IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	81.13 Dec 26,2025 EOD	80.58 Dec 26,2025 EOD
Today's Change( )	-0.86 (-1.05%)	-1.92 (-2.33%)
Open( )	79.91	80.85
Prev Close( )	81.99	82.50
Volume	4,078.00	103,813.00
Today's Range( )	81.99 - 79.91	81.98 - 80.50
52-Week Range( )	148.00 - 77.27	148.49 - 77.13
Buy (Size)	N.A	80.58(×849)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1986
Registered Office	Dina Building 1st Floor,53 Maharshi Karve Road, Mumbai, Maharashtra-400002
Telephone	91-22-22001928
Fax	91-22-22001928
Chairman	Rishi R Pilani
Managing Director	Rishi R Pilani
Company Secretary	Ekta Dhanda
Auditor	Mittal & Associates
Face Value	1
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Bigshare Services Pvt Ltd Office No S6-2,Pinnacle Busine.Park,Mahakali Caves Road,Mumbai - 400093

Board of Directors


Chairman / Executive Director / M D / Promoter	Rishi R Pilani
Executive Director	Shyam Nihate
Non-Exec & Non-Independent Dir	Ramesh Punjabi
Independent Non Exe. Director	Niraj Nabh Kumar Jagruti Chetan Gaikwad John Joseph G L Kundalwal Amruta Pankaj Thali
Company Sec. & Compli. Officer	Ekta Dhanda

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	7.20	7.20	6.52	6.24	6.24	5.71
Reserves Total	522.34	492.28	340.12	260.53	228.48	139.86
Equity Share Warrants	0.00	0.00	8.18	15.45	0.00	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	529.54	499.48	354.82	282.22	234.72	145.57
Secured Loans	19.18	12.87	19.02	19.91	28.92	41.02
Unsecured Loans	42.64	42.59	42.76	3.72	18.97	20.76
Total Debt	61.82	55.46	61.78	23.63	47.89	61.78
Other Liabilities	8.59	5.36	10.41	3.25	3.17	2.86
Total Liabilities	599.95	560.30	427.01	309.10	285.78	210.21
APPLICATION OF FUNDS :
Gross Block	718.36	648.08	574.08	513.14	499.42	487.73
Less : Accumulated Depreciation	396.70	382.82	365.35	349.39	337.36	323.21
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	321.66	265.26	208.73	163.75	162.06	164.52
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	5.67	46.29	44.30	19.83	11.67	11.08
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	69.09	69.40	68.83	68.22	67.53	1.36
Current Assets, Loans & Advances
Inventories	9.47	0.00	0.18	0.00	12.48	6.30
Sundry Debtors	35.57	37.22	16.94	31.14	39.59	34.92
Cash and Bank Balance	87.79	83.46	34.38	44.52	28.43	3.61
Loans and Advances	36.50	19.89	23.99	17.08	23.63	38.27
Total Current Assets	169.32	140.56	75.48	92.73	104.14	83.10
Less : Current Liabilities and Provisions
Current Liabilities	61.24	51.47	42.06	44.37	54.07	59.20
Provisions	1.87	1.44	1.92	1.23	0.99	1.17
Total Current Liabilities & Provisions	63.11	52.91	43.99	45.60	55.06	60.36
Net Current Assets	106.21	87.65	31.50	47.13	49.07	22.74
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	6.79	5.71	16.35	0.00	0.00	0.00
Deferred Tax Liability	24.84	21.54	32.19	17.84	18.02	0.00
Net Deferred Tax	-18.05	-15.83	-15.84	-17.84	-18.02	0.00
Other Assets	115.37	107.53	89.50	28.00	13.48	10.50
Total Assets	599.95	560.31	427.02	309.10	285.78	210.20
Contingent Liabilities	67.10	65.28	17.70	17.53	27.73	21.61

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	215.40	226.72	192.69	290.68	259.56	246.67
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	215.40	226.72	192.69	290.68	259.56	246.67
Other Income	16.84	15.83	10.96	3.61	1.18	0.34
Stock Adjustments	9.47	-0.18	0.18	-7.09	4.03	1.23
Total Income	241.71	242.37	203.83	287.20	264.77	248.24
EXPENDITURE :
Raw Materials	12.74	8.02	7.29	104.19	78.62	94.95
Power & Fuel Cost	12.12	9.52	10.58	14.55	11.65	11.83
Employee Cost	23.43	22.04	20.41	16.62	14.66	14.38
Other Manufacturing Expenses	36.61	38.03	37.67	49.40	52.72	16.53
Selling & Administrative Expenses	33.43	40.35	33.38	36.73	25.19	39.99
Miscellaneous Expenses	56.02	19.17	5.91	5.83	10.94	14.49
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	174.35	137.12	115.24	227.32	193.78	192.16
Operating Profit	67.36	105.25	88.58	59.89	71.00	56.09
Interest	6.52	6.21	5.15	3.15	6.19	9.45
Gross Profit	60.84	99.04	83.43	56.74	64.81	46.64
Depreciation	19.02	17.47	15.27	12.72	14.15	12.97
Profit Before Tax	41.82	81.57	68.16	44.02	50.66	33.67
Tax	8.65	21.07	19.17	12.17	9.05	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	2.44	-0.12	-1.94	-0.18	18.02	0.00
Reported Net Profit	30.73	60.63	50.94	32.04	23.59	33.67
Extraordinary Items	-32.70	0.25	-0.18	-0.56	-2.72	-7.45
Adjusted Net Profit	63.43	60.38	51.12	32.60	26.31	41.12
Adjustment below Net Profit	-0.66	0.32	0.00	0.00	0.00	-0.10
P & L Balance brought forward	202.34	141.40	90.55	58.51	34.98	1.42
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	232.41	202.35	141.49	90.55	58.57	34.98
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	4.27	8.42	7.81	5.14	3.78	5.90
Earnings Per Share(Adj)-Unit Curr	4.27	8.42	7.81	5.14	3.78	5.90
Book Value-Unit Curr	73.56	69.38	53.18	42.78	37.64	25.51
Book Value(Adj)-Unit Curr	73.56	69.38	53.18	42.78	37.64	25.51

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	61.65	56.95	57.56
Other Operating Income	0.00	0.00	0.00
Other Income	16.98	4.99	4.66
Total Income	78.62	61.94	62.21
Total Expenditure	44.25	35.12	75.30
PBIDT	34.37	26.82	-13.09
Interest	1.30	2.21	2.08
PBDT	33.07	24.61	-15.17
Depreciation	5.03	4.92	4.86
Tax	6.54	4.48	-5.62
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.58	1.12	1.45
Reported Profit After Tax	20.92	14.09	-15.86
Extra-ordinary Items	7.26	-0.68	-42.93
Adjusted Profit After Extra-ordinary item	13.66	14.77	27.07
EPS (Unit Curr.)	2.91	2.06	-2.20
EPS (Adj) (Unit Curr.)	2.91	2.06	-2.20
Calculated EPS (Unit Curr.)	2.91	1.96	-2.20
Calculated EPS (Adj) (Unit Curr.)	2.91	1.96	-2.20
Calculated EPS (Ann.) (Unit Curr.)	11.63	7.83	-8.81
Calculated EPS (Adj) (Ann.) (Unit Curr.)	11.63	7.83	-8.81
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	7.20	7.20	7.20
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(%)	55.75	47.09	-22.74
PBDTM(%)	53.64	43.21	-26.36
PATM(%)	33.93	24.74	-27.55

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.11	0.14	0.13	0.14	0.29
Long Term Debt-Equity Ratio	0.08	0.10	0.09	0.08	0.19
Current Ratio	1.64	1.30	1.09	1.18	1.09
Fixed Assets	0.32	0.37	0.35	0.57	0.53
Inventory	45.49	2519.11	2141.00	46.58	27.64
Debtors	5.92	8.37	8.02	8.22	6.97
Interest Cover Ratio	14.13	14.14	14.24	14.98	10.13
PBIDTM (%)	51.60	46.42	45.97	20.60	29.61
PBITM (%)	42.77	38.72	38.05	16.23	24.16
PBDTM (%)	48.57	43.68	43.30	19.52	27.22
CPM (%)	38.04	34.45	34.36	15.40	15.59
APATM (%)	29.21	26.74	26.44	11.02	10.14
ROCE (%)	15.88	17.78	19.92	15.86	25.28
RONW (%)	12.23	14.19	15.99	12.40	13.84

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	89.58	79.26	84.92	10.81	8.84	9.72	611.33
Oct 2025	91.42	85.00	86.39	10.79	9.46	9.89	621.92
Sep 2025	99.74	87.00	88.94	11.66	9.93	10.18	640.27
Aug 2025	101.85	86.41	92.65	12.09	9.28	10.60	666.98
Jul 2025	101.94	91.00	94.23	12.08	10.06	10.78	678.36
Jun 2025	115.00	95.65	98.75	13.66	10.70	11.30	710.90
May 2025	133.90	103.70	112.00	15.78	11.33	12.82	806.28
Apr 2025	130.80	102.00	119.80	15.60	10.25	13.71	862.43
Mar 2025	131.90	100.70	104.95	15.68	11.15	12.01	755.53
Feb 2025	131.90	103.75	106.60	16.05	12.04	12.71	767.41
Jan 2025	148.00	117.10	124.75	17.99	13.35	14.87	898.07
Share Prices Of 2024
Dec 2024	150.55	131.35	132.30	18.61	15.61	15.77	952.42
Nov 2024	148.90	126.90	138.10	18.14	14.76	16.47	994.17
Oct 2024	155.00	135.05	141.85	18.94	15.75	16.91	1,021.17
Sep 2024	172.00	142.00	142.40	20.74	16.88	16.98	1,025.13
Aug 2024	178.95	155.70	166.80	22.17	18.46	19.89	1,200.78
Jul 2024	179.90	147.90	168.10	21.89	17.09	20.04	1,210.14
Jun 2024	166.90	127.35	148.70	20.38	13.85	17.73	1,070.48
May 2024	170.95	142.10	142.90	20.80	16.85	17.04	1,028.73
Apr 2024	194.25	163.20	169.60	23.52	18.32	20.22	1,220.94

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 Powered By CMOTS Infotech ( ISO 9001:2015 Certified )

DJIA 48728.27
-23.90 -0.05%

S&P 500 6949.98
-3.07 -0.04%

HANG SENG 25818.94
44.79 0.17%

NIKKEI 225 50641.54
233.75 0.46%

FTSE 100 9870.68
-18.54 -0.19%

NIFTY 26042.30
-99.80 -0.38%

× Ask Your Question