IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	710.35 Mar 27,2026 EOD	717.40 Mar 27,2026 EOD
Today's Change( )	-81.70 (-10.32%)	-76.60 (-9.65%)
Open( )	795.00	790.00
Prev Close( )	792.05	794.00
Volume	158,893.00	265,685.00
Today's Range( )	795.00 - 710.00	798.50 - 708.50
52-Week Range( )	1,050.50 - 408.63	1,054.25 - 399.50
Buy (Size)	N.A	N.A
Sell (Size)	N.A	717.40(×617)

Company Background


Incorporation Year	1958
Registered Office	Lake Road,Bhandup (W), Mumbai, Maharashtra-400078
Telephone	91-22-25696789
Fax	91-22-25964114
Chairman	Suramya Nevatia
Managing Director	Suramya Nevatia
Company Secretary	NA
Auditor	GMJ & Co
Face Value	2
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Adroit Corp. Services Pvt Ltd 19/20 Jaferbhoy Ind,1st Floor Makwana Rd,Marol Naka,Mumbai - 400 059

Board of Directors


Non Executive Director	Parimal Merchant
Independent Director	Vandan Shah
Whole Time Director	Akshada Nevatia
Independent Director	Ashlesha Bodas
Chairman & Managing Director	Suramya Nevatia
Independent Director	Vishal Pacheriwala

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	3.43	3.43	3.42	3.31	3.31	3.31
Reserves Total	156.60	121.10	108.29	104.13	96.46	92.33
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	160.03	124.53	111.71	107.44	99.77	95.64
Secured Loans	148.72	119.17	94.87	66.78	83.76	89.77
Unsecured Loans	15.54	15.91	9.88	8.21	0.00	0.00
Total Debt	164.26	135.08	104.75	74.99	83.76	89.77
Other Liabilities	5.33	5.28	5.41	5.45	5.50	4.37
Total Liabilities	329.62	264.89	221.87	187.88	189.03	189.78
APPLICATION OF FUNDS :
Gross Block	150.31	131.51	115.71	79.72	68.33	57.06
Less : Accumulated Depreciation	43.24	41.89	36.18	31.65	27.72	24.02
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	107.07	89.62	79.53	48.07	40.61	33.04
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	12.13	22.44	20.72	27.95	19.85	17.98
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.42	0.13	0.13	0.13	0.10	6.10
Current Assets, Loans & Advances
Inventories	120.73	96.72	92.44	77.02	68.54	69.27
Sundry Debtors	109.55	89.16	67.56	67.78	87.74	81.04
Cash and Bank Balance	1.13	1.55	1.39	1.34	1.62	3.03
Loans and Advances	32.33	21.53	24.17	18.30	16.76	23.65
Total Current Assets	263.74	208.95	185.56	164.44	174.67	177.00
Less : Current Liabilities and Provisions
Current Liabilities	79.98	61.61	67.72	55.84	50.01	49.60
Provisions	6.44	4.52	2.69	2.44	1.96	3.15
Total Current Liabilities & Provisions	86.42	66.13	70.41	58.28	51.97	52.75
Net Current Assets	177.32	142.83	115.15	106.16	122.69	124.25
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	6.17	8.66	9.29	5.85	6.59	6.93
Deferred Tax Liability	7.70	6.56	4.58	3.42	2.71	2.24
Net Deferred Tax	-1.53	2.10	4.71	2.43	3.88	4.69
Other Assets	34.21	7.77	1.64	3.14	1.89	3.73
Total Assets	329.62	264.89	221.87	187.88	189.02	189.78
Contingent Liabilities	11.61	11.77	10.95	10.43	18.24	16.76

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	655.37	517.55	359.10	372.10	305.10	299.62
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	655.37	517.55	359.10	372.10	305.10	299.62
Other Income	1.48	0.61	0.26	0.34	0.36	0.48
Stock Adjustments	22.82	-2.77	10.55	0.98	-6.69	12.41
Total Income	679.67	515.39	369.91	373.42	298.77	312.51
EXPENDITURE :
Raw Materials	501.40	381.72	290.29	289.56	229.12	221.87
Power & Fuel Cost	4.85	4.17	2.58	2.26	1.88	1.92
Employee Cost	63.26	52.35	39.07	36.64	32.74	29.80
Other Manufacturing Expenses	3.39	3.41	2.59	1.67	1.41	1.06
Selling & Administrative Expenses	20.75	21.36	14.51	13.14	8.93	12.73
Miscellaneous Expenses	13.86	14.02	16.11	7.40	4.47	6.78
Less : Pre-operative Expenses Capitalised	0.29	0.16	0.17	0.25	0.14	0.12
Total Expenditure	607.22	476.87	364.96	350.42	278.40	274.04
Operating Profit	72.45	38.54	4.96	23.00	20.37	38.46
Interest	13.69	13.40	8.50	7.35	9.18	8.15
Gross Profit	58.76	25.14	-3.54	15.65	11.19	30.31
Depreciation	8.49	7.45	5.14	4.49	3.83	4.07
Profit Before Tax	50.27	17.69	-8.68	11.16	7.36	26.24
Tax	13.12	0.48	0.00	3.13	1.70	6.34
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.12	4.70	-2.32	0.23	0.33	1.42
Reported Net Profit	37.27	12.51	-6.36	7.80	5.33	18.48
Extraordinary Items	0.68	-4.82	-10.73	0.02	0.00	0.01
Adjusted Net Profit	36.59	17.33	4.37	7.78	5.33	18.47
Adjustment below Net Profit	0.00	0.00	0.00	0.10	0.13	-0.31
P & L Balance brought forward	31.88	19.37	26.74	19.50	15.37	0.87
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	2.06	0.00	1.01	0.66	1.33	3.66
P & L Balance carried down	67.09	31.88	19.37	26.74	19.50	15.37
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 %	100.00	60.00	0.00	20.00	20.00	40.00
Dividend Per Share(Rs)	2.00	1.20	0.00	0.40	0.40	0.80
Earnings Per Share-Unit Curr	21.72	7.30	-3.72	4.71	3.22	11.16
Earnings Per Share(Adj)-Unit Curr	10.86	3.65	-1.86	2.36	1.61	5.58
Book Value-Unit Curr	93.24	72.66	65.24	64.87	60.24	57.74
Book Value(Adj)-Unit Curr	46.62	36.33	32.62	32.44	30.12	28.87

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	243.27	227.15	214.77
Other Operating Income	0.00	0.00	0.00
Other Income	0.21	0.13	0.23
Total Income	243.48	227.28	215.00
Total Expenditure	219.08	201.24	190.50
PBIDT	24.40	26.04	24.50
Interest	4.65	3.56	3.62
PBDT	19.75	22.47	20.88
Depreciation	3.40	2.81	2.73
Tax	1.34	5.23	5.51
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.28	-0.31	-0.17
Reported Profit After Tax	13.73	14.75	12.81
Extra-ordinary Items	-1.07	0.00	0.00
Adjusted Profit After Extra-ordinary item	14.80	14.75	12.81
EPS (Unit Curr.)	7.99	8.59	7.47
EPS (Adj) (Unit Curr.)	4.00	4.30	3.74
Calculated EPS (Unit Curr.)	7.99	8.58	7.46
Calculated EPS (Adj) (Unit Curr.)	4.00	4.29	3.73
Calculated EPS (Ann.) (Unit Curr.)	31.95	34.33	29.86
Calculated EPS (Adj) (Ann.) (Unit Curr.)	15.98	17.17	14.93
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	3.44	3.44	3.43
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(%)	10.03	11.46	11.41
PBDTM(%)	8.12	9.89	9.72
PATM(%)	5.64	6.49	5.96

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	1.05	1.02	0.82	0.77	0.89
Long Term Debt-Equity Ratio	0.21	0.22	0.21	0.16	0.13
Current Ratio	1.20	1.23	1.35	1.45	1.42
Fixed Assets	4.65	4.19	3.67	5.03	4.87
Inventory	6.03	5.47	4.24	5.11	4.43
Debtors	6.60	6.60	5.31	4.79	3.62
Interest Cover Ratio	4.67	2.83	1.24	2.52	1.80
PBIDTM (%)	11.05	8.76	4.37	6.18	6.68
PBITM (%)	9.76	7.32	2.94	4.97	5.42
PBDTM (%)	8.97	6.17	2.00	4.21	3.67
CPM (%)	6.98	4.79	2.65	3.30	3.00
APATM (%)	5.69	3.35	1.22	2.10	1.75
ROCE (%)	21.52	15.57	5.15	9.82	8.73
RONW (%)	26.19	14.67	3.99	7.53	5.46

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Feb 2026	759.90	585.35	709.48	77.31	51.78	66.64	2,438.30
Jan 2026	758.00	568.55	626.20	71.87	52.39	58.82	2,152.10
Share Prices Of 2025
Dec 2025	774.05	697.00	755.65	75.36	64.77	70.98	2,596.99
Nov 2025	951.98	699.00	766.00	93.00	64.84	71.95	2,632.56
Oct 2025	945.63	782.03	923.68	90.93	71.49	86.76	3,174.45
Sep 2025	895.00	740.05	816.55	87.05	65.58	76.70	2,806.29
Aug 2025	1,050.50	752.50	756.33	113.31	70.32	71.04	2,599.31
Jul 2025	1,000.58	555.53	919.35	96.22	44.00	86.35	3,159.59
Jun 2025	694.15	605.00	639.85	70.64	54.55	60.02	2,196.31
May 2025	659.60	434.03	644.65	63.53	40.09	60.48	2,212.78
Apr 2025	510.13	408.63	436.83	49.19	36.54	40.98	1,499.42
Mar 2025	542.70	400.58	468.45	55.76	35.53	43.95	1,607.97
Feb 2025	646.68	420.50	422.63	140.75	82.87	83.71	1,450.68
Jan 2025	726.35	511.45	615.90	148.03	92.74	121.99	2,114.10
Share Prices Of 2024
Dec 2024	795.50	631.30	691.78	161.47	118.61	137.02	2,374.54
Nov 2024	639.78	537.50	633.88	130.50	99.59	125.55	2,175.80
Oct 2024	604.00	400.73	579.40	130.21	74.68	114.76	1,988.81
Sep 2024	470.78	394.95	447.80	96.34	77.21	88.57	1,534.87
Aug 2024	505.43	374.93	458.88	104.17	70.44	90.76	1,572.83
Jul 2024	387.50	330.00	375.93	79.00	62.89	74.35	1,288.51

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 45202.56
-778.56 -1.69%

S&P 500 6394.42
-103.74 -1.60%

HANG SENG 24951.89
95.45 0.38%

NIKKEI 225 53412.46
-191.19 -0.36%

FTSE 100 9959.27
-12.90 -0.13%

NIFTY 22819.60
-486.85 -2.09%

× Ask Your Question