.60	181.00	188.50	25.81	17.77	19.86	2,370.24
Nov 2024	183.05	146.00	180.50	19.55	15.28	19.01	2,269.65
Oct 2024	177.75	130.65	170.20	19.60	10.69	17.93	2,140.13
Sep 2024	171.35	137.35	147.65	15.01	10.80	12.18	1,453.72
Aug 2024	157.90	121.30	148.05	13.29	9.05	12.21	1,457.66
Jul 2024	159.50	127.55	151.20	13.88	10.09	12.47	1,488.67
Jun 2024	144.00	117.00	138.80	12.36	9.60	11.45	1,366.59
May 2024	145.30	125.60	126.95	12.19	10.25	10.47	1,249.91
Apr 2024	148.40	123.65	143.20	12.68	9.32	11.81	1,409.91

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 48727.83
649.07 1.35%

S&P 500 6922.99
15.31 0.22%

HANG SENG 25530.52
-10.26 -0.04%

NIKKEI 225 50166.54
-436.26 -0.86%

FTSE 100 9710.82
55.29 0.57%

NIFTY 26024.85
126.30 0.49%

× Ask Your Question