IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	1,209.80 Jun 19,2026 EOD
Today's Change( )	-32.25 (-2.60%)
Open( )	1,245.00
Prev Close( )	1,242.05
Volume	3,466.00
Today's Range( )	1,247.95 - 1,194.00
52-Week Range( )	1,299.00 - 721.05
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1986
Registered Office	1501-A Universal Majestic,P L Lokhande Marg Chember West, Mumbai, Maharashtra-400043
Telephone	NA
Fax	NA
Chairman	Maya Parihar Malhotra
Managing Director	Jeet Malhotra
Company Secretary	Amit Kumashi
Auditor	CNK & Associates LLP
Face Value	10
Market Lot	1
Listing	BSE,MSEI BSE,MSEI
Registrar	TSR Consultants P Ltd C-101 1st Floor,247 Park Vikhroli W,Lal Bahadur Marg,Mumbai - 400 083

Board of Directors


Chairperson	Maya Parihar Malhotra
Managing Director & CEO	Jeet Malhotra
Independent Non Exe. Director	Cyrus Poonevala
Non-Exec & Non-Independent Dir	Anand Parihar
Independent Non Exe. Director	Aniruddha Pandit Mukesh Malhotra
Company Sec. & Compli. Officer	Amit Kumashi

Balance Sheet

Particulars (Sources Of Funds)	Mar 2026 ( Cr)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Share Capital	8.79	7.35	7.35	7.35	7.35	7.35
Reserves Total	243.39	88.34	74.84	58.65	46.32	18.79
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	252.18	95.69	82.19	66.00	53.67	26.14
Secured Loans	0.00	65.38	41.20	41.55	10.00	0.00
Unsecured Loans	0.00	35.00	44.27	35.57	68.54	87.80
Total Debt	0.00	100.38	85.47	77.12	78.54	87.80
Other Liabilities	3.35	2.96	1.83	1.01	0.87	0.67
Total Liabilities	255.53	199.03	169.49	144.13	133.08	114.61
APPLICATION OF FUNDS :
Gross Block	221.50	185.35	122.04	119.60	105.51	94.90
Less : Accumulated Depreciation	64.60	56.31	47.34	40.18	34.43	28.63
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	156.90	129.04	74.70	79.42	71.08	66.27
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	5.79	34.59	45.09	0.85	7.37	1.28
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.00	0.00	0.00	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	51.85	57.01	43.28	36.37	29.40	26.09
Sundry Debtors	70.89	64.09	47.89	40.11	41.34	28.68
Cash and Bank Balance	14.13	3.72	0.60	1.79	5.84	3.57
Loans and Advances	2.69	12.16	13.77	14.56	13.48	7.97
Total Current Assets	139.56	136.99	105.54	92.83	90.06	66.32
Less : Current Liabilities and Provisions
Current Liabilities	38.99	96.87	49.86	26.68	35.05	22.64
Provisions	1.24	0.23	0.92	0.22	0.47	0.84
Total Current Liabilities & Provisions	40.23	97.10	50.77	26.91	35.52	23.48
Net Current Assets	99.33	39.88	54.77	65.92	54.54	42.84
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.99	0.89	0.73	3.04	3.85	7.98
Deferred Tax Liability	10.23	9.15	9.61	9.22	8.74	7.97
Net Deferred Tax	-9.24	-8.26	-8.88	-6.18	-4.89	0.01
Other Assets	2.76	3.78	3.81	4.12	4.98	4.21
Total Assets	255.54	199.02	169.49	144.13	133.08	114.61
Contingent Liabilities	16.86	16.80	4.68	5.09	5.81	6.49

Profit and Loss

Particulars(INCOME)	Mar 2026 ( Cr)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Sales Turnover	440.91	365.79	283.38	244.76	244.00	198.65
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	440.91	365.79	283.38	244.76	244.00	198.65
Other Income	3.07	3.15	1.48	1.82	18.53	0.26
Stock Adjustments	7.09	3.17	0.12	3.60	3.28	-1.71
Total Income	451.07	372.11	284.98	250.18	265.81	197.20
EXPENDITURE :
Raw Materials	326.44	266.70	187.24	163.89	166.86	118.68
Power & Fuel Cost	17.30	15.03	12.36	11.89	9.98	8.90
Employee Cost	19.67	19.08	16.39	13.14	9.23	7.56
Other Manufacturing Expenses	23.62	24.41	20.68	14.72	19.72	19.81
Selling & Administrative Expenses	7.11	6.51	4.58	11.19	8.33	8.59
Miscellaneous Expenses	1.63	3.47	1.82	2.36	1.93	3.87
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	395.77	335.19	243.07	217.20	216.05	167.41
Operating Profit	55.30	36.92	41.91	32.97	49.76	29.79
Interest	5.03	9.10	7.79	7.44	4.78	7.37
Gross Profit	50.27	27.82	34.12	25.53	44.98	22.42
Depreciation	10.71	9.77	7.38	6.45	5.81	5.80
Profit Before Tax	39.56	18.05	26.74	19.08	39.17	16.62
Tax	9.04	4.02	7.56	4.73	6.83	2.88
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.91	-0.55	0.34	0.69	4.87	-0.44
Reported Net Profit	29.60	14.58	18.85	13.66	27.48	14.18
Extraordinary Items	0.00	0.00	0.00	0.00	12.50	0.00
Adjusted Net Profit	29.60	14.58	18.85	13.66	14.98	14.18
Adjustment below Net Profit	0.22	-0.20	-0.30	0.14	0.05	0.14
P & L Balance brought forward	74.97	61.47	45.28	32.95	5.42	-8.90
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	1.84	0.88	2.35	1.47	0.00	0.00
P & L Balance carried down	102.95	74.97	61.47	45.28	32.95	5.42
Dividend	0.00	0.00	0.88	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	30.00	25.00	24.00	20.00	20.00	0.00
Dividend Per Share(Rs)	3.00	2.50	2.40	2.00	2.00	0.00
Earnings Per Share-Unit Curr	33.66	19.83	25.63	18.58	37.37	19.29
Earnings Per Share(Adj)-Unit Curr	33.66	19.56	25.29	18.33	36.87	19.03
Book Value-Unit Curr	286.75	130.13	111.78	89.76	72.99	35.55
Book Value(Adj)-Unit Curr	286.75	128.38	110.28	88.55	72.01	35.07

Quarterly Results

Quarters :

Particulars	Mar 2026 ( Cr)	Dec 2025 ( Cr)	Sep 2025 ( Cr)
Gross Sales	109.67	94.96	122.40
Other Operating Income	0.00	0.00	0.00
Other Income	0.40	0.93	0.28
Total Income	110.07	95.89	122.68
Total Expenditure	93.17	85.88	108.38
PBIDT	16.90	10.01	14.30
Interest	0.06	0.74	1.96
PBDT	16.84	9.27	12.34
Depreciation	2.72	2.69	2.65
Tax	2.75	1.67	2.35
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.71	0.02	0.11
Reported Profit After Tax	10.66	4.89	7.23
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	10.66	4.89	7.23
EPS (Unit Curr.)	12.12	5.83	9.83
EPS (Adj) (Unit Curr.)	12.12	5.83	9.83
Calculated EPS (Unit Curr.)	12.13	5.56	9.84
Calculated EPS (Adj) (Unit Curr.)	12.13	5.56	9.84
Calculated EPS (Ann.) (Unit Curr.)	48.51	22.25	39.35
Calculated EPS (Adj) (Ann.) (Unit Curr.)	48.51	22.25	39.35
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	8.79	8.79	7.35
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(%)	15.41	10.54	11.68
PBDTM(%)	15.36	9.76	10.08
PATM(%)	9.72	5.15	5.91

Financial Ratios

Particulars	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022
Debt-Equity Ratio	0.29	1.04	1.10	1.30	2.08
Long Term Debt-Equity Ratio	0.06	0.20	0.39	0.64	1.06
Current Ratio	1.17	0.77	1.00	1.19	1.07
Fixed Assets	2.17	2.38	2.35	2.17	2.44
Inventory	8.10	7.29	7.12	7.44	8.79
Debtors	6.53	6.53	6.44	6.01	6.97
Interest Cover Ratio	8.86	2.98	4.43	3.56	5.47
PBIDTM (%)	12.54	10.09	14.79	13.47	13.09
PBITM (%)	10.11	7.42	12.19	10.84	10.71
PBDTM (%)	11.40	7.61	12.04	10.43	11.13
CPM (%)	9.14	6.66	9.26	8.22	8.52
APATM (%)	6.71	3.99	6.65	5.58	6.14
ROCE (%)	19.62	14.73	22.03	19.13	21.11
RONW (%)	17.02	16.39	25.44	22.83	37.54

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
May 2026	1,058.85	810.10	1,019.15	68.00	47.59	61.48	896.33
Apr 2026	924.20	729.10	866.55	57.69	43.38	52.27	762.12
Mar 2026	864.90	721.05	729.10	52.95	42.85	43.98	641.23
Feb 2026	885.00	801.00	847.80	58.54	47.50	51.14	745.63
Jan 2026	925.00	780.00	850.45	59.33	43.93	51.30	747.96
Share Prices Of 2025
Dec 2025	1,045.80	875.00	899.15	65.21	50.86	54.24	790.79
Nov 2025	1,213.95	935.00	1,020.35	77.86	52.86	61.55	897.38
Oct 2025	1,050.00	899.00	1,031.20	64.49	52.96	62.20	906.92
Sep 2025	1,137.49	858.30	912.50	60.51	34.45	55.04	802.53
Aug 2025	1,044.76	824.76	953.11	59.02	39.46	48.72	710.38
Jul 2025	913.69	726.40	913.69	46.71	36.42	46.71	681.00
Jun 2025	822.78	732.07	752.93	44.92	36.39	38.49	561.19
May 2025	812.92	705.38	770.54	43.99	33.46	39.39	574.31
Apr 2025	863.23	692.76	733.15	46.73	33.17	37.48	546.44
Mar 2025	791.21	583.20	672.28	41.67	28.77	34.37	501.07
Feb 2025	924.40	628.43	633.86	44.09	24.64	25.06	472.43
Jan 2025	905.31	730.05	790.23	37.28	28.57	31.25	588.98
Share Prices Of 2024
Dec 2024	945.02	862.44	872.16	39.03	33.73	34.49	650.05
Nov 2024	1,034.89	880.10	897.27	41.80	34.13	35.48	668.76
Oct 2024	1,064.59	833.63	984.92	46.10	32.03	38.94	734.09

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 51585.70
72.15 0.14%

S&P 500 7521.58
80.48 1.08%

HANG SENG 23924.82
-387.35 -1.59%

NIKKEI 225 70971.12
-82.37 -0.12%

FTSE 100 10357.71
-41.99 -0.40%

NIFTY 24013.10
-154.90 -0.64%

× Ask Your Question