IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	364.05 Jan 29,2026 09:27:00	363.00 Jan 29,2026 09:24:52
Today's Change( )	2.30 (0.64%)	0.45 (0.12%)
Open( )	361.80	364.90
Prev Close( )	361.75	362.55
Volume	1,092.00	9,982.00
Today's Range( )	364.55 - 361.80	366.85 - 362.05
52-Week Range( )	609.50 - 331.25	608.95 - 330.95
Buy (Size)	363.70(×5)	363.15(×56)
Sell (Size)	364.70(×13)	363.75(×36)

Company Background


Incorporation Year	1964
Registered Office	Ion House P O Box 6273,Dr E Moses Road Mahalaxmi, Mumbai, Maharashtra-400011
Telephone	91-22-39890909
Fax	91-22-24938737
Chairman	Rajesh Sharma
Managing Director	Indraneel Dutt
Company Secretary	Nikisha Solanki
Auditor	Deloitte Haskins & Sells LLP
Face Value	1
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	TSR Consultants P Ltd C-101 1st Floor,247 Park Vikhroli W,Lal Bahadur Marg,Mumbai - 400 083

Board of Directors


Chairman & Exec. Director	Rajesh Sharma
Managing Director & CEO	Indraneel Dutt
Non-Exec & Non-Independent Dir	M P Patni
Vice Chairman & Executive Dire	Dinesh Sharma Aankur Patni
Independent Non Exe. Director	David Rasquinha SANJAY VITHALRAO JOSHI G Padbhanabhan Amitava Guharoy Alka Arora Misra
Company Sec. & Compli. Officer	Nikisha Solanki

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	14.67	14.67	14.67	14.67	14.67	14.67
Reserves Total	1255.64	1059.68	871.84	780.88	640.43	494.91
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00	-28.13	-28.13	-28.08
Total Shareholders Funds	1270.31	1074.35	886.51	767.42	626.97	481.50
Secured Loans	226.90	47.23	42.77	21.50	23.21	76.86
Unsecured Loans	17.12	12.01	6.54	16.43	17.93	22.87
Total Debt	244.02	59.24	49.31	37.93	41.14	99.73
Other Liabilities	30.67	37.67	29.92	25.55	23.31	23.97
Total Liabilities	1545.00	1171.26	965.74	830.90	691.42	605.20
APPLICATION OF FUNDS :
Gross Block	497.17	425.43	336.28	280.72	254.26	231.04
Less : Accumulated Depreciation	207.36	162.29	132.44	103.49	80.22	54.12
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	289.81	263.14	203.84	177.23	174.04	176.92
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	322.38	60.73	41.95	20.04	14.60	11.51
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	85.95	84.77	59.41	64.28	62.71	62.15
Current Assets, Loans & Advances
Inventories	241.04	188.65	185.55	146.17	102.43	118.01
Sundry Debtors	1125.37	921.73	697.36	508.84	452.83	513.73
Cash and Bank Balance	424.42	534.97	516.96	512.56	486.97	353.70
Loans and Advances	276.54	213.29	183.40	181.14	151.06	149.89
Total Current Assets	2067.38	1858.63	1583.28	1348.70	1193.29	1135.33
Less : Current Liabilities and Provisions
Current Liabilities	1330.85	1148.00	958.14	815.19	774.99	810.87
Provisions	15.51	11.52	10.34	20.59	29.22	20.65
Total Current Liabilities & Provisions	1346.36	1159.52	968.48	835.78	804.21	831.52
Net Current Assets	721.02	699.11	614.80	512.92	389.08	303.81
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	7.32	18.24	15.82	16.01	16.57	13.31
Deferred Tax Liability	0.00	10.42	5.41	7.77	12.37	12.74
Net Deferred Tax	7.32	7.82	10.41	8.24	4.20	0.57
Other Assets	118.51	55.70	35.34	48.20	46.80	50.22
Total Assets	1545.00	1171.26	965.74	830.90	691.43	605.18
Contingent Liabilities	172.24	160.49	78.91	89.61	101.47	106.12

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	2540.06	2180.04	1892.33	1509.36	1401.77	1407.18
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2540.06	2180.04	1892.33	1509.36	1401.77	1407.18
Other Income	51.15	47.04	45.01	46.13	36.78	48.54
Stock Adjustments	14.70	7.28	3.91	14.17	-3.51	14.40
Total Income	2605.91	2234.36	1941.25	1569.66	1435.04	1470.12
EXPENDITURE :
Raw Materials	1649.64	1391.98	1227.90	955.89	894.45	962.68
Power & Fuel Cost	24.68	24.35	23.76	20.39	14.96	14.67
Employee Cost	274.78	241.87	196.49	163.69	141.04	148.59
Other Manufacturing Expenses	122.63	85.88	71.03	70.31	54.96	64.18
Selling & Administrative Expenses	131.75	114.69	86.27	64.37	51.17	66.47
Miscellaneous Expenses	63.14	58.57	50.41	49.64	44.67	41.21
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	2266.62	1917.35	1655.84	1324.28	1201.26	1297.81
Operating Profit	339.29	317.02	285.41	245.38	233.78	172.31
Interest	11.28	9.72	11.48	9.86	11.76	16.09
Gross Profit	328.01	307.30	273.93	235.52	222.02	156.22
Depreciation	39.99	32.95	28.13	26.78	26.14	22.05
Profit Before Tax	288.02	274.35	245.80	208.74	195.88	134.17
Tax	73.00	67.37	62.04	58.07	53.85	36.42
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.53	2.88	-1.38	-3.54	-3.95	-1.36
Reported Net Profit	214.48	204.10	185.14	154.21	145.98	99.12
Extraordinary Items	0.27	0.20	-0.23	0.16	0.01	-0.07
Adjusted Net Profit	214.21	203.90	185.37	154.05	145.97	99.19
Adjustment below Net Profit	-0.09	-0.88	-3.10	-1.47	1.43	17.08
P & L Balance brought forward	978.44	790.60	620.85	531.07	385.54	280.29
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	18.44	15.37	12.29	12.29	1.88	10.94
P & L Balance carried down	1174.40	978.44	790.60	671.51	531.07	385.54
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 %	150.00	150.00	125.00	100.00	100.00	60.00
Dividend Per Share(Rs)	1.50	1.50	12.50	10.00	10.00	6.00
Earnings Per Share-Unit Curr	14.62	13.92	126.23	105.14	99.53	67.58
Earnings Per Share(Adj)-Unit Curr	14.62	13.92	12.62	10.51	9.95	6.76
Book Value-Unit Curr	86.61	73.25	604.43	542.41	446.66	347.44
Book Value(Adj)-Unit Curr	86.61	73.25	60.44	54.24	44.67	34.75

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	678.24	517.83	785.11
Other Operating Income	0.00	0.00	0.00
Other Income	16.48	19.52	15.15
Total Income	694.72	537.35	800.26
Total Expenditure	617.47	461.62	701.83
PBIDT	77.25	75.73	98.43
Interest	2.17	1.66	2.53
PBDT	75.08	74.07	95.90
Depreciation	10.96	11.03	10.66
Tax	15.52	14.56	24.09
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.73	1.60	-3.43
Reported Profit After Tax	47.87	46.88	64.58
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	47.87	46.88	64.58
EPS (Unit Curr.)	3.89	3.81	5.25
EPS (Adj) (Unit Curr.)	3.89	3.81	5.25
Calculated EPS (Unit Curr.)	3.26	3.20	4.40
Calculated EPS (Adj) (Unit Curr.)	3.26	3.20	4.40
Calculated EPS (Ann.) (Unit Curr.)	13.05	12.78	17.61
Calculated EPS (Adj) (Ann.) (Unit Curr.)	13.05	12.78	17.61
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	14.67	14.67	14.67
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(%)	11.39	14.62	12.54
PBDTM(%)	11.07	14.30	12.21
PATM(%)	7.06	9.05	8.23

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.13	0.06	0.05	0.06	0.13
Long Term Debt-Equity Ratio	0.11	0.04	0.02	0.02	0.04
Current Ratio	1.55	1.59	1.58	1.50	1.34
Fixed Assets	5.51	5.72	6.13	5.64	5.78
Inventory	11.82	11.65	11.41	12.14	12.72
Debtors	2.48	2.69	3.14	3.14	2.90
Interest Cover Ratio	26.53	29.23	22.41	22.17	17.66
PBIDTM (%)	13.36	14.54	15.08	16.26	16.68
PBITM (%)	11.78	13.03	13.60	14.48	14.81
PBDTM (%)	12.91	14.10	14.48	15.60	15.84
CPM (%)	10.02	10.87	11.27	11.99	12.28
APATM (%)	8.44	9.36	9.78	10.22	10.41
ROCE (%)	22.04	26.59	28.64	28.72	32.03
RONW (%)	18.30	20.82	22.39	22.12	26.34

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Dec 2025	416.25	331.25	381.00	29.91	20.79	26.09	5,588.00
Nov 2025	407.70	343.95	350.05	28.16	23.42	23.97	5,134.06
Oct 2025	413.80	384.35	400.10	28.53	25.76	27.39	5,868.13
Sep 2025	435.05	400.00	403.65	30.17	27.14	27.64	5,920.20
Aug 2025	469.65	416.50	417.35	32.79	28.46	28.58	6,121.13
Jul 2025	580.65	451.90	465.25	41.37	29.32	31.86	6,823.66
Jun 2025	568.65	472.65	543.25	40.89	29.21	37.20	7,967.66
May 2025	579.00	465.05	544.00	40.77	29.31	37.25	7,978.66
Apr 2025	541.20	401.05	500.10	37.95	23.17	34.24	7,334.80
Mar 2025	518.00	451.30	469.45	36.28	30.56	32.14	6,885.26
Feb 2025	609.50	476.00	499.75	47.34	32.61	35.95	7,329.66
Jan 2025	675.95	526.80	581.95	51.82	35.78	41.86	8,535.26
Share Prices Of 2024
Dec 2024	744.00	631.00	657.15	54.84	43.58	47.27	9,638.19
Nov 2024	722.95	620.95	662.90	53.14	44.30	47.68	9,722.53
Oct 2024	706.00	605.00	703.15	50.99	40.20	50.58	10,312.86
Sep 2024	709.30	632.50	638.40	54.28	45.08	45.92	9,363.20
Aug 2024	739.45	644.00	649.90	54.79	45.90	46.75	9,531.86
Jul 2024	767.00	583.55	695.95	58.99	36.91	50.06	10,207.26
Jun 2024	590.30	407.00	575.10	43.58	24.62	41.37	8,434.80
May 2024	575.00	454.00	511.65	42.50	28.44	36.80	7,504.20

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 Powered By CMOTS Infotech ( ISO 9001:2015 Certified )

DJIA 49020.90
-412.51 -0.83%

S&P 500 6999.25
28.02 0.40%

HANG SENG 27826.91
699.95 2.58%

NIKKEI 225 53273.44
-60.10 -0.11%

FTSE 100 10178.80
-29.00 -0.28%

NIFTY 25280.55
-62.20 -0.25%

× Ask Your Question