IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	177.80 Apr 24,2026 EOD	177.24 Apr 24,2026 EOD
Today's Change( )	-7.60 (-4.10%)	-7.39 (-4.00%)
Open( )	185.10	184.70
Prev Close( )	185.40	184.63
Volume	11,602.00	164,396.00
Today's Range( )	185.10 - 176.30	185.00 - 176.25
52-Week Range( )	272.45 - 148.95	272.65 - 148.60
Buy (Size)	N.A	N.A
Sell (Size)	N.A	177.24(×49)

Company Background


Incorporation Year	1950
Registered Office	12A-06 B Wing 13th Flr C-38/39,Bandra Kurla Complex Bandra(E), Mumbai, Maharashtra-400051
Telephone	91-22-61740400/26531310
Fax	91-22-61740401/26531310
Chairman	Murali Sivaraman
Managing Director	Kamal Taneja
Company Secretary	Abhijaat Sinha
Auditor	B S R & Co LLP
Face Value	2
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	TSR Consultants P Ltd C-101 1st Floor,247 Park Vikhroli W,Lal Bahadur Marg,Mumbai - 400 083

Board of Directors


Chairman & Independent Director	Murali Sivaraman
Independent Director	Seema Modi ASHOK KUMAR BARAT
Company Sec. & Compli. Officer	Abhijaat Sinha
Non Executive Director	Axel Glade Thomas Christer Joachim Geust
Managing Director	Kamal Taneja
Whole Time Director	Ramya Mohan Vinit Mahadevan

Balance Sheet

Particulars (Sources Of Funds)	Dec 2025 ( Cr)	Dec 2024 ( Cr)	Dec 2023 ( Cr)	Dec 2022 ( Cr)	Dec 2021 ( Cr)	Dec 2020 ( Cr)
Share Capital	15.11	15.11	15.11	15.11	15.11	15.11
Reserves Total	1278.42	1178.44	1135.35	741.85	700.88	749.80
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	1293.53	1193.55	1150.46	756.96	715.99	764.91
Secured Loans	0.00	0.00	0.00	0.00	50.00	25.00
Unsecured Loans	144.07	148.66	254.57	409.75	358.74	269.61
Total Debt	144.07	148.66	254.57	409.75	408.74	294.61
Other Liabilities	20.20	23.72	18.36	14.58	15.26	17.82
Total Liabilities	1457.80	1365.93	1423.39	1181.29	1139.99	1077.34
APPLICATION OF FUNDS :
Gross Block	1195.00	1159.82	1024.49	1002.03	1030.36	968.19
Less : Accumulated Depreciation	590.81	562.22	541.27	523.23	493.34	407.54
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	604.19	597.60	483.22	478.80	537.02	560.65
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	34.57	40.29	131.12	35.03	42.91	16.50
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	194.30	151.47	79.73	0.00	0.62	18.35
Current Assets, Loans & Advances
Inventories	205.69	250.22	269.89	297.99	347.50	228.78
Sundry Debtors	553.72	570.39	551.00	658.70	629.49	533.80
Cash and Bank Balance	298.93	175.99	312.04	43.18	32.19	67.11
Loans and Advances	51.51	41.62	48.01	62.43	90.38	65.71
Total Current Assets	1109.85	1038.22	1180.94	1062.30	1099.56	895.40
Less : Current Liabilities and Provisions
Current Liabilities	503.92	539.97	534.98	525.48	625.68	466.20
Provisions	37.15	31.16	42.59	43.89	42.58	39.30
Total Current Liabilities & Provisions	541.07	571.13	577.57	569.37	668.26	505.50
Net Current Assets	568.78	467.09	603.37	492.93	431.30	389.90
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	13.39	20.95	32.30	42.36	32.33	18.97
Deferred Tax Liability	18.84	13.95	14.15	13.95	20.70	11.22
Net Deferred Tax	-5.45	7.00	18.15	28.41	11.63	7.75
Other Assets	61.41	102.48	107.80	146.12	116.51	84.19
Total Assets	1457.80	1365.93	1423.39	1181.29	1139.99	1077.34
Contingent Liabilities	40.78	26.02	25.99	31.98	37.83	28.39

Profit and Loss

Particulars(INCOME)	Dec 2025 ( Cr)	Dec 2024 ( Cr)	Dec 2023 ( Cr)	Dec 2022 ( Cr)	Dec 2021 ( Cr)	Dec 2020 ( Cr)
Sales Turnover	2469.41	2521.18	2549.44	2982.92	2625.28	2462.70
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2469.41	2521.18	2549.44	2982.92	2625.28	2462.70
Other Income	36.17	64.52	424.16	17.23	9.37	8.02
Stock Adjustments	-10.15	-17.50	-16.49	-15.84	54.44	10.77
Total Income	2495.43	2568.20	2957.11	2984.31	2689.09	2481.49
EXPENDITURE :
Raw Materials	1620.07	1722.27	1720.22	2167.90	1926.68	1623.21
Power & Fuel Cost	81.59	82.99	87.64	90.82	81.52	77.75
Employee Cost	258.95	254.24	255.47	253.59	257.77	276.05
Other Manufacturing Expenses	80.72	94.64	84.84	104.96	99.43	89.54
Selling & Administrative Expenses	194.89	182.88	154.94	155.48	172.84	136.39
Miscellaneous Expenses	31.47	48.69	73.63	36.63	62.63	36.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	2267.69	2385.71	2376.74	2809.38	2600.87	2238.94
Operating Profit	227.74	182.49	580.37	174.93	88.22	242.55
Interest	17.31	18.17	31.18	32.95	27.63	27.03
Gross Profit	210.43	164.32	549.19	141.98	60.59	215.52
Depreciation	52.16	47.48	49.15	86.05	92.16	97.93
Profit Before Tax	158.27	116.84	500.04	55.93	-31.57	117.59
Tax	26.62	15.32	80.38	17.29	-5.82	22.19
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	13.49	13.55	10.03	-11.00	-3.06	-0.59
Reported Net Profit	118.16	87.97	409.63	49.64	-22.69	95.99
Extraordinary Items	6.68	27.62	285.25	3.04	-25.04	2.19
Adjusted Net Profit	111.48	60.35	124.38	46.60	2.35	93.80
Adjustment below Net Profit	-2.83	-6.56	0.15	-0.63	-2.44	-5.76
P & L Balance brought forward	1018.83	975.18	580.50	539.04	588.14	520.57
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	15.10	37.76	15.10	7.55	22.66	22.66
P & L Balance carried down	1119.06	1018.83	975.18	580.50	540.35	588.14
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	100.00	250.00	100.00	50.00	150.00
Dividend Per Share(Rs)	2.00	2.00	5.00	2.00	1.00	3.00
Earnings Per Share-Unit Curr	15.64	11.64	54.22	6.57	-3.00	12.71
Earnings Per Share(Adj)-Unit Curr	15.64	11.64	54.22	6.57	-3.00	12.71
Book Value-Unit Curr	171.22	157.98	152.28	100.19	94.77	101.25
Book Value(Adj)-Unit Curr	171.22	157.98	152.28	100.19	94.77	101.25

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	599.13	604.93	591.94
Other Operating Income	23.39	19.80	20.29
Other Income	8.12	9.40	6.96
Total Income	630.64	634.13	619.19
Total Expenditure	568.50	569.25	569.64
PBIDT	62.14	64.88	49.55
Interest	7.58	2.90	3.06
PBDT	54.56	61.98	46.49
Depreciation	13.58	12.81	13.09
Tax	6.48	9.02	6.10
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	4.20	3.38	2.36
Reported Profit After Tax	30.30	36.77	24.94
Extra-ordinary Items	0.00	0.00	0.21
Adjusted Profit After Extra-ordinary item	30.30	36.77	24.73
EPS (Unit Curr.)	4.02	4.87	3.30
EPS (Adj) (Unit Curr.)	4.02	4.87	3.30
Calculated EPS (Unit Curr.)	4.01	4.87	3.30
Calculated EPS (Adj) (Unit Curr.)	4.01	4.87	3.30
Calculated EPS (Ann.) (Unit Curr.)	16.04	19.47	13.20
Calculated EPS (Adj) (Ann.) (Unit Curr.)	16.04	19.47	13.20
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	15.11	15.11	15.11
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(%)	10.37	10.73	8.37
PBDTM(%)	9.11	10.25	7.85
PATM(%)	5.06	6.08	4.21

Financial Ratios

Particulars	Dec 2024	Dec 2023	Dec 2022	Dec 2021	Dec 2020
Debt-Equity Ratio	0.17	0.35	0.56	0.47	0.39
Long Term Debt-Equity Ratio	0.17	0.26	0.34	0.29	-0.87
Current Ratio	1.91	1.71	1.40	1.38	0.63
Fixed Assets	2.30	2.52	2.94	2.63	2.76
Inventory	9.69	8.98	9.24	9.11	11.99
Debtors	4.50	4.21	4.63	4.51	4.27
Interest Cover Ratio	5.40	5.14	2.70	0.88	5.35
PBIDTM (%)	5.77	8.21	5.86	4.43	9.85
PBITM (%)	3.89	6.28	2.98	0.92	5.87
PBDTM (%)	5.05	6.99	4.76	3.38	8.75
CPM (%)	4.28	6.81	4.55	3.60	7.87
APATM (%)	2.39	4.88	1.66	0.09	3.90
ROCE (%)	7.03	12.30	7.66	2.19	14.04
RONW (%)	5.15	13.04	6.74	0.32	13.13

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Mar 2026	174.50	148.95	150.15	21.91	18.49	18.79	1,133.96
Feb 2026	200.95	171.65	176.05	26.31	20.59	22.03	1,329.56
Jan 2026	213.35	177.55	179.55	26.79	21.97	22.47	1,356.00
Share Prices Of 2025
Dec 2025	224.40	202.55	211.65	28.97	25.04	26.49	1,598.42
Nov 2025	252.75	217.25	218.85	32.37	26.99	27.39	1,652.80
Oct 2025	272.45	226.00	245.10	34.38	27.98	30.67	1,851.04
Sep 2025	253.25	216.00	233.90	34.30	25.29	29.27	1,766.46
Aug 2025	226.70	203.10	215.45	30.14	24.62	26.96	1,627.12
Jul 2025	243.10	210.90	219.65	31.97	26.30	27.49	1,658.84
Jun 2025	222.95	198.25	211.60	28.42	24.07	26.48	1,598.04
May 2025	218.20	183.80	204.85	28.56	22.45	25.63	1,547.07
Apr 2025	222.00	177.10	190.50	29.64	21.70	23.84	1,438.69
Mar 2025	214.90	170.40	180.95	28.40	20.30	22.64	1,366.57
Feb 2025	238.25	172.85	176.65	31.29	21.17	22.11	1,334.09
Jan 2025	284.90	207.25	225.90	36.60	24.61	28.27	1,706.04
Share Prices Of 2024
Dec 2024	316.05	267.15	272.40	41.17	33.03	34.09	2,057.22
Nov 2024	300.55	259.80	284.80	19.07	15.10	17.29	2,150.86
Oct 2024	410.00	272.00	284.25	25.99	16.26	17.26	2,146.71
Sep 2024	419.90	366.00	385.00	26.76	21.16	23.38	2,907.59
Aug 2024	451.50	374.75	407.35	28.64	20.74	24.73	3,076.39

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 49249.13
-82.20 -0.17%

S&P 500 7185.72
56.32 0.79%

HANG SENG 25978.08
62.87 0.24%

NIKKEI 225 59744.07
603.84 1.02%

FTSE 100 10387.94
-69.07 -0.66%

NIFTY 23897.95
-275.10 -1.14%

× Ask Your Question