IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	207.45 Mar 09,2026 EOD	207.27 Mar 09,2026 EOD
Today's Change( )	-6.50 (-3.04%)	-6.40 (-3.00%)
Open( )	210.00	209.98
Prev Close( )	213.95	213.67
Volume	16,505.00	637,960.00
Today's Range( )	210.00 - 200.40	209.99 - 200.50
52-Week Range( )	366.00 - 149.90	365.70 - 162.05
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1989
Registered Office	Plaza Panchsheel A Wing 5th Fl,501 Hughes Road Grand Road(W), Mumbai, Maharashtra-400007
Telephone	NA
Fax	NA
Chairman	Hemant M Shah
Managing Director	Vyomesh M Shah
Company Secretary	Shivil Kapoor
Auditor	JBTM & Associates LLP
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Link Intime India Pvt Ltd C-13 Pannalal Silk,Mills Cmpd LBS Marg,Bhandup West,Mumbai - 400 078

Board of Directors


Chairman / Executive Director / WTD	Hemant M Shah
Executive Director & MD	Vyomesh M Shah
Independent Non Exe. Director	Bhakti Jaywant Kothare Milin Ramani Kartik Ruparel JIGNESH HANSRAJ GALA
Company Sec. & Compli. Officer	Shivil Kapoor

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	135.60	79.94	76.34	72.74	72.74	72.74
Reserves Total	2471.31	1379.60	1355.67	1328.66	1445.50	1602.70
Equity Share Warrants	34.38	0.00	5.40	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	2641.29	1459.54	1437.41	1401.40	1518.24	1675.44
Secured Loans	208.02	211.81	233.07	277.19	331.86	344.48
Unsecured Loans	60.58	283.55	278.02	280.09	153.47	143.01
Total Debt	268.60	495.36	511.09	557.28	485.33	487.49
Other Liabilities	8.56	8.03	20.36	32.98	43.50	32.35
Total Liabilities	2918.45	1962.93	1968.86	1991.66	2047.07	2195.28
APPLICATION OF FUNDS :
Gross Block	62.09	70.13	71.10	76.88	75.42	99.10
Less : Accumulated Depreciation	33.64	36.96	35.62	39.83	37.70	44.54
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	28.45	33.17	35.48	37.05	37.72	54.56
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	0.00	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	526.00	514.45	1259.35	1378.71	1399.04	1679.17
Current Assets, Loans & Advances
Inventories	1061.65	1111.35	1161.91	1220.74	1224.00	1338.29
Sundry Debtors	213.48	178.30	189.88	231.15	189.78	89.31
Cash and Bank Balance	50.47	41.37	15.53	21.58	13.01	10.98
Loans and Advances	1170.95	758.52	791.17	781.78	845.39	737.53
Total Current Assets	2496.55	2089.54	2158.49	2255.24	2272.18	2176.11
Less : Current Liabilities and Provisions
Current Liabilities	665.14	1159.26	1550.54	1709.42	1715.92	1775.22
Provisions	1.14	1.37	2.23	2.12	6.07	4.07
Total Current Liabilities & Provisions	666.29	1160.63	1552.77	1711.54	1721.99	1779.29
Net Current Assets	1830.26	928.92	605.72	543.71	550.19	396.82
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	140.10	161.21	172.64	153.46	86.45	131.63
Deferred Tax Liability	133.58	113.20	124.37	137.07	65.86	108.63
Net Deferred Tax	6.52	48.01	48.27	16.39	20.59	23.00
Other Assets	527.20	438.38	20.03	15.81	39.52	41.72
Total Assets	2918.44	1962.92	1968.86	1991.67	2047.05	2195.27
Contingent Liabilities	1653.82	1541.64	1046.48	1809.71	1477.91	2476.53

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	272.79	174.38	219.03	182.82	237.76	255.48
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	272.79	174.38	219.03	182.82	237.76	255.48
Other Income	114.40	62.78	15.82	64.43	52.99	36.15
Stock Adjustments	0.10	-49.66	-44.34	31.63	-71.87	171.69
Total Income	387.29	187.50	190.51	278.88	218.88	463.32
EXPENDITURE :
Raw Materials	0.00	0.27	1.51	2.39	0.11	4.72
Power & Fuel Cost	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	7.86	6.96	9.32	9.84	5.77	15.58
Other Manufacturing Expenses	165.94	71.23	87.65	135.87	61.69	127.17
Selling & Administrative Expenses	38.16	20.26	15.22	23.63	13.88	12.90
Miscellaneous Expenses	18.20	35.32	47.66	166.11	231.33	198.82
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	230.15	134.04	161.36	337.84	312.79	359.20
Operating Profit	157.14	53.46	29.16	-58.96	-93.91	104.12
Interest	37.23	44.52	47.54	54.54	60.89	138.71
Gross Profit	119.91	8.94	-18.38	-113.50	-154.80	-34.59
Depreciation	2.11	2.51	2.70	3.18	2.94	3.95
Profit Before Tax	117.80	6.43	-21.08	-116.68	-157.74	-38.54
Tax	0.00	0.00	0.00	0.00	-4.15	2.52
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	41.49	0.26	-31.89	4.21	2.41	18.40
Reported Net Profit	76.31	6.16	10.81	-120.89	-155.99	-59.46
Extraordinary Items	2.04	0.11	0.04	0.26	-42.71	-56.86
Adjusted Net Profit	74.27	6.05	10.77	-121.15	-113.28	-2.60
Adjustment below Net Profit	4.57	0.85	-0.73	4.05	-1.21	0.59
P & L Balance brought forward	408.65	401.64	391.55	508.39	665.59	724.46
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	489.52	408.65	401.64	391.55	508.39	665.59
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	5.63	0.77	1.42	-16.62	-21.45	-8.18
Earnings Per Share(Adj)-Unit Curr	5.63	0.77	1.42	-16.62	-21.45	-8.18
Book Value-Unit Curr	192.25	182.59	187.59	192.67	208.73	230.34
Book Value(Adj)-Unit Curr	192.25	182.59	187.59	192.67	208.73	230.34

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	27.60	112.20	142.07
Other Operating Income	0.00	0.00	0.00
Other Income	41.33	50.45	34.80
Total Income	68.93	162.65	176.87
Total Expenditure	33.54	118.05	114.41
PBIDT	35.39	44.60	62.46
Interest	14.20	14.70	4.49
PBDT	21.19	29.90	57.97
Depreciation	0.56	0.57	0.51
Tax	0.00	2.71	0.04
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-2.37	24.09	-9.89
Reported Profit After Tax	23.00	2.53	67.31
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	23.00	2.53	67.31
EPS (Unit Curr.)	1.62	0.18	4.96
EPS (Adj) (Unit Curr.)	1.62	0.18	4.96
Calculated EPS (Unit Curr.)	1.62	0.18	4.96
Calculated EPS (Adj) (Unit Curr.)	1.62	0.18	4.96
Calculated EPS (Ann.) (Unit Curr.)	6.47	0.71	19.86
Calculated EPS (Adj) (Ann.) (Unit Curr.)	6.47	0.71	19.86
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	142.10	142.10	135.60
Reserve & Surplus	0.00	2672.11	0.00
Face Value	10.00	10.00	10.00
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(%)	128.22	39.75	43.96
PBDTM(%)	76.78	26.65	40.80
PATM(%)	83.33	2.25	47.38

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.19	0.35	0.38	0.36	0.30
Long Term Debt-Equity Ratio	0.01	0.00	0.01	0.02	0.02
Current Ratio	1.75	1.16	1.04	1.03	1.02
Fixed Assets	4.13	2.47	2.96	2.40	2.72
Inventory	0.25	0.15	0.18	0.15	0.19
Debtors	1.39	0.95	1.04	0.87	1.70
Interest Cover Ratio	4.16	1.14	0.56	-1.14	-0.88
PBIDTM (%)	57.60	30.66	13.31	-32.25	-21.25
PBITM (%)	56.83	29.22	12.08	-33.99	-22.49
PBDTM (%)	43.96	5.13	-8.39	-62.08	-46.86
CPM (%)	28.75	4.97	6.17	-64.39	-46.41
APATM (%)	27.97	3.53	4.94	-66.13	-47.64
ROCE (%)	6.35	2.59	1.34	-3.08	-2.52
RONW (%)	3.72	0.43	0.76	-8.28	-7.09

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Feb 2026	253.50	199.95	214.35	50.95	38.08	41.01	3,045.93
Jan 2026	263.00	194.65	205.55	51.28	35.81	39.33	2,920.88
Share Prices Of 2025
Dec 2025	321.00	218.35	247.35	64.31	39.85	47.33	3,514.86
Nov 2025	338.95	297.55	311.20	66.45	55.14	59.54	4,422.17
Oct 2025	326.65	273.90	299.10	63.06	50.91	57.23	4,250.23
Sep 2025	362.70	275.00	276.85	70.94	52.26	52.97	3,934.06
Aug 2025	366.00	328.00	353.10	70.80	59.61	66.43	4,933.47
Jul 2025	340.00	255.20	335.45	64.83	43.51	63.11	4,686.86
Jun 2025	271.80	174.80	269.15	50.11	29.40	49.14	3,649.69
May 2025	195.95	149.90	177.65	37.59	24.75	32.43	2,408.95
Apr 2025	221.20	178.10	179.85	43.51	32.20	32.84	2,438.78
Mar 2025	205.50	171.55	188.30	38.23	30.56	34.38	2,553.36
Feb 2025	280.50	205.25	205.25	634.79	438.83	438.83	2,654.92
Jan 2025	304.45	248.35	273.30	676.71	519.78	584.32	3,535.15
Share Prices Of 2024
Dec 2024	323.75	259.05	265.45	692.19	530.61	567.54	3,433.61
Nov 2024	295.20	263.75	277.80	650.77	555.79	593.94	3,593.36
Oct 2024	333.95	241.80	274.80	746.40	512.31	587.53	3,554.56
Sep 2024	342.15	252.00	327.70	763.78	327.75	700.63	4,238.82
Aug 2024	299.00	245.50	270.80	433.71	306.40	357.80	2,164.66
Jul 2024	255.65	161.00	247.55	348.83	193.71	327.08	1,978.81

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 47518.20
-457.55 -0.95%

S&P 500 6761.35
-90.36 -1.32%

HANG SENG 25408.47
-348.83 -1.35%

NIKKEI 225 52808.52
-2812.32 -5.06%

FTSE 100 10249.54
-35.21 -0.34%

NIFTY 24028.05
-422.40 -1.73%

× Ask Your Question