IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	4,776.95 Mar 10,2026 EOD
Today's Change( )	-33.10 (-0.69%)
Open( )	4,848.00
Prev Close( )	4,810.05
Volume	3,620.00
Today's Range( )	4,850.00 - 4,756.00
52-Week Range( )	6,660.00 - 2,502.05
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1986
Registered Office	Mehta House Plot No 64,Road No 13 MIDC Andheri(E), Mumbai, Maharashtra-400093
Telephone	91-22-66762727
Fax	91-22-66762737/66762738
Chairman	Sebastien Roussel
Managing Director	Michael Kotas
Company Secretary	Nidhi Narayan Salampuria
Auditor	S R B C & Co LLP
Face Value	10
Market Lot	1
Listing	BSEBSE
Registrar	Bigshare Services Pvt Ltd Office No S6-2,Pinnacle Busine.Park,Mahakali Caves Road,Mumbai - 400093

Board of Directors


Non-Executive & Non-Independent Director	Yves Honhon
Non Executive & Independent Director	Roma Balwani Nandkumar Dhekne
Chairman (Non-Executive)	Sebastien Roussel
Managing Director	Michael Kotas
Independent Director	Anupam Vaidya Anjali Rajesh Gupta
Non Executive Director	Vivek Bhide
Additional Director	Anand Sen
Company Sec. & Compli. Officer	Nidhi Narayan Salampuria

Balance Sheet

Particulars (Sources Of Funds)	Dec 2024 ( Cr)	Dec 2023 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Share Capital	4.94	4.94	4.94	4.94	4.94	4.94
Reserves Total	196.21	206.45	187.41	175.36	170.32	202.44
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	201.15	211.39	192.35	180.30	175.26	207.38
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	4.59	1.43	0.22	0.02	0.17	0.38
Total Debt	4.59	1.43	0.22	0.02	0.17	0.38
Other Liabilities	31.48	38.72	12.77	10.06	9.00	8.49
Total Liabilities	237.22	251.54	205.34	190.38	184.43	216.25
APPLICATION OF FUNDS :
Gross Block	101.76	93.00	86.32	83.09	81.36	80.69
Less : Accumulated Depreciation	44.47	40.01	36.45	31.91	27.35	22.32
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	57.29	52.99	49.87	51.18	54.01	58.37
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	4.79	0.72	1.55	0.66	0.34	0.84
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.00	0.00	0.00	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	20.59	18.66	23.23	9.78	14.29	14.07
Sundry Debtors	195.88	209.64	133.50	120.45	127.65	77.85
Cash and Bank Balance	62.53	130.46	118.51	47.55	35.02	58.60
Loans and Advances	148.64	291.69	484.31	61.92	209.59	192.16
Total Current Assets	427.63	650.46	759.55	239.71	386.55	342.69
Less : Current Liabilities and Provisions
Current Liabilities	326.43	567.57	637.87	144.19	264.88	223.65
Provisions	14.41	7.67	4.77	5.82	8.76	9.45
Total Current Liabilities & Provisions	340.84	575.24	642.64	150.01	273.64	233.11
Net Current Assets	86.79	75.22	116.91	89.70	112.91	109.58
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	8.13	2.83	3.56	0.00	0.00	2.98
Deferred Tax Liability	4.69	3.72	6.32	0.00	0.00	4.33
Net Deferred Tax	3.44	-0.89	-2.76	0.00	0.00	-1.35
Other Assets	84.92	123.50	39.77	48.84	17.17	48.80
Total Assets	237.23	251.54	205.35	190.38	184.43	216.25
Contingent Liabilities	231.42	216.80	216.13	208.08	198.34	188.77

Profit and Loss

Particulars(INCOME)	Dec 2024 ( Cr)	Dec 2023 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	388.73	666.63	483.70	382.78	198.06	371.57
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	388.73	666.63	483.70	382.78	198.06	371.57
Other Income	4.88	6.19	16.61	6.45	2.30	15.19
Stock Adjustments	1.47	-1.56	4.52	-2.05	1.51	1.25
Total Income	395.08	671.26	504.83	387.18	201.87	388.01
EXPENDITURE :
Raw Materials	246.14	496.06	336.55	265.36	131.66	209.40
Power & Fuel Cost	2.33	1.93	2.35	1.93	1.79	2.34
Employee Cost	62.07	50.49	56.53	49.76	47.60	59.46
Other Manufacturing Expenses	41.22	46.08	44.63	31.78	17.58	49.57
Selling & Administrative Expenses	23.22	38.90	32.19	11.17	10.45	24.89
Miscellaneous Expenses	19.00	5.55	9.32	11.25	17.77	4.67
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	393.98	639.00	481.57	371.24	226.86	350.33
Operating Profit	1.09	32.25	23.25	15.94	-24.99	37.67
Interest	2.28	2.33	1.93	6.85	0.19	3.09
Gross Profit	-1.19	29.92	21.32	9.09	-25.18	34.58
Depreciation	5.97	3.85	5.15	4.66	5.03	5.67
Profit Before Tax	-7.16	26.07	16.17	4.43	-30.21	28.91
Tax	2.08	6.25	0.59	-0.08	-1.15	5.67
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-3.87	-1.82	2.70	-0.13	0.00	-0.50
Reported Net Profit	-5.38	21.64	12.89	4.64	-29.06	23.75
Extraordinary Items	-0.18	0.63	-0.42	-4.31	-0.72	-0.69
Adjusted Net Profit	-5.20	21.01	13.31	8.95	-28.34	24.44
Adjustment below Net Profit	-0.56	-0.13	0.20	0.36	-0.89	-2.02
P & L Balance brought forward	101.04	82.00	69.91	64.91	97.32	80.54
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	3.46	2.47	0.99	0.00	2.47	4.94
P & L Balance carried down	91.64	101.04	82.00	69.91	64.91	97.32
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 %	70.00	70.00	50.00	20.00	0.00	50.00
Dividend Per Share(Rs)	7.00	7.00	5.00	2.00	0.00	5.00
Earnings Per Share-Unit Curr	-10.90	58.43	26.10	9.40	-58.86	48.09
Earnings Per Share(Adj)-Unit Curr	-10.90	58.43	26.10	9.40	-58.86	48.09
Book Value-Unit Curr	407.37	428.11	389.55	365.13	354.93	419.98
Book Value(Adj)-Unit Curr	407.37	428.11	389.55	365.13	354.93	419.98

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	102.07	96.98	82.12
Other Operating Income	0.00	0.00	0.00
Other Income	2.67	2.44	2.57
Total Income	104.74	99.42	84.69
Total Expenditure	103.37	85.67	80.19
PBIDT	1.37	13.75	4.50
Interest	1.67	0.29	0.65
PBDT	-0.30	13.47	3.85
Depreciation	1.56	1.55	1.53
Tax	0.35	0.99	0.02
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-2.63	2.00	0.58
Reported Profit After Tax	0.42	8.92	1.72
Extra-ordinary Items	-11.06	0.00	0.00
Adjusted Profit After Extra-ordinary item	11.48	8.92	1.72
EPS (Unit Curr.)	0.86	18.06	3.48
EPS (Adj) (Unit Curr.)	0.86	18.06	3.48
Calculated EPS (Unit Curr.)	0.85	18.06	3.48
Calculated EPS (Adj) (Unit Curr.)	0.85	18.06	3.48
Calculated EPS (Ann.) (Unit Curr.)	3.41	72.26	13.93
Calculated EPS (Adj) (Ann.) (Unit Curr.)	3.41	72.26	13.93
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	4.94	4.94	4.94
Reserve & Surplus	0.00	0.00	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(%)	1.34	14.18	5.48
PBDTM(%)	-0.29	13.89	4.69
PATM(%)	0.41	9.20	2.09

Financial Ratios

Particulars	Dec 2024	Dec 2023	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.01	0.00	0.00	0.00	0.00
Long Term Debt-Equity Ratio	0.01	0.00	0.00	0.00	0.00
Current Ratio	1.18	1.15	1.25	1.48	1.43
Fixed Assets	3.99	9.91	5.71	4.66	2.44
Inventory	19.81	42.44	29.31	31.81	13.97
Debtors	1.92	5.18	3.81	3.09	1.93
Interest Cover Ratio	-2.14	12.19	9.38	2.28	-158.00
PBIDTM (%)	0.28	4.84	4.81	5.29	-12.62
PBITM (%)	-1.26	4.26	3.74	4.07	-15.16
PBDTM (%)	-0.31	4.49	4.41	3.50	-12.71
CPM (%)	0.15	3.82	3.73	3.56	-12.13
APATM (%)	-1.38	3.25	2.66	2.34	-14.67
ROCE (%)	-2.00	16.58	9.15	8.32	-14.98
RONW (%)	-2.61	14.29	6.92	5.03	-15.19

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Feb 2026	5,240.00	4,610.10	5,099.20	0.00	0.00	0.00	2,517.89
Jan 2026	5,940.00	4,781.00	4,793.85	0.00	0.00	0.00	2,367.11
Share Prices Of 2025
Dec 2025	5,612.00	4,525.00	5,268.95	0.00	0.00	0.00	2,601.71
Nov 2025	5,944.00	5,012.00	5,118.35	0.00	0.00	0.00	2,527.35
Oct 2025	6,660.00	5,052.05	5,214.25	0.00	0.00	0.00	2,574.70
Sep 2025	6,385.85	4,321.00	5,927.35	0.00	0.00	0.00	2,926.81
Aug 2025	4,795.00	4,012.15	4,345.10	0.00	0.00	0.00	2,145.53
Jul 2025	5,319.90	3,402.10	4,305.85	0.00	0.00	0.00	2,126.15
Jun 2025	3,990.00	3,150.00	3,432.10	0.00	0.00	0.00	1,694.71
May 2025	3,727.00	2,619.90	3,629.85	0.00	0.00	0.00	1,792.35
Apr 2025	3,110.05	2,645.00	2,837.80	0.00	0.00	0.00	1,401.25
Mar 2025	3,280.05	2,425.05	2,876.00	0.00	0.00	0.00	1,420.12
Feb 2025	3,758.00	2,383.00	2,597.85	0.00	0.00	0.00	1,282.77
Jan 2025	4,376.00	3,300.00	3,677.45	0.00	0.00	0.00	1,815.86
Share Prices Of 2024
Dec 2024	5,039.00	4,105.00	4,184.50	0.00	0.00	0.00	2,066.23
Nov 2024	5,438.90	4,600.00	4,891.00	131.28	105.04	114.95	2,415.08
Oct 2024	6,100.00	4,650.05	5,011.80	149.76	107.61	117.79	2,474.73
Sep 2024	6,300.00	5,000.00	5,744.60	156.47	116.88	135.01	2,836.58
Aug 2024	5,624.00	4,551.00	5,084.70	139.77	104.45	119.50	2,510.73
Jul 2024	6,399.00	5,500.05	5,909.25	157.08	127.24	138.88	2,917.88

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 47737.88
215.33 0.45%

S&P 500 6814.47
53.45 0.79%

HANG SENG 25959.90
551.43 2.17%

NIKKEI 225 54146.56
1417.84 2.69%

FTSE 100 10249.54
-35.21 -0.34%

NIFTY 24261.60
233.55 0.97%

× Ask Your Question