IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	26.58 Dec 02,2025 EOD	26.56 Dec 02,2025 EOD
Today's Change( )	2.53 (10.52%)	2.54 (10.57%)
Open( )	24.58	24.50
Prev Close( )	24.05	24.02
Volume	22,097,173.00	243,822,060.00
Today's Range( )	27.46 - 24.03	27.50 - 24.02
52-Week Range( )	47.83 - 21.37	47.85 - 21.97
Buy (Size)	N.A	N.A
Sell (Size)	N.A	26.56(×275385)

Company Background


Incorporation Year	1926
Registered Office	Hincon House Vikhroli (West),Lal Bahadur Shastri Marg, Mumbai, Maharashtra-400083
Telephone	91-22-25751000
Fax	91-22-25777568
Chairman	Ajit Gulabchand
Managing Director	Arjun Dhawan
Company Secretary	Nitesh Kumar Jha
Auditor	Mukund M Chitale & Co
Face Value	1
Market Lot	1
Listing	BSE,Luxembourg,MSEI ,NSEBSE,Luxembourg,MSEI ,NSE
Registrar	TSR Consultants P Ltd C-101 1st Floor,247 Park Vikhroli W,Lal Bahadur Marg,Mumbai - 400 083

Board of Directors


Vice Chairman & Managing Director	Arjun Dhawan
Non Executive & Independent Director	Santosh Janakiram Mahendra Singh Mehta
Nominee	Mukul Sarkar
Non Executive & Independent Director	Mita Dixit Arun Karambelkar
Company Sec. & Compli. Officer	Nitesh Kumar Jha
Non Executive Director	ADITYA PRATAP JAIN
Chairman (Non-Executive)	Ajit Gulabchand
Non Executive & Independent Director	RAMESH NARAYANSWAMY SUBRAMANYAM

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	181.94	151.31	151.31	151.31	151.31	151.31
Reserves Total	1734.10	769.77	569.61	317.02	460.55	1027.43
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	1916.04	921.08	720.92	468.33	611.86	1178.74
Secured Loans	1088.67	1276.45	1489.86	3605.56	3746.73	3213.14
Unsecured Loans	417.07	459.77	467.07	-2259.84	206.44	159.42
Total Debt	1505.74	1736.22	1956.93	1345.72	3953.17	3372.56
Other Liabilities	1307.03	1505.09	1420.71	1530.16	1499.91	1231.01
Total Liabilities	4728.81	4162.39	4098.56	3344.21	6064.94	5782.31
APPLICATION OF FUNDS :
Gross Block	785.46	872.23	925.25	946.03	1108.52	926.72
Less : Accumulated Depreciation	629.38	643.44	625.47	573.71	628.10	581.25
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	156.08	228.79	299.78	372.32	480.42	345.47
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	6.63	0.84	0.12	0.68	1.61	178.41
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	1619.72	1632.06	1591.97	1684.70	1684.57	1632.20
Current Assets, Loans & Advances
Inventories	123.62	126.39	170.43	175.83	187.75	191.83
Sundry Debtors	2365.71	1852.73	2052.92	1764.13	4398.21	1821.97
Cash and Bank Balance	667.80	284.27	263.30	541.86	322.33	168.68
Loans and Advances	2569.93	2421.47	2322.49	5499.40	2634.17	2868.59
Total Current Assets	5727.06	4684.86	4809.14	7981.22	7542.46	5051.07
Less : Current Liabilities and Provisions
Current Liabilities	3996.43	3702.26	3792.78	7580.41	4566.94	5026.57
Provisions	18.13	273.38	494.92	345.36	139.85	120.29
Total Current Liabilities & Provisions	4014.56	3975.64	4287.70	7925.77	4706.79	5146.86
Net Current Assets	1712.50	709.22	521.44	55.45	2835.67	-95.79
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	1370.05	2261.87	2311.91	1909.30	2395.49	2435.48
Deferred Tax Liability	1165.15	1648.78	1569.98	1167.56	1679.50	1998.40
Net Deferred Tax	204.90	613.09	741.93	741.74	715.99	437.08
Other Assets	1028.98	978.39	943.32	489.32	346.68	3284.94
Total Assets	4728.81	4162.39	4098.56	3344.21	6064.94	5782.31
Contingent Liabilities	174.48	238.69	213.54	267.93	523.48	486.65

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	4801.05	5042.78	5222.01	4666.28	2589.74	3646.63
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	4801.05	5042.78	5222.01	4666.28	2589.74	3646.63
Other Income	98.03	293.86	284.52	80.24	52.64	360.91
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	4899.08	5336.64	5506.53	4746.52	2642.38	4007.54
EXPENDITURE :
Raw Materials	564.22	862.02	1009.66	865.07	0.00	690.76
Power & Fuel Cost	128.51	139.08	148.97	137.83	0.00	0.00
Employee Cost	316.72	325.84	323.78	345.92	323.74	413.67
Other Manufacturing Expenses	2539.15	2743.71	2743.83	2281.33	1841.66	1966.58
Selling & Administrative Expenses	294.85	239.11	238.52	223.81	105.11	93.50
Miscellaneous Expenses	24.62	46.36	44.86	23.40	293.64	28.48
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	3868.07	4356.12	4509.62	3877.36	2564.15	3192.99
Operating Profit	1031.01	980.52	996.91	869.16	78.23	814.55
Interest	506.36	542.89	663.97	948.80	829.89	746.15
Gross Profit	524.65	437.63	332.94	-79.64	-751.66	68.40
Depreciation	64.65	67.77	78.05	93.64	91.06	109.37
Profit Before Tax	460.00	369.86	254.89	-173.28	-842.72	-40.97
Tax	-45.78	62.45	1.66	5.96	3.34	0.09
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	420.86	128.84	-0.19	-26.14	-279.61	127.66
Reported Net Profit	84.92	178.57	253.42	-153.10	-566.45	-168.72
Extraordinary Items	0.78	84.31	224.72	2.36	-260.07	193.73
Adjusted Net Profit	84.14	94.26	28.70	-155.46	-306.38	-362.45
Adjustment below Net Profit	-1.23	1.94	1.86	0.73	1.29	-3.16
P & L Balance brought forward	-2049.31	-2229.82	-2485.10	-2332.73	-1767.57	-1595.69
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	-1965.62	-2049.31	-2229.82	-2485.10	-2332.73	-1767.57
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 %	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	0.47	1.18	1.67	-1.01	-3.74	-1.12
Earnings Per Share(Adj)-Unit Curr	0.47	1.18	1.60	-0.97	-3.59	-1.08
Book Value-Unit Curr	10.53	6.09	4.76	3.10	4.04	7.79
Book Value(Adj)-Unit Curr	10.53	6.09	4.57	2.98	3.88	7.48

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	957.79	1068.99	1330.24
Other Operating Income	0.00	0.00	0.00
Other Income	17.74	20.67	28.10
Total Income	975.53	1089.66	1358.34
Total Expenditure	803.56	910.01	917.43
PBIDT	171.97	179.65	440.91
Interest	112.21	114.55	108.54
PBDT	59.76	65.10	332.37
Depreciation	4.64	10.36	15.48
Tax	11.36	7.70	5.45
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	7.08	8.46	83.06
Reported Profit After Tax	36.68	38.58	228.38
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	36.68	38.58	228.38
EPS (Unit Curr.)	0.20	0.21	1.26
EPS (Adj) (Unit Curr.)	0.20	0.21	1.26
Calculated EPS (Unit Curr.)	0.20	0.21	1.26
Calculated EPS (Adj) (Unit Curr.)	0.20	0.21	1.26
Calculated EPS (Ann.) (Unit Curr.)	0.81	0.85	5.02
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.81	0.85	5.02
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	181.95	181.94	181.94
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(%)	17.95	16.81	33.15
PBDTM(%)	6.24	6.09	24.99
PATM(%)	3.83	3.61	17.17

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	1.14	2.25	2.78	4.91	4.09
Long Term Debt-Equity Ratio	0.89	1.99	2.31	2.00	1.42
Current Ratio	1.22	1.18	1.10	1.07	0.95
Fixed Assets	5.79	5.61	5.58	4.54	2.54
Inventory	38.41	33.98	30.16	25.67	13.65
Debtors	2.28	2.58	2.74	1.51	0.83
Interest Cover Ratio	1.91	1.36	1.04	0.82	0.30
PBIDTM (%)	21.47	15.98	14.76	18.63	13.10
PBITM (%)	20.13	14.64	13.26	16.62	9.59
PBDTM (%)	10.93	5.22	2.04	-1.71	-18.94
CPM (%)	3.12	3.21	2.04	-1.27	-8.31
APATM (%)	1.77	1.87	0.55	-3.28	-11.83
ROCE (%)	14.98	11.77	14.32	0.00	0.00
RONW (%)	2.48	3.18	1.68	0.00	0.00

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	29.12	23.17	23.89	66.17	49.61	51.66	4,346.73
Oct 2025	29.49	27.10	28.56	64.78	57.75	61.76	5,196.42
Sep 2025	30.00	25.11	27.10	66.02	53.30	58.60	4,930.78
Aug 2025	28.00	24.31	25.32	63.69	49.53	54.75	4,606.91
Jul 2025	31.35	25.80	26.03	69.88	55.30	56.29	4,735.85
Jun 2025	37.40	29.15	30.54	83.57	56.88	66.04	5,556.40
May 2025	34.30	23.17	33.81	75.24	47.77	73.11	6,151.33
Apr 2025	29.02	21.37	25.67	64.78	39.63	55.51	4,670.36
Mar 2025	28.61	21.98	25.86	63.10	44.82	55.92	4,704.93
Feb 2025	33.95	23.50	23.62	69.74	45.13	45.59	4,297.38
Jan 2025	41.45	28.20	32.07	82.09	52.09	61.90	5,834.76
Share Prices Of 2024
Dec 2024	47.83	36.51	37.85	86.84	67.98	73.06	6,886.37
Nov 2024	43.32	34.52	42.83	78.09	60.04	76.33	7,194.93
Oct 2024	45.05	35.52	40.70	81.89	61.86	72.53	6,837.11
Sep 2024	48.60	41.42	42.02	90.80	73.01	74.89	7,058.86
Aug 2024	56.09	45.57	47.20	105.60	80.59	84.12	7,929.04
Jul 2024	57.46	42.76	55.69	106.28	68.46	99.24	9,354.22
Jun 2024	53.40	31.26	47.65	99.77	49.68	84.91	8,003.75
May 2024	41.90	32.75	36.98	77.42	56.05	65.90	6,211.51
Apr 2024	39.77	31.95	37.83	73.17	53.02	67.41	6,354.29

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 47322.89
-414.54 -0.87%

S&P 500 6835.10
-34.99 -0.51%

HANG SENG 26095.06
61.79 0.24%

NIKKEI 225 49315.01
11.73 0.02%

FTSE 100 9706.66
4.13 0.04%

NIFTY 26032.20
-143.55 -0.55%

× Ask Your Question