IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	1,095.10 Sep 04,2026 EOD
Today's Change( )	5.35 (0.49%)
Open( )	1,127.00
Prev Close( )	1,089.75
Volume	15,510.00
Today's Range( )	1,169.95 - 1,095.10
52-Week Range( )	1,315.00 - 636.36
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	2017
Registered Office	S. No. 78/1 Sumant Building,Dynamic Log. Trade Park Dighi, Pune, Maharashtra-411015
Telephone	91-022-68197600
Fax	NA
Chairman	Atul Maruti Dumbre
Managing Director	Atul Maruti Dumbre
Company Secretary	Sagar Subhash Gulhane
Auditor	Kishor Gujar & Associates
Face Value	10
Market Lot	165
Listing	BSE - SMEBSE - SME
Registrar	Bigshare Services Pvt Ltd Office No S6-2,Pinnacle Busine.Park,Mahakali Caves Road,Mumbai - 400093

Board of Directors


Chairman / Executive Director / Managing Director	Atul Maruti Dumbre
E D & Wholetime Director	Nileshkumar P Chavhan
Executive Director / Whole Time Director / CFO	Binod Prasad
Independent Director	ANKIT RATHI Anamika Ajmera Ravi Jagetiya
Company Sec. & Compli. Officer	Sagar Subhash Gulhane

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	9.42	8.84	8.84	0.01	0.01	0.01
Reserves Total	60.90	18.54	7.66	9.07	3.10	0.52
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	70.32	27.38	16.50	9.08	3.11	0.53
Secured Loans	19.62	6.53	2.83	1.31	2.56	1.39
Unsecured Loans	0.34	1.61	3.65	4.73	0.94	2.95
Total Debt	19.96	8.14	6.48	6.04	3.50	4.34
Other Liabilities	0.49	0.49	0.22	0.00	0.11	0.03
Total Liabilities	90.77	36.01	23.20	15.12	6.72	4.90
APPLICATION OF FUNDS :
Gross Block	13.63	8.47	7.30	2.17	1.67	1.57
Less : Accumulated Depreciation	3.33	2.46	1.78	1.33	0.94	0.50
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	10.30	6.01	5.52	0.84	0.73	1.07
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.13	0.00	0.00	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.03	0.03	0.00	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	55.60	24.39	16.64	11.85	5.29	3.10
Sundry Debtors	5.72	3.48	2.43	1.73	0.87	0.07
Cash and Bank Balance	0.50	0.66	1.13	0.86	0.64	0.79
Loans and Advances	22.18	9.69	5.72	4.05	1.52	0.96
Total Current Assets	84.00	38.22	25.93	18.48	8.32	4.92
Less : Current Liabilities and Provisions
Current Liabilities	10.62	10.04	6.79	3.04	1.87	1.11
Provisions	6.52	4.12	2.88	2.28	0.83	0.25
Total Current Liabilities & Provisions	17.15	14.16	9.68	5.32	2.70	1.36
Net Current Assets	66.85	24.06	16.26	13.16	5.62	3.55
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.29	0.20	0.19	0.16	0.15	0.07
Deferred Tax Liability	0.00	0.00	0.00	0.00	0.00	0.00
Net Deferred Tax	0.29	0.20	0.19	0.16	0.15	0.07
Other Assets	13.17	5.70	1.22	0.95	0.21	0.20
Total Assets	90.78	36.00	23.20	15.12	6.71	4.88
Contingent Liabilities	2.63	0.00	0.00	0.00	0.00	0.00

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	254.99	125.13	80.17	55.51	27.12	16.22
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	254.99	125.13	80.17	55.51	27.12	16.22
Other Income	2.70	1.23	0.63	0.36	0.22	0.00
Stock Adjustments	31.20	7.75	4.80	6.55	2.19	0.99
Total Income	288.89	134.11	85.60	62.42	29.53	17.21
EXPENDITURE :
Raw Materials	238.59	101.67	63.18	45.06	20.58	11.44
Power & Fuel Cost	0.13	0.09	0.08	0.06	0.03	0.03
Employee Cost	7.90	5.43	4.57	3.03	1.40	0.82
Other Manufacturing Expenses	0.13	0.19	0.12	0.16	0.09	0.18
Selling & Administrative Expenses	12.79	8.74	5.73	4.67	4.30	3.39
Miscellaneous Expenses	2.21	1.14	0.41	0.29	0.00	0.01
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	261.74	117.26	74.09	53.27	26.40	15.86
Operating Profit	27.15	16.84	11.51	9.16	3.13	1.36
Interest	2.24	1.38	1.01	0.82	0.57	0.51
Gross Profit	24.91	15.46	10.50	8.34	2.56	0.85
Depreciation	0.87	0.68	0.45	0.39	0.44	0.43
Profit Before Tax	24.04	14.78	10.05	7.95	2.12	0.42
Tax	6.19	3.91	2.67	2.08	0.62	0.15
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.09	-0.01	-0.03	-0.04	-0.08	-0.07
Reported Net Profit	17.94	10.88	7.41	5.90	1.58	0.33
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	17.94	10.88	7.41	5.90	1.58	0.33
Adjustment below Net Profit	0.00	0.00	-7.83	0.00	0.00	-0.05
P & L Balance brought forward	18.51	7.63	8.05	2.14	0.49	0.23
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.03
P & L Balance carried down	36.45	18.51	7.63	8.05	2.07	0.49
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 %	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	19.05	12.31	8.39	5845.54	1567.43	329.70
Earnings Per Share(Adj)-Unit Curr	17.32	11.19	7.63	5845.54	1567.43	329.70
Book Value-Unit Curr	74.67	30.98	18.67	8994.26	3075.74	525.50
Book Value(Adj)-Unit Curr	67.88	28.16	16.97	8994.26	3075.74	525.50

Quarterly Results

Quarters :

Particulars	Jun 2026 ( Cr)	Mar 2026 ( Cr)	Dec 2025 ( Cr)
Gross Sales	81.34	102.11	78.89
Other Operating Income	0.00	0.00	0.00
Other Income	1.12	0.79	0.85
Total Income	82.46	102.91	79.74
Total Expenditure	72.70	87.50	70.84
PBIDT	9.76	15.41	8.90
Interest	1.00	1.17	0.92
PBDT	8.75	14.23	7.98
Depreciation	0.83	0.90	0.42
Tax	2.10	3.54	1.98
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	-0.18	-0.04
Reported Profit After Tax	5.82	9.97	5.63
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	5.82	9.97	5.63
EPS (Unit Curr.)	5.62	9.62	5.98
EPS (Adj) (Unit Curr.)	5.62	9.62	5.44
Calculated EPS (Unit Curr.)	5.62	9.62	5.98
Calculated EPS (Adj) (Unit Curr.)	5.62	9.62	5.44
Calculated EPS (Ann.) (Unit Curr.)	22.47	38.48	23.92
Calculated EPS (Adj) (Ann.) (Unit Curr.)	22.47	38.48	21.75
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	10.36	10.36	9.42
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(%)	12.00	15.09	11.28
PBDTM(%)	10.76	13.94	10.12
PATM(%)	7.16	9.76	7.14

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.29	0.33	0.49	0.78	2.15
Long Term Debt-Equity Ratio	0.04	0.14	0.28	0.29	0.36
Current Ratio	2.20	2.00	2.21	1.93	1.27
Fixed Assets	23.08	15.87	16.93	28.91	16.74
Inventory	6.38	6.10	5.63	6.48	6.46
Debtors	55.43	42.35	38.54	42.70	57.70
Interest Cover Ratio	11.73	11.71	10.95	10.70	4.72
PBIDTM (%)	10.65	13.46	14.36	16.50	11.54
PBITM (%)	10.31	12.91	13.80	15.80	9.92
PBDTM (%)	9.77	12.36	13.10	15.02	9.44
CPM (%)	7.38	9.24	9.80	11.33	7.45
APATM (%)	7.04	8.69	9.24	10.63	5.83
ROCE (%)	41.45	54.59	57.74	80.35	46.34
RONW (%)	36.72	49.59	57.94	96.80	86.81

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Aug 2026	1,300.00	1,045.00	1,094.00	76.53	58.16	63.17	1,133.22
Jul 2026	1,238.95	1,070.00	1,098.15	74.57	60.19	63.41	1,137.52
Jun 2026	1,315.00	1,002.20	1,179.15	81.12	54.47	68.08	1,221.42
May 2026	1,200.00	881.05	1,136.25	72.04	49.24	65.61	1,176.98
Apr 2026	1,061.30	782.20	997.75	63.79	42.82	57.61	1,033.52
Mar 2026	940.00	780.00	823.75	54.27	42.75	47.56	853.28
Feb 2026	1,013.64	733.73	862.23	64.19	40.71	49.78	893.14
Jan 2026	795.45	707.27	784.18	46.59	39.05	45.28	812.29
Share Prices Of 2025
Dec 2025	752.73	710.18	727.27	43.85	40.43	41.99	753.35
Nov 2025	772.77	692.73	739.59	44.69	39.57	42.70	766.11
Oct 2025	739.73	636.36	690.82	43.24	34.29	39.89	715.58
Sep 2025	717.73	636.36	650.00	45.12	35.88	37.53	673.30
Aug 2025	730.86	572.73	694.54	43.34	29.76	40.10	719.45
Jul 2025	767.23	618.18	718.18	44.30	34.80	41.47	743.93
Jun 2025	745.45	669.14	706.41	45.56	37.43	40.79	731.73
May 2025	842.59	674.59	726.54	52.15	37.21	41.95	752.59
Apr 2025	757.54	695.00	708.18	44.89	40.13	40.89	733.57
Mar 2025	784.27	627.27	716.91	48.53	36.12	41.39	742.61
Feb 2025	1,079.54	611.14	665.41	102.78	52.65	63.35	689.26
Jan 2025	1,306.36	936.68	1,136.36	128.67	81.28	108.19	1,177.10

IMSL APPS

Company

Market Board

Important Links

Authorised Person Details
Branch Details
Account Opening Process
Investor Complaints Redressal Process
Online Grievance Redressal (ODR)
ODR Circular
SCORES
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

KYC is one time exercise while dealing in securities markets - once KYC is done through a SEBI registered intermediary (broker, DP, Mutual Fund etc.), you need not undergo the same process again when you approach another intermediary.

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 53682.77
599.82 1.13%

S&P 500 7765.55
77.95 1.01%

HANG SENG 25665.35
452.03 1.79%

NIKKEI 225 65002.68
788.20 1.23%

FTSE 100 10828.70
-2.82 -0.03%

NIFTY 23897.70
24.25 0.10%

× Ask Your Question