IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	895.10 May 07,2026 EOD	894.35 May 07,2026 EOD
Today's Change( )	0.70 (0.08%)	0.45 (0.05%)
Open( )	880.90	886.00
Prev Close( )	894.40	893.90
Volume	3,044.00	58,207.00
Today's Range( )	911.80 - 880.90	914.55 - 884.00
52-Week Range( )	988.00 - 575.00	988.80 - 574.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	894.35(×52)

Company Background


Incorporation Year	1973
Registered Office	Mundhwa,, Pune, Maharashtra-411036
Telephone	91-20-26715000/66215000
Fax	91-20-26821124
Chairman	B N Kalyani
Managing Director	Ravindra Kumar Goyal
Company Secretary	D R Puranik
Auditor	Kirtane & Pandit LLP
Face Value	5
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Link Intime India Pvt Ltd BNo 202 Akshay Compl,Off Dhole Patil Road,Near Ganesh Mandir ,Pune-411001

Board of Directors


Chairman (Non-Executive)	B N Kalyani
Company Sec. & Compli. Officer	D R Puranik
Non Executive Director	Amit B Kalyani Madan U Takale
Managing Director	Ravindra Kumar Goyal
Non Executive Director	Sunita B Kalyani
Independent Director	Sachin K. Mandlik Shrikrishna K Adivarekar Shruti Shah Ahmad Javed Sanjeev G Joglekar
Non Executive Director	Kartik Bharat Ram
Independent Director	RAJU SHYAM TOLANI

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	21.86	21.86	21.86	21.86	21.86	21.86
Reserves Total	1882.57	1669.58	1467.61	1345.60	1132.35	942.07
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	1904.43	1691.44	1489.47	1367.46	1154.21	963.93
Secured Loans	153.50	418.75	409.52	189.52	18.38	0.00
Unsecured Loans	284.10	177.49	96.83	248.72	150.00	0.00
Total Debt	437.60	596.24	506.35	438.24	168.38	0.00
Other Liabilities	27.38	23.68	8.90	11.23	11.60	14.78
Total Liabilities	2369.41	2311.36	2004.72	1816.93	1334.19	978.71
APPLICATION OF FUNDS :
Gross Block	1395.05	1441.33	1246.19	956.54	934.81	926.80
Less : Accumulated Depreciation	717.20	707.50	646.75	598.12	552.37	508.31
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	677.85	733.83	599.44	358.42	382.44	418.49
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	429.49	381.15	17.87	154.33	10.67	5.22
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	150.20	145.38	146.13	147.46	144.21	177.46
Current Assets, Loans & Advances
Inventories	214.65	202.43	323.90	217.61	118.95	125.97
Sundry Debtors	431.35	420.84	404.70	416.44	249.10	235.51
Cash and Bank Balance	704.21	541.05	749.48	974.22	625.96	360.54
Loans and Advances	60.77	76.42	92.17	47.98	34.28	30.95
Total Current Assets	1410.97	1240.74	1570.25	1656.26	1028.28	752.97
Less : Current Liabilities and Provisions
Current Liabilities	339.38	244.09	324.16	512.35	284.36	352.83
Provisions	12.12	8.44	5.39	5.52	4.77	2.33
Total Current Liabilities & Provisions	351.50	252.54	329.55	517.87	289.13	355.16
Net Current Assets	1059.47	988.20	1240.70	1138.39	739.15	397.81
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	3.23	2.81	2.76	2.80	2.17	3.16
Deferred Tax Liability	27.32	23.29	19.02	24.24	29.21	33.70
Net Deferred Tax	-24.09	-20.48	-16.26	-21.44	-27.04	-30.54
Other Assets	76.49	83.27	16.85	39.76	84.76	10.27
Total Assets	2369.41	2311.36	2004.73	1816.92	1334.19	978.71
Contingent Liabilities	185.87	159.01	115.64	97.25	0.00	58.98

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	1981.90	1959.49	1899.35	1706.03	1187.99	1198.93
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1981.90	1959.49	1899.35	1706.03	1187.99	1198.93
Other Income	51.67	46.81	56.40	46.36	42.54	23.26
Stock Adjustments	-8.88	-2.36	2.52	29.51	-24.67	12.05
Total Income	2024.69	2003.94	1958.27	1781.90	1205.86	1234.24
EXPENDITURE :
Raw Materials	1137.46	1119.46	1187.49	996.77	587.20	636.52
Power & Fuel Cost	39.41	63.17	83.15	88.81	67.77	75.40
Employee Cost	83.30	78.36	64.98	59.56	57.34	57.73
Other Manufacturing Expenses	238.77	239.91	203.24	178.45	135.35	156.81
Selling & Administrative Expenses	67.93	68.75	68.77	59.72	44.30	42.23
Miscellaneous Expenses	33.17	16.32	48.59	13.65	7.94	46.98
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1600.03	1585.97	1656.22	1396.97	899.91	1015.68
Operating Profit	424.68	417.98	302.06	384.92	305.96	218.57
Interest	18.57	24.55	28.10	13.21	6.77	8.05
Gross Profit	406.11	393.43	273.96	371.71	299.19	210.52
Depreciation	63.39	60.75	48.90	45.88	44.15	42.62
Profit Before Tax	342.72	332.68	225.06	325.83	255.04	167.90
Tax	85.76	80.70	63.28	88.60	68.45	47.29
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	3.92	4.52	-5.24	-5.68	-3.72	-16.50
Reported Net Profit	253.03	247.46	167.03	242.92	190.30	137.12
Extraordinary Items	0.52	0.78	0.46	0.23	2.29	0.00
Adjusted Net Profit	252.51	246.68	166.57	242.69	188.01	137.12
Adjustment below Net Profit	-0.97	-0.87	0.17	0.01	0.62	-5.01
P & L Balance brought forward	1619.83	1417.73	1294.18	1084.00	893.08	809.12
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	43.73	44.48	43.65	32.74	0.00	48.14
P & L Balance carried down	1828.15	1619.83	1417.73	1294.18	1084.00	893.08
Dividend	0.00	0.00	0.00	0.00	0.00	21.83
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	200.00	200.00	200.00	200.00	150.00	100.00
Dividend Per Share(Rs)	10.00	10.00	10.00	10.00	7.50	5.00
Earnings Per Share-Unit Curr	57.87	56.59	38.20	55.55	43.52	31.36
Earnings Per Share(Adj)-Unit Curr	57.87	56.59	38.20	55.55	43.52	31.36
Book Value-Unit Curr	435.52	386.81	340.62	312.72	263.95	220.44
Book Value(Adj)-Unit Curr	435.52	386.81	340.62	312.72	263.95	220.44

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	462.38	456.07	442.77
Other Operating Income	0.00	0.00	0.00
Other Income	13.99	14.20	14.27
Total Income	476.37	470.26	457.04
Total Expenditure	377.55	370.66	357.43
PBIDT	98.82	99.61	99.61
Interest	2.48	2.03	2.65
PBDT	96.34	97.58	96.96
Depreciation	13.72	14.82	14.84
Tax	21.61	20.91	20.89
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.31	0.03	0.26
Reported Profit After Tax	61.32	61.82	60.97
Extra-ordinary Items	-4.97	0.00	0.00
Adjusted Profit After Extra-ordinary item	66.29	61.82	60.97
EPS (Unit Curr.)	14.05	14.16	13.97
EPS (Adj) (Unit Curr.)	14.05	14.16	13.97
Calculated EPS (Unit Curr.)	14.02	14.14	13.94
Calculated EPS (Adj) (Unit Curr.)	14.02	14.14	13.94
Calculated EPS (Ann.) (Unit Curr.)	56.09	56.55	55.77
Calculated EPS (Adj) (Ann.) (Unit Curr.)	56.09	56.55	55.77
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	21.86	21.86	21.86
Reserve & Surplus	0.00	0.00	0.00
Face Value	5.00	5.00	5.00
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(%)	21.37	21.84	22.50
PBDTM(%)	20.84	21.40	21.90
PATM(%)	13.26	13.55	13.77

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.29	0.35	0.33	0.24	0.08
Long Term Debt-Equity Ratio	0.02	0.08	0.12	0.08	0.01
Current Ratio	1.66	1.90	2.18	2.14	2.08
Fixed Assets	1.40	1.46	1.72	1.80	1.28
Inventory	9.50	7.45	7.02	10.14	9.70
Debtors	4.65	4.75	4.63	5.13	4.90
Interest Cover Ratio	19.46	14.55	9.01	25.67	38.67
PBIDTM (%)	21.43	21.33	15.90	22.56	25.75
PBITM (%)	18.23	18.23	13.33	19.87	22.04
PBDTM (%)	20.49	20.08	14.42	21.79	25.18
CPM (%)	15.97	15.73	11.37	16.93	19.74
APATM (%)	12.77	12.63	8.79	14.24	16.02
ROCE (%)	15.44	16.55	13.25	21.52	22.64
RONW (%)	14.07	15.56	11.69	19.27	17.97

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2026	856.85	588.85	848.85	14.95	9.81	14.67	3,705.49
Mar 2026	749.05	575.00	577.30	13.22	9.90	9.98	2,520.09
Feb 2026	790.15	670.05	746.10	13.83	11.06	12.90	3,256.95
Jan 2026	774.95	660.00	712.50	13.77	11.18	12.32	3,110.28
Share Prices Of 2025
Dec 2025	783.25	686.95	772.20	13.96	11.43	13.35	3,370.89
Nov 2025	888.00	761.00	770.45	16.02	13.06	13.32	3,363.25
Oct 2025	870.00	751.05	864.00	15.14	12.66	14.94	3,771.62
Sep 2025	858.00	754.55	761.80	15.35	12.93	13.17	3,325.49
Aug 2025	930.00	822.75	831.05	16.71	14.08	14.37	3,627.79
Jul 2025	988.00	865.00	890.65	17.76	14.89	15.40	3,887.96
Jun 2025	958.60	772.05	931.35	17.57	13.02	16.10	4,065.63
May 2025	842.50	692.40	793.05	15.08	11.91	13.71	3,461.91
Apr 2025	802.90	667.15	699.50	14.09	11.16	12.09	3,053.53
Mar 2025	822.70	703.05	762.40	14.66	11.68	13.18	3,328.11
Feb 2025	897.00	709.60	733.25	16.36	12.15	12.98	3,200.86
Jan 2025	1,187.95	820.75	890.45	21.39	13.90	15.76	3,887.09
Share Prices Of 2024
Dec 2024	1,278.90	878.45	1,166.30	23.29	14.44	20.64	5,091.26
Nov 2024	917.95	726.40	903.70	16.50	12.51	15.99	3,944.93
Oct 2024	939.95	713.35	801.60	18.03	11.88	14.19	3,499.23
Sep 2024	886.95	733.50	855.95	15.97	12.66	15.15	3,736.48

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 49922.52
603.26 1.22%

S&P 500 7387.39
107.17 1.47%

HANG SENG 26626.29
412.51 1.57%

NIKKEI 225 62916.52
3403.40 5.72%

FTSE 100 10288.99
-149.67 -1.43%

NIFTY 24326.65
-4.30 -0.02%

× Ask Your Question