IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	984.55 Apr 29,2026 EOD	985.30 Apr 29,2026 EOD
Today's Change( )	-5.05 (-0.51%)	-3.75 (-0.38%)
Open( )	999.05	989.00
Prev Close( )	989.60	989.05
Volume	14,587.00	179,298.00
Today's Range( )	1,009.20 - 973.10	1,008.90 - 980.95
52-Week Range( )	1,028.00 - 668.65	1,028.30 - 666.65
Buy (Size)	N.A	985.30(×35)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1960
Registered Office	Office No 601 Runwal R-Square,LBS Marg Mulund (West), Mumbai, Maharashtra-400080
Telephone	91-022-66588787
Fax	91-022-66588788
Chairman	Gaurav Swarup
Managing Director	Rajeev Jain
Company Secretary	Ms. Shraddha Kavathekar
Auditor	Price Waterhouse Chartered Accountants LLP
Face Value	2
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


Chairman & Non Executive Dir.	Gaurav Swarup
Non-Exec & Non-Independent Dir	Matthias Schmitz
Independent Non Exe. Director	Sharmila Barua
Non-Exec & Non-Independent Dir	Stephan Bross
Executive Director & MD	Rajeev Jain
Independent Non Exe. Director	Ulhas N Yargop Vishal Kampani Udaymitra Chandrakant Muktibodh
Company Sec. & Compli. Officer	Ms. Shraddha Kavathekar

Balance Sheet

Particulars (Sources Of Funds)	Dec 2024 ( Cr)	Dec 2023 ( Cr)	Dec 2022 ( Cr)	Dec 2021 ( Cr)	Dec 2020 ( Cr)	Dec 2019 ( Cr)
Share Capital	34.81	34.81	34.81	34.81	34.81	34.81
Reserves Total	1390.28	1213.04	1058.26	929.28	811.62	745.91
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	1425.09	1247.85	1093.07	964.09	846.43	780.72
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	3.44	3.24	2.88	2.99	61.57	60.00
Total Debt	3.44	3.24	2.88	2.99	61.57	60.00
Other Liabilities	56.98	43.70	43.31	51.67	45.35	42.44
Total Liabilities	1485.51	1294.79	1139.26	1018.75	953.35	883.16
APPLICATION OF FUNDS :
Gross Block	987.12	923.64	821.53	741.34	723.14	683.92
Less : Accumulated Depreciation	548.65	504.65	471.45	430.70	404.72	376.64
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	438.47	418.99	350.08	310.64	318.42	307.28
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	54.66	32.40	25.14	39.18	25.10	34.49
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	6.32	6.32	6.32	6.32	6.32	6.32
Current Assets, Loans & Advances
Inventories	642.82	642.63	561.09	423.08	360.88	324.84
Sundry Debtors	650.27	491.72	403.65	277.98	266.76	296.18
Cash and Bank Balance	323.45	274.55	260.99	354.50	403.32	290.00
Loans and Advances	87.14	57.21	48.06	64.63	60.26	76.00
Total Current Assets	1703.69	1466.12	1273.79	1120.20	1091.21	987.02
Less : Current Liabilities and Provisions
Current Liabilities	736.64	661.60	583.92	488.04	474.87	456.71
Provisions	63.32	53.75	50.29	55.84	67.77	47.97
Total Current Liabilities & Provisions	799.96	715.35	634.21	543.88	542.64	504.68
Net Current Assets	903.72	750.77	639.58	576.32	548.57	482.34
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	29.47	26.17	24.66	30.32	26.57	22.57
Deferred Tax Liability	10.34	8.39	7.97	8.35	9.75	10.64
Net Deferred Tax	19.13	17.78	16.69	21.97	16.82	11.93
Other Assets	63.21	68.53	101.46	64.32	38.14	40.79
Total Assets	1485.50	1294.79	1139.27	1018.74	953.37	883.16
Contingent Liabilities	192.21	187.22	176.54	118.47	57.36	71.58

Profit and Loss

Particulars(INCOME)	Dec 2024 ( Cr)	Dec 2023 ( Cr)	Dec 2022 ( Cr)	Dec 2021 ( Cr)	Dec 2020 ( Cr)	Dec 2019 ( Cr)
Sales Turnover	2533.09	2247.24	1821.96	1497.29	1208.12	1293.91
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2533.09	2247.24	1821.96	1497.29	1208.12	1293.91
Other Income	41.49	36.27	45.42	36.38	32.30	36.87
Stock Adjustments	37.99	-17.91	75.01	64.16	27.81	9.51
Total Income	2612.57	2265.60	1942.39	1597.83	1268.23	1340.29
EXPENDITURE :
Raw Materials	1460.14	1259.60	1063.01	856.59	648.33	707.82
Power & Fuel Cost	22.74	24.61	24.78	21.50	17.97	24.23
Employee Cost	313.52	269.68	243.90	215.38	186.24	177.18
Other Manufacturing Expenses	184.52	195.23	154.62	135.11	92.07	113.54
Selling & Administrative Expenses	173.54	120.31	109.15	74.39	70.49	80.53
Miscellaneous Expenses	79.09	66.33	54.85	49.01	53.03	48.37
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	2233.54	1935.75	1650.31	1351.98	1068.13	1151.68
Operating Profit	379.03	329.85	292.08	245.85	200.09	188.61
Interest	2.72	5.29	6.13	5.04	3.39	5.31
Gross Profit	376.31	324.56	285.95	240.81	196.70	183.30
Depreciation	54.32	49.68	45.26	43.53	41.77	45.72
Profit Before Tax	321.99	274.88	240.69	197.28	154.93	137.58
Tax	81.51	72.16	53.85	56.05	61.22	33.77
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.42	-1.90	7.57	-5.37	-3.62	5.98
Reported Net Profit	240.90	204.61	179.27	146.60	97.34	97.83
Extraordinary Items	0.47	0.16	1.00	-0.26	-0.61	9.10
Adjusted Net Profit	240.43	204.45	178.27	146.86	97.95	88.73
Adjustment below Net Profit	-2.75	2.38	-6.78	0.64	-3.77	-9.48
P & L Balance brought forward	1104.18	949.41	820.43	702.77	637.05	569.59
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	60.91	52.21	43.51	29.59	27.85	20.89
P & L Balance carried down	1281.42	1104.18	949.41	820.43	702.77	637.05
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 %	200.00	175.00	150.00	125.00	85.00	80.00
Dividend Per Share(Rs)	4.00	17.50	15.00	12.50	8.50	8.00
Earnings Per Share-Unit Curr	13.84	58.78	51.50	42.12	27.96	28.10
Earnings Per Share(Adj)-Unit Curr	13.84	11.76	10.30	8.42	5.59	5.62
Book Value-Unit Curr	81.88	358.49	314.03	276.97	243.17	224.29
Book Value(Adj)-Unit Curr	81.88	71.70	62.81	55.39	48.63	44.86

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	784.00	649.50	666.70
Other Operating Income	0.00	0.00	0.00
Other Income	16.40	18.50	18.50
Total Income	800.40	668.00	685.20
Total Expenditure	679.90	564.80	575.30
PBIDT	120.50	103.20	109.90
Interest	0.80	0.70	0.70
PBDT	119.70	102.50	109.20
Depreciation	15.60	14.70	14.00
Tax	38.00	24.00	23.40
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-11.70	-1.20	-0.90
Reported Profit After Tax	77.80	65.00	72.70
Extra-ordinary Items	-16.19	0.00	0.00
Adjusted Profit After Extra-ordinary item	93.99	65.00	72.70
EPS (Unit Curr.)	4.47	3.74	4.17
EPS (Adj) (Unit Curr.)	4.47	3.74	4.17
Calculated EPS (Unit Curr.)	4.47	3.74	4.18
Calculated EPS (Adj) (Unit Curr.)	4.47	3.74	4.18
Calculated EPS (Ann.) (Unit Curr.)	17.89	14.94	16.71
Calculated EPS (Adj) (Ann.) (Unit Curr.)	17.89	14.94	16.71
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	34.80	34.80	34.80
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(%)	15.37	15.89	16.48
PBDTM(%)	15.27	15.78	16.38
PATM(%)	9.92	10.01	10.90

Financial Ratios

Particulars	Dec 2024	Dec 2023	Dec 2022	Dec 2021	Dec 2020
Debt-Equity Ratio	0.00	0.00	0.00	0.04	0.07
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	2.10	2.04	2.05	1.94	1.79
Fixed Assets	2.65	2.58	2.33	2.04	1.72
Inventory	3.94	3.73	3.70	3.82	3.52
Debtors	4.44	5.02	5.35	5.50	4.29
Interest Cover Ratio	119.38	52.96	40.26	40.14	46.71
PBIDTM (%)	14.96	14.68	16.03	16.42	16.56
PBITM (%)	12.82	12.47	13.55	13.51	13.10
PBDTM (%)	14.86	14.44	15.69	16.08	16.28
CPM (%)	11.65	11.32	12.32	12.70	11.51
APATM (%)	9.51	9.10	9.84	9.79	8.06
ROCE (%)	23.36	23.02	22.87	20.52	17.24
RONW (%)	18.03	17.48	17.43	16.19	11.96

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Mar 2026	835.15	720.00	792.25	63.20	50.89	57.35	13,788.26
Feb 2026	807.45	681.00	771.10	61.20	46.66	55.82	13,420.16
Jan 2026	816.75	668.65	708.55	64.18	47.56	51.29	12,331.55
Share Prices Of 2025
Dec 2025	810.90	715.90	754.25	61.20	51.34	54.60	13,126.91
Nov 2025	796.15	702.00	768.40	58.44	49.90	55.62	13,373.17
Oct 2025	826.30	780.65	791.20	60.82	55.60	57.27	13,769.98
Sep 2025	876.75	787.00	821.45	65.08	55.40	59.46	14,296.45
Aug 2025	917.90	770.00	825.40	72.54	53.87	59.75	14,365.20
Jul 2025	899.95	811.25	840.20	66.74	58.03	60.82	14,622.78
Jun 2025	907.30	795.05	817.90	68.14	56.81	59.21	14,234.67
May 2025	856.00	695.40	850.70	62.35	48.30	61.58	14,805.52
Apr 2025	774.75	648.00	732.35	58.08	45.51	53.01	12,745.76
Mar 2025	799.55	601.00	712.70	63.02	42.84	51.59	12,403.78
Feb 2025	750.05	585.00	617.20	54.72	40.38	44.68	10,741.70
Jan 2025	783.50	618.90	703.05	58.02	42.66	50.89	12,235.83
Share Prices Of 2024
Dec 2024	879.90	716.50	767.40	68.58	50.91	55.55	13,355.77
Nov 2024	855.00	777.00	832.85	74.37	64.81	70.90	14,494.86
Oct 2024	960.00	741.70	800.20	85.66	59.15	68.12	13,926.62
Sep 2024	950.00	856.15	898.90	83.66	71.93	76.52	15,644.39
Aug 2024	988.85	901.05	923.10	89.00	75.54	78.58	16,065.56

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 49166.29
-22.51 -0.05%

S&P 500 7159.57
-35.34 -0.49%

HANG SENG 26111.85
432.06 1.68%

NIKKEI 225 59839.06
-698.30 -1.15%

FTSE 100 10208.73
-124.06 -1.20%

NIFTY 24177.65
181.95 0.76%

× Ask Your Question