IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	67.00 May 04,2026 16:01:00	67.44 May 04,2026 15:50:25
Today's Change( )	-1.84 (-2.67%)	-1.10 (-1.60%)
Open( )	68.05	69.50
Prev Close( )	68.84	68.54
Volume	4,201.00	163,405.00
Today's Range( )	68.68 - 67.00	69.50 - 67.25
52-Week Range( )	89.90 - 51.09	88.63 - 50.01
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1992
Registered Office	213 Sabri,Kachigam, Daman & Diu, Daman & Diu-396210
Telephone	91-260-2240156
Fax	91-260-2240256
Chairman	M K Wadhwa
Managing Director	NA
Company Secretary	NA
Auditor	Raman S Shah & Associates
Face Value	2
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Link Intime India Pvt Ltd C-13 Pannalal Silk,Mills Cmpd LBS Marg,Bhandup West,Mumbai - 400 078

Board of Directors


Chairman & Non Executive Dir.	M K Wadhwa
Non Executive Director	Sanjaya Kulkarni Monika Shrivastava Mangesh Sarfare
Independent Non Exe. Director	Deepak Bakhshi Surya Pratap Gupta

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	15.60	15.60	15.60	15.60	7.80	7.80
Reserves Total	132.01	114.75	99.80	86.90	84.12	78.84
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	147.61	130.35	115.40	102.50	91.92	86.64
Secured Loans	40.06	18.09	32.26	13.51	22.58	39.09
Unsecured Loans	5.68	12.47	11.86	6.34	5.98	0.00
Total Debt	45.74	30.56	44.12	19.85	28.56	39.09
Other Liabilities	0.00	0.00	0.00	0.00	0.00	0.00
Total Liabilities	193.35	160.91	159.52	122.35	120.48	125.73
APPLICATION OF FUNDS :
Gross Block	124.76	111.97	80.35	79.17	73.72	73.74
Less : Accumulated Depreciation	32.00	28.13	24.48	19.64	15.40	12.41
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	92.76	83.84	55.87	59.53	58.32	61.33
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	3.10	1.23	24.10	9.45	7.41	7.22
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.39	0.05	0.00	0.00	0.00	1.00
Current Assets, Loans & Advances
Inventories	61.93	69.68	59.69	57.02	53.31	55.07
Sundry Debtors	59.57	54.77	54.19	50.25	43.26	44.73
Cash and Bank Balance	5.43	5.46	4.80	4.49	4.17	4.20
Loans and Advances	19.94	14.38	23.61	23.59	21.35	16.76
Total Current Assets	146.87	144.28	142.28	135.36	122.09	120.76
Less : Current Liabilities and Provisions
Current Liabilities	41.75	61.14	55.63	74.39	59.40	58.27
Provisions	1.43	1.08	0.85	1.15	1.11	1.08
Total Current Liabilities & Provisions	43.18	62.22	56.48	75.54	60.51	59.35
Net Current Assets	103.69	82.06	85.80	59.82	61.58	61.40
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Liability	8.82	8.67	8.44	8.64	8.99	8.77
Net Deferred Tax	-8.82	-8.67	-8.44	-8.64	-8.99	-8.77
Other Assets	2.24	2.41	2.19	2.18	2.16	3.55
Total Assets	193.36	160.91	159.52	122.34	120.48	125.73
Contingent Liabilities	1.72	1.56	1.12	1.08	0.96	0.89

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	407.57	367.98	318.90	268.63	202.34	244.61
Excise Duty	58.24	55.08	48.31	39.95	31.86	35.33
Net Sales	349.33	312.90	270.59	228.68	170.48	209.28
Other Income	0.07	0.49	1.25	0.06	0.06	0.02
Stock Adjustments	1.47	0.67	-3.23	0.17	-3.06	-1.80
Total Income	350.87	314.06	268.61	228.91	167.48	207.50
EXPENDITURE :
Raw Materials	279.19	248.62	211.93	179.17	126.82	160.25
Power & Fuel Cost	11.83	11.87	9.60	8.64	8.06	9.18
Employee Cost	9.05	8.97	8.06	7.48	6.72	7.55
Other Manufacturing Expenses	3.25	2.81	2.23	2.20	1.54	1.73
Selling & Administrative Expenses	0.90	0.89	0.98	1.17	1.14	2.44
Miscellaneous Expenses	6.01	4.37	4.88	3.49	2.90	2.44
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	310.22	277.53	237.69	202.15	147.19	183.60
Operating Profit	40.65	36.54	30.93	26.76	20.29	23.89
Interest	5.04	5.44	4.98	4.51	5.44	5.61
Gross Profit	35.61	31.10	25.95	22.25	14.85	18.28
Depreciation	5.49	5.62	5.48	4.47	3.73	3.54
Profit Before Tax	30.12	25.48	20.47	17.78	11.12	14.74
Tax	6.38	5.40	4.64	4.83	2.89	3.83
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.15	0.23	-0.20	-0.35	0.22	0.29
Reported Net Profit	23.60	19.85	16.03	13.30	8.01	10.61
Extraordinary Items	0.00	0.37	0.92	0.00	0.00	0.01
Adjusted Net Profit	23.60	19.48	15.11	13.30	8.01	10.60
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	-0.56
P & L Balance brought forward	108.52	95.34	84.03	74.46	69.98	63.82
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	8.59	6.66	4.72	3.73	3.53	3.79
P & L Balance carried down	123.53	108.52	95.34	84.03	74.46	70.08
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 %	50.00	40.00	30.00	20.00	35.00	35.00
Dividend Per Share(Rs)	1.00	0.80	0.60	2.00	3.50	3.50
Earnings Per Share-Unit Curr	3.03	2.54	2.06	8.53	10.26	13.61
Earnings Per Share(Adj)-Unit Curr	3.03	2.54	2.06	1.71	1.03	1.36
Book Value-Unit Curr	18.92	16.71	14.79	65.70	117.84	111.08
Book Value(Adj)-Unit Curr	18.92	16.71	14.79	13.14	11.79	11.11

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	111.22	106.87	90.40
Other Operating Income	0.00	0.00	0.00
Other Income	0.02	0.02	0.02
Total Income	111.24	106.89	90.41
Total Expenditure	97.70	95.00	80.38
PBIDT	13.54	11.88	10.04
Interest	1.29	1.31	1.31
PBDT	12.25	10.58	8.72
Depreciation	1.54	1.43	1.41
Tax	2.02	2.30	1.84
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	8.69	6.85	5.47
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	8.69	6.85	5.47
EPS (Unit Curr.)	1.11	0.88	0.70
EPS (Adj) (Unit Curr.)	1.11	0.88	0.70
Calculated EPS (Unit Curr.)	1.11	0.88	0.70
Calculated EPS (Adj) (Unit Curr.)	1.11	0.88	0.70
Calculated EPS (Ann.) (Unit Curr.)	4.46	3.51	2.81
Calculated EPS (Adj) (Ann.) (Unit Curr.)	4.46	3.51	2.81
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	15.60	15.60	15.60
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	2.00	2.00
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(%)	12.17	11.12	11.11
PBDTM(%)	11.01	9.90	9.65
PATM(%)	7.81	6.41	6.05

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.27	0.30	0.29	0.25	0.38
Long Term Debt-Equity Ratio	0.08	0.15	0.14	0.06	0.07
Current Ratio	1.65	1.66	1.51	1.36	1.26
Fixed Assets	3.44	3.83	4.00	3.51	2.74
Inventory	6.19	5.69	5.46	4.87	3.73
Debtors	7.13	6.75	6.11	5.75	4.60
Interest Cover Ratio	6.98	5.68	5.11	4.94	3.05
PBIDTM (%)	9.97	9.93	9.70	9.96	10.03
PBITM (%)	8.63	8.40	7.98	8.30	8.18
PBDTM (%)	8.74	8.45	8.14	8.28	7.34
CPM (%)	7.14	6.92	6.75	6.62	5.80
APATM (%)	5.79	5.39	5.03	4.95	3.96
ROCE (%)	19.85	19.30	18.06	18.36	13.46
RONW (%)	16.98	16.15	14.71	13.68	8.97

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2026	78.95	52.30	68.84	30.61	15.70	22.75	536.97
Mar 2026	72.70	51.09	52.30	28.13	16.50	17.29	407.96
Feb 2026	72.83	58.01	67.42	24.93	18.01	22.28	525.90
Jan 2026	71.19	59.01	60.96	24.57	18.88	20.15	475.51
Share Prices Of 2025
Dec 2025	72.10	64.78	67.60	25.39	21.36	22.34	527.30
Nov 2025	75.02	66.85	68.77	25.27	21.98	22.73	536.43
Oct 2025	74.10	66.80	71.14	25.22	21.66	23.51	554.91
Sep 2025	79.20	71.45	72.11	27.60	23.40	23.83	562.48
Aug 2025	81.64	72.00	76.23	27.60	23.77	25.20	594.62
Jul 2025	87.95	75.14	79.41	31.06	23.50	26.25	619.42
Jun 2025	87.32	76.46	81.54	29.53	24.74	26.95	636.04
May 2025	89.90	72.00	82.35	33.45	22.67	27.22	642.35
Apr 2025	95.50	63.00	80.04	36.17	17.75	26.45	624.34
Mar 2025	81.72	69.00	75.02	27.60	22.58	24.80	585.18
Feb 2025	96.89	77.29	78.56	40.84	30.45	31.46	612.79
Jan 2025	108.40	80.00	88.00	44.98	31.31	35.24	686.43
Share Prices Of 2024
Dec 2024	115.50	98.15	100.60	47.76	38.91	40.28	784.71
Nov 2024	112.00	94.05	106.95	47.63	37.30	42.83	834.24
Oct 2024	107.05	94.00	100.40	44.12	34.79	40.20	783.15
Sep 2024	117.50	103.05	105.80	48.41	40.19	42.37	825.27

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 49530.46
-142.69 -0.29%

S&P 500 7252.74
22.73 0.31%

HANG SENG 26095.89
319.35 1.24%

NIKKEI 225 59594.47
309.55 0.52%

FTSE 100 10375.34
-3.48 -0.03%

NIFTY 24119.30
121.75 0.51%

× Ask Your Question