IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	N.A	42.50 Jun 04,2026 EOD
Today's Change( )	N.A	0.00 (0.00%)
Open( )	N.A	42.50
Prev Close( )	N.A	42.50
Volume	N.A	1,600.00
Today's Range( )	N.A	42.50 - 42.50
52-Week Range( )	N.A	82.00 - 29.05
Buy (Size)	N.A	N.A
Sell (Size)	N.A	42.50(×1600)

Company Background


Incorporation Year	2007
Registered Office	603 Quantum Tower Ram Baug,Opp Dal Mill Off SV Road Malad, Mumbai, Maharashtra-400064
Telephone	+91 90828 50343
Fax	NA
Chairman	NA
Managing Director	Hemanshu Mahendrabhai Shah
Company Secretary	Niharika Kothari
Auditor	Mehta Chokshi & Shah LLP
Face Value	10
Market Lot	1600
Listing	NSE - SMENSE - SME
Registrar	Link Intime India Pvt Ltd C-101, 247 Park,,LBS. Marg, Vikhroli,West, Mumbai -400083,400083

Board of Directors


ED / MD / Promoter	Hemanshu Mahendrabhai Shah
WTD & Executive Director	Bhavesh Mahendra Shah
Independent Non Exe. Director	Shiv Karan Shah Amit Rajeshkumar HETAL BHAVESH SHAH
Company Sec. & Compli. Officer	Niharika Kothari

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	17.38	17.38	1.24	1.24	1.24	1.24
Reserves Total	53.51	38.65	43.20	39.16	31.78	24.62
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	70.89	56.03	44.44	40.40	33.02	25.86
Secured Loans	27.37	15.72	23.36	20.77	8.78	11.93
Unsecured Loans	0.43	0.41	9.11	13.77	8.72	11.09
Total Debt	27.80	16.13	32.47	34.54	17.50	23.02
Other Liabilities	0.91	0.81	11.89	11.11	3.02	0.00
Total Liabilities	99.60	72.97	88.80	86.05	53.54	48.88
APPLICATION OF FUNDS :
Gross Block	5.77	5.70	5.57	5.47	5.40	5.09
Less : Accumulated Depreciation	3.42	3.19	3.11	2.84	2.18	1.63
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	2.35	2.51	2.46	2.63	3.22	3.46
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	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	4.29	3.47	3.81	0.28	0.81	3.25
Current Assets, Loans & Advances
Inventories	9.30	4.03	2.27	10.06	8.91	5.27
Sundry Debtors	40.41	13.68	13.10	15.61	12.55	21.32
Cash and Bank Balance	2.41	0.87	57.06	40.85	36.35	28.00
Loans and Advances	16.65	12.62	16.31	11.24	19.19	23.41
Total Current Assets	68.78	31.20	88.74	77.76	77.01	78.00
Less : Current Liabilities and Provisions
Current Liabilities	36.30	19.59	9.19	7.86	31.11	35.66
Provisions	1.64	0.46	0.22	0.28	0.24	0.35
Total Current Liabilities & Provisions	37.94	20.05	9.40	8.14	31.35	36.01
Net Current Assets	30.84	11.15	79.33	69.62	45.66	41.99
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.32	0.32	0.10	0.36	0.20	0.18
Deferred Tax Liability	0.00	0.00	0.00	0.00	0.00	0.00
Net Deferred Tax	0.32	0.32	0.10	0.36	0.20	0.18
Other Assets	61.81	55.50	3.10	13.16	3.65	0.00
Total Assets	99.60	72.96	88.80	86.05	53.53	48.88
Contingent Liabilities	24.16	22.27	16.08	9.95	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	124.77	101.49	63.02	92.66	67.77	113.86
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	124.77	101.49	63.02	92.66	67.77	113.86
Other Income	3.92	3.62	3.05	2.60	2.28	2.31
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	128.69	105.11	66.07	95.26	70.05	116.17
EXPENDITURE :
Raw Materials	87.20	72.18	44.94	67.25	46.29	90.28
Power & Fuel Cost	0.04	0.03	0.02	0.03	0.02	0.07
Employee Cost	4.79	4.22	3.80	4.44	3.53	4.02
Other Manufacturing Expenses	0.43	0.11	0.09	0.09	0.08	0.00
Selling & Administrative Expenses	11.95	8.95	2.91	7.35	6.31	7.84
Miscellaneous Expenses	2.40	2.62	5.27	3.39	1.74	2.24
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	106.80	88.11	57.03	82.56	57.97	104.44
Operating Profit	21.89	16.99	9.04	12.71	12.08	11.73
Interest	1.18	1.25	2.60	2.26	1.86	0.99
Gross Profit	20.71	15.74	6.44	10.45	10.22	10.74
Depreciation	0.23	0.26	0.27	0.66	0.57	0.42
Profit Before Tax	20.48	15.48	6.17	9.79	9.65	10.32
Tax	5.61	4.13	1.87	2.56	2.51	2.61
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	-0.23	0.26	-0.16	-0.02	-0.30
Reported Net Profit	14.87	11.58	4.04	7.38	7.16	8.02
Extraordinary Items	0.05	0.08	0.02	0.09	0.04	0.00
Adjusted Net Profit	14.82	11.50	4.02	7.29	7.12	8.02
Adjustment below Net Profit	0.00	-16.14	0.00	0.00	0.00	-8.02
P & L Balance brought forward	37.49	42.05	38.01	30.63	23.47	0.00
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	0.00
P & L Balance carried down	52.36	37.49	42.05	38.01	30.63	0.00
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	8.55	6.66	32.56	59.49	57.69	64.63
Earnings Per Share(Adj)-Unit Curr	8.55	6.66	32.56	59.49	57.69	64.63
Book Value-Unit Curr	40.79	32.24	358.05	325.49	266.01	208.33
Book Value(Adj)-Unit Curr	40.79	32.24	358.05	325.49	266.01	208.33

Quarterly Results

Quarters :

Particulars	Mar 2026 ( Cr)	Mar 2025 ( Cr)	Dec 2024 ( Cr)
Gross Sales	95.65	79.65	0.00
Other Operating Income	0.00	0.00	0.00
Other Income	2.70	2.14	0.00
Total Income	98.35	81.79	0.00
Total Expenditure	77.32	68.08	0.00
PBIDT	21.03	13.70	0.00
Interest	0.73	0.60	0.00
PBDT	20.30	13.10	0.00
Depreciation	0.20	0.11	0.00
Tax	4.88	3.80	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	15.22	9.19	0.00
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	15.22	9.19	0.00
EPS (Unit Curr.)	6.89	5.29	0.00
EPS (Adj) (Unit Curr.)	6.89	5.29	0.00
Calculated EPS (Unit Curr.)	6.89	5.29	0.00
Calculated EPS (Adj) (Unit Curr.)	6.89	5.29	0.00
Calculated EPS (Ann.) (Unit Curr.)	27.55	21.15	0.00
Calculated EPS (Adj) (Ann.) (Unit Curr.)	27.55	21.15	0.00
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	22.10	17.38	17.38
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(%)	21.99	17.20	0.00
PBDTM(%)	21.22	16.45	0.00
PATM(%)	15.91	11.54	0.00

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.35	0.48	0.79	0.71	0.69
Long Term Debt-Equity Ratio	0.18	0.11	0.00	0.00	0.00
Current Ratio	1.28	1.80	1.97	1.70	1.44
Fixed Assets	21.76	18.01	11.42	17.05	12.92
Inventory	18.72	32.22	10.22	9.77	9.56
Debtors	4.61	7.58	4.39	6.58	4.00
Interest Cover Ratio	18.36	13.38	3.37	5.33	6.19
PBIDTM (%)	17.54	16.74	14.34	13.72	17.82
PBITM (%)	17.36	16.48	13.92	13.00	16.98
PBDTM (%)	16.60	15.51	10.22	11.28	15.08
CPM (%)	12.10	11.67	6.84	8.68	11.41
APATM (%)	11.92	11.41	6.41	7.96	10.57
ROCE (%)	25.10	20.68	10.03	17.27	22.48
RONW (%)	23.43	23.05	9.52	20.10	24.32

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
May 2026	42.70	34.25	39.90	6.68	4.63	5.95	88.19
Apr 2026	42.40	31.80	36.00	6.33	4.71	5.37	79.57
Mar 2026	52.40	29.05	29.10	7.82	4.33	4.34	64.32
Feb 2026	57.25	48.30	49.95	8.73	6.97	7.45	110.41
Jan 2026	67.50	50.00	54.60	11.00	7.18	8.14	120.69
Share Prices Of 2025
Dec 2025	62.50	49.15	50.50	9.55	7.13	7.53	111.62
Nov 2025	82.00	60.90	60.90	12.58	9.08	9.08	134.61
Oct 2025	81.00	49.25	79.10	12.37	6.96	11.80	174.84
Sep 2025	64.00	50.00	53.00	9.95	7.22	7.90	117.15
Aug 2025	69.70	53.10	53.10	11.13	7.92	7.92	117.37

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.
6. 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.

Designed, Developed and Maintained by CMOTS Infotech (ISO 9001:2015 & ISO/IEC 27001:2022 Certified)

DJIA 51098.17
-484.76 -0.94%

S&P 500 7440.28
-165.03 -2.17%

HANG SENG 24657.07
-304.89 -1.22%

NIKKEI 225 63697.20
-2890.92 -4.34%

FTSE 100 10368.25
0.20 0.00%

NIFTY 23123.00
-243.70 -1.04%

× Ask Your Question