IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	249.05 Nov 03,2025 EOD	249.15 Nov 03,2025 EOD
Today's Change( )	0.90 (0.36%)	1.19 (0.48%)
Open( )	247.85	248.15
Prev Close( )	248.15	247.96
Volume	19,458.00	265,741.00
Today's Range( )	249.60 - 246.05	249.90 - 246.05
52-Week Range( )	289.75 - 218.35	289.65 - 218.20
Buy (Size)	N.A	249.15(×217)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1920
Registered Office	Nerolac House Post Box-16322,Ganpatrao Kadam Mrg LowerParel, Mumbai, Maharashtra-400013
Telephone	91-22-24934001
Fax	91-22-24936296
Chairman	Bhaskar Bhat
Managing Director	NA
Company Secretary	G T Govindarajan
Auditor	S R B C & Co LLP
Face Value	1
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


Independent Director	Sonia Singh
Non Executive Director	Takashi Tomioka
Chairman & Independent Director	Bhaskar Bhat
Independent Director	Uday Shirish Bhansali
Company Sec. & Compli. Officer	G T Govindarajan
Whole Time Director	Hirokazu Kotera
Non Executive Director	Gen Yokota

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	80.84	80.84	53.89	53.89	53.89	53.89
Reserves Total	6285.39	5572.28	4553.49	4117.04	4023.13	3732.98
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	6366.23	5653.12	4607.38	4170.93	4077.02	3786.87
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	171.20	148.65	119.27	108.88	98.44	63.41
Total Debt	171.20	148.65	119.27	108.88	98.44	63.41
Other Liabilities	20.95	20.56	21.13	22.27	0.41	0.00
Total Liabilities	6558.38	5822.33	4747.78	4302.08	4175.87	3850.28
APPLICATION OF FUNDS :
Gross Block	3829.41	3578.70	3351.03	3083.02	2849.13	2618.40
Less : Accumulated Depreciation	1669.43	1504.94	1356.09	1206.87	1072.39	909.76
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	2159.98	2073.76	1994.94	1876.15	1776.74	1708.64
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	225.75	151.61	112.62	223.88	205.83	164.43
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	1906.66	1459.29	653.03	300.33	770.18	455.02
Current Assets, Loans & Advances
Inventories	1609.71	1616.04	1648.02	1531.54	1111.81	930.14
Sundry Debtors	1274.70	1215.25	1117.15	965.43	846.50	674.50
Cash and Bank Balance	260.24	229.64	94.74	80.65	83.31	166.28
Loans and Advances	183.13	194.27	204.03	184.23	225.00	187.35
Total Current Assets	3327.78	3255.20	3063.94	2761.85	2266.62	1958.27
Less : Current Liabilities and Provisions
Current Liabilities	1230.77	1254.17	1204.21	974.52	940.30	638.23
Provisions	24.82	31.23	20.89	23.57	25.74	18.96
Total Current Liabilities & Provisions	1255.59	1285.40	1225.10	998.09	966.04	657.19
Net Current Assets	2072.19	1969.80	1838.84	1763.76	1300.58	1301.08
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	31.82	38.93	41.62	0.00	0.00	0.00
Deferred Tax Liability	187.09	156.00	143.87	95.55	96.27	84.97
Net Deferred Tax	-155.27	-117.07	-102.25	-95.55	-96.27	-84.97
Other Assets	349.07	284.94	250.60	233.51	218.81	306.08
Total Assets	6558.38	5822.33	4747.78	4302.08	4175.87	3850.28
Contingent Liabilities	43.70	129.82	67.03	142.29	118.02	70.25

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	8350.91	8220.78	7896.64	6652.67	5354.16	5487.43
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	8350.91	8220.78	7896.64	6652.67	5354.16	5487.43
Other Income	621.25	735.36	30.83	32.86	38.85	26.86
Stock Adjustments	-7.76	1.75	106.38	280.94	99.47	-51.21
Total Income	8964.40	8957.89	8033.85	6966.47	5492.48	5463.08
EXPENDITURE :
Raw Materials	4361.95	4291.09	4546.37	4410.20	3056.91	2677.10
Power & Fuel Cost	94.61	95.46	87.73	69.09	62.98	69.78
Employee Cost	447.18	401.76	333.84	312.37	268.62	269.38
Other Manufacturing Expenses	540.31	534.37	562.90	43.42	35.59	371.62
Selling & Administrative Expenses	1643.27	1617.39	1468.12	1270.83	1037.85	1095.77
Miscellaneous Expenses	281.70	259.58	210.17	191.75	158.97	170.95
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	7369.02	7199.65	7209.13	6297.66	4620.92	4654.60
Operating Profit	1595.38	1758.24	824.72	668.81	871.56	808.48
Interest	15.09	12.46	9.73	9.87	8.48	5.00
Gross Profit	1580.29	1745.78	814.99	658.94	863.08	803.48
Depreciation	193.68	179.96	164.63	153.82	149.01	119.88
Profit Before Tax	1386.61	1565.82	650.36	505.12	714.07	683.60
Tax	326.01	366.86	157.28	132.35	181.93	166.33
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	39.36	16.09	6.65	-1.56	1.54	-18.13
Reported Net Profit	1021.24	1182.87	486.43	374.33	530.60	535.40
Extraordinary Items	397.52	516.38	5.61	2.28	1.23	6.84
Adjusted Net Profit	623.72	666.49	480.82	372.05	529.37	528.56
Adjustment below Net Profit	-3.46	-3.77	0.16	2.51	0.27	-32.88
P & L Balance brought forward	5082.80	4049.21	3616.51	3522.60	3228.85	2870.05
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	303.14	145.51	53.89	282.93	237.12	140.12
P & L Balance carried down	5797.44	5082.80	4049.21	3616.51	3522.60	3232.45
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 %	375.00	375.00	270.00	225.00	525.00	315.00
Dividend Per Share(Rs)	3.75	3.75	2.70	2.25	5.25	3.15
Earnings Per Share-Unit Curr	12.63	14.63	9.03	6.95	9.85	9.94
Earnings Per Share(Adj)-Unit Curr	12.63	14.63	6.02	4.63	6.57	6.63
Book Value-Unit Curr	78.75	69.93	85.50	77.40	75.65	70.27
Book Value(Adj)-Unit Curr	78.75	69.93	57.00	51.60	50.43	46.85

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	1871.02	2087.42	1740.43
Other Operating Income	0.00	0.00	0.00
Other Income	28.84	52.92	39.42
Total Income	1899.86	2140.34	1779.85
Total Expenditure	1659.17	1775.45	1562.61
PBIDT	240.69	364.89	217.24
Interest	3.76	3.59	3.67
PBDT	236.93	361.30	213.57
Depreciation	52.54	51.22	49.74
Tax	45.53	78.36	29.41
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.92	0.87	10.93
Reported Profit After Tax	136.94	230.85	123.49
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	136.94	230.85	123.49
EPS (Unit Curr.)	1.69	2.86	1.53
EPS (Adj) (Unit Curr.)	1.69	2.86	1.53
Calculated EPS (Unit Curr.)	1.69	2.86	1.53
Calculated EPS (Adj) (Unit Curr.)	1.69	2.86	1.53
Calculated EPS (Ann.) (Unit Curr.)	6.78	11.42	6.11
Calculated EPS (Adj) (Ann.) (Unit Curr.)	6.78	11.42	6.11
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	80.85	80.85	80.84
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(%)	12.86	17.48	12.48
PBDTM(%)	12.66	17.31	12.27
PATM(%)	7.32	11.06	7.10

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.03	0.03	0.03	0.03	0.02
Long Term Debt-Equity Ratio	0.02	0.02	0.02	0.02	0.02
Current Ratio	2.26	2.23	2.34	2.28	2.29
Fixed Assets	2.25	2.37	2.45	2.24	1.96
Inventory	5.18	5.04	4.97	5.03	5.24
Debtors	6.71	7.05	7.58	7.34	7.04
Interest Cover Ratio	57.12	71.81	67.84	52.18	85.21
PBIDTM (%)	12.64	13.07	10.44	10.05	16.28
PBITM (%)	10.32	10.88	8.36	7.74	13.50
PBDTM (%)	12.46	12.92	10.32	9.90	16.12
CPM (%)	9.79	10.30	8.24	7.94	12.69
APATM (%)	7.47	8.11	6.16	5.63	9.91
ROCE (%)	13.92	16.93	14.59	12.15	18.00
RONW (%)	10.38	12.99	11.08	9.08	13.49

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Oct 2025	258.90	243.15	248.15	33.87	31.22	32.17	20,063.25
Sep 2025	256.70	238.95	247.30	33.88	30.69	32.06	19,994.27
Aug 2025	251.90	230.55	239.85	32.96	29.58	31.09	19,391.93
Jul 2025	253.70	240.40	244.45	33.35	30.99	31.69	19,763.84
Jun 2025	257.95	232.75	252.15	34.34	29.41	32.68	20,386.09
May 2025	273.85	235.75	253.55	36.88	27.97	32.87	20,499.28
Apr 2025	274.80	224.45	256.90	36.82	27.81	33.30	20,770.13
Mar 2025	249.75	218.35	232.60	33.21	27.65	30.15	18,804.43
Feb 2025	258.75	221.45	226.65	31.94	26.25	27.49	18,323.40
Jan 2025	267.80	230.90	233.10	33.12	27.95	28.27	18,844.04
Share Prices Of 2024
Dec 2024	286.25	255.65	265.05	35.13	30.75	32.15	21,426.80
Nov 2024	290.75	252.75	280.75	35.70	30.31	34.05	22,696.00
Oct 2024	313.70	266.00	285.05	39.66	30.72	34.57	23,043.35
Sep 2024	320.65	296.50	310.05	40.71	35.80	37.61	25,064.35
Aug 2024	310.40	284.95	296.50	38.31	33.88	35.96	23,968.51
Jul 2024	314.00	265.55	307.00	39.23	32.06	37.24	24,817.31
Jun 2024	289.50	252.20	270.05	35.76	29.36	32.75	21,830.29
May 2024	300.25	266.25	269.40	37.93	31.92	32.68	21,777.75
Apr 2024	287.40	264.55	279.80	35.20	31.16	33.94	22,618.46
Mar 2024	295.85	256.00	262.25	36.32	29.64	31.81	21,199.75

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
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 & NSDL: 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 47580.95
37.83 0.08%

S&P 500 6861.23
17.89 0.26%

HANG SENG 26158.37
251.72 0.97%

NIKKEI 225 52282.77
957.16 1.86%

FTSE 100 9706.66
-10.59 -0.11%

NIFTY 25763.35
41.25 0.16%

× Ask Your Question