IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	428.10 Dec 04,2025 EOD	428.20 Dec 04,2025 EOD
Today's Change( )	0.00 (0.00%)	-5.25 (-1.21%)
Open( )	430.95	430.00
Prev Close( )	428.10	433.45
Volume	41,083.00	1,010,041.00
Today's Range( )	431.90 - 419.00	432.55 - 418.90
52-Week Range( )	537.96 - 219.33	536.66 - 219.33
Buy (Size)	N.A	N.A
Sell (Size)	N.A	428.20(×115)

Company Background


Incorporation Year	2000
Registered Office	D-37/1 TTC Industrial Area,MIDC Turbhe, Navi Mumbai, Maharashtra-400703
Telephone	91-22-27622762
Fax	91-22-27682409
Chairman	Rahul Guha
Managing Director	Rahul Guha
Company Secretary	Brijesh Kumar
Auditor	MSKA & Associates
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


Chairman / Executive Director / MD / CEO	Rahul Guha
Non-Exec & Non-Independent Dir	Dharmil Sheth Dhaval Shah
Independent Non Exe. Director	Indumati Gopinathan Prapti Ishwar Gilada Harshil Jiten Vora Nishant A. Shah Anandh Sundar
Company Sec. & Compli. Officer	Brijesh Kumar

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	52.99	52.95	52.93	52.90	52.87	52.84
Reserves Total	430.22	426.67	449.19	467.80	392.59	325.39
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	53.89	34.19	18.92	0.00	0.00	0.00
Total Shareholders Funds	537.10	513.81	521.04	520.70	445.46	378.23
Secured Loans	0.00	28.63	0.00	0.00	0.00	0.00
Unsecured Loans	23.21	10.19	21.17	21.43	9.63	9.20
Total Debt	23.21	38.82	21.17	21.43	9.63	9.20
Other Liabilities	11.59	7.87	4.32	0.17	13.44	7.88
Total Liabilities	571.90	560.50	546.53	542.30	468.53	395.31
APPLICATION OF FUNDS :
Gross Block	341.27	301.54	278.95	246.29	192.94	167.12
Less : Accumulated Depreciation	183.72	142.25	122.28	96.90	73.79	55.56
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	157.55	159.29	156.67	149.39	119.15	111.56
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	14.17	0.76	0.82	2.15	8.28	3.87
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	283.80	291.46	273.94	259.39	273.81	239.37
Current Assets, Loans & Advances
Inventories	45.70	45.69	27.05	24.22	22.16	18.49
Sundry Debtors	68.94	40.20	83.31	92.78	44.29	15.19
Cash and Bank Balance	51.98	34.10	16.39	12.00	7.67	7.30
Loans and Advances	27.97	10.40	7.43	12.97	4.91	3.64
Total Current Assets	194.59	130.39	134.18	141.97	79.03	44.62
Less : Current Liabilities and Provisions
Current Liabilities	101.09	55.73	51.33	46.79	53.34	45.35
Provisions	3.36	4.04	14.01	8.08	5.92	1.73
Total Current Liabilities & Provisions	104.45	59.77	65.34	54.87	59.26	47.08
Net Current Assets	90.14	70.62	68.84	87.10	19.77	-2.46
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	18.33	25.24	22.05	16.23	16.37	12.63
Deferred Tax Liability	1.25	1.07	0.75	0.48	1.51	0.99
Net Deferred Tax	17.08	24.17	21.30	15.75	14.86	11.64
Other Assets	9.16	14.20	24.96	28.52	32.66	31.33
Total Assets	571.90	560.50	546.53	542.30	468.53	395.31
Contingent Liabilities	1.82	0.62	0.85	0.85	50.07	53.57

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	633.10	524.02	486.46	561.53	474.27	401.06
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	633.10	524.02	486.46	561.53	474.27	401.06
Other Income	13.34	7.18	5.39	7.40	12.28	9.42
Stock Adjustments	-0.81	0.28	-0.20	0.88	-0.04	0.08
Total Income	645.63	531.48	491.65	569.81	486.51	410.56
EXPENDITURE :
Raw Materials	179.28	157.86	156.17	166.11	160.51	112.42
Power & Fuel Cost	9.34	7.99	8.56	7.00	6.43	6.33
Employee Cost	118.56	102.92	102.61	58.82	56.79	45.75
Other Manufacturing Expenses	69.92	54.18	53.76	47.47	39.48	28.27
Selling & Administrative Expenses	63.36	53.22	37.97	35.79	33.29	32.69
Miscellaneous Expenses	4.30	13.10	12.89	15.69	6.99	52.24
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	444.76	389.27	371.96	330.88	303.49	277.70
Operating Profit	200.87	142.21	119.69	238.93	183.02	132.86
Interest	3.14	4.88	4.54	3.08	0.66	1.32
Gross Profit	197.73	137.33	115.15	235.85	182.36	131.54
Depreciation	46.52	39.11	34.08	28.47	21.08	19.54
Profit Before Tax	151.21	98.22	81.07	207.38	161.28	112.00
Tax	47.77	30.03	30.17	56.21	44.25	42.74
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	7.66	-2.95	-6.07	-0.88	-2.74	-10.06
Reported Net Profit	95.78	71.14	56.97	152.05	119.77	79.32
Extraordinary Items	4.36	2.30	1.73	3.46	5.70	-24.43
Adjusted Net Profit	91.42	68.84	55.24	148.59	114.07	103.75
Adjustment below Net Profit	-0.73	0.23	1.54	0.17	-1.41	-26.91
P & L Balance brought forward	307.74	331.64	352.48	279.57	214.05	293.64
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	95.31	95.27	79.35	79.31	52.84	132.00
P & L Balance carried down	307.48	307.74	331.64	352.48	279.57	214.05
Dividend	95.31	95.27	79.35	79.31	52.84	132.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	210.00	180.00	180.00	150.00	250.00	50.00
Dividend Per Share(Rs)	21.00	18.00	18.00	15.00	25.00	5.00
Earnings Per Share-Unit Curr	18.08	13.44	10.76	28.74	22.65	15.01
Earnings Per Share(Adj)-Unit Curr	6.03	4.48	3.59	9.58	7.55	5.00
Book Value-Unit Curr	91.19	90.58	94.86	98.43	84.26	71.58
Book Value(Adj)-Unit Curr	30.40	30.19	31.62	32.81	28.09	23.86

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	202.23	178.89	173.87
Other Operating Income	0.00	0.00	0.00
Other Income	2.28	3.96	4.54
Total Income	204.51	182.85	178.41
Total Expenditure	133.32	122.37	118.23
PBIDT	71.19	60.48	60.18
Interest	0.60	0.62	0.60
PBDT	70.59	59.86	59.58
Depreciation	9.70	8.95	11.78
Tax	16.99	14.30	14.43
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.87	0.56	11.42
Reported Profit After Tax	43.03	36.05	21.95
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	43.03	36.05	21.95
EPS (Unit Curr.)	8.12	6.80	4.08
EPS (Adj) (Unit Curr.)	2.71	2.27	1.36
Calculated EPS (Unit Curr.)	8.12	6.80	4.14
Calculated EPS (Adj) (Unit Curr.)	2.71	2.27	1.38
Calculated EPS (Ann.) (Unit Curr.)	32.48	27.21	16.57
Calculated EPS (Adj) (Ann.) (Unit Curr.)	10.83	9.07	5.52
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	52.99	52.99	52.99
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(%)	35.20	33.81	34.61
PBDTM(%)	34.91	33.46	34.27
PATM(%)	21.28	20.15	12.62

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.06	0.06	0.04	0.03	0.02
Long Term Debt-Equity Ratio	0.04	0.04	0.03	0.02	0.01
Current Ratio	1.95	2.08	2.35	2.03	1.32
Fixed Assets	1.97	1.81	1.85	2.56	2.63
Inventory	13.85	14.41	18.98	24.21	23.33
Debtors	11.60	8.49	5.53	8.19	15.95
Interest Cover Ratio	49.16	21.13	18.86	68.33	245.36
PBIDTM (%)	31.73	27.14	24.60	42.55	38.59
PBITM (%)	24.38	19.67	17.60	37.48	34.15
PBDTM (%)	31.23	26.21	23.67	42.00	38.45
CPM (%)	22.48	21.04	18.72	32.15	29.70
APATM (%)	15.13	13.58	11.71	27.08	25.25
ROCE (%)	27.26	18.63	15.73	41.64	37.49
RONW (%)	18.23	13.75	10.94	31.48	29.08

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	537.96	434.13	495.35	96.95	81.59	86.24	7,884.07
Oct 2025	490.00	376.71	465.53	100.98	64.45	81.05	7,409.51
Sep 2025	460.10	365.01	386.71	83.48	58.72	67.25	6,148.15
Aug 2025	478.10	396.98	421.61	86.56	64.33	73.32	6,703.00
Jul 2025	452.31	322.88	441.56	79.76	55.79	76.79	7,020.17
Jun 2025	357.48	292.41	330.05	66.04	46.81	57.40	5,247.25
May 2025	351.03	290.00	350.11	61.21	49.00	60.89	5,566.27
Apr 2025	312.95	220.01	292.46	56.53	37.27	50.86	4,649.65
Mar 2025	252.35	219.33	226.73	45.19	37.03	39.43	3,604.61
Feb 2025	275.21	225.01	229.46	64.33	50.96	52.99	3,648.07
Jan 2025	351.01	245.38	265.43	83.86	52.87	61.30	4,219.87
Share Prices Of 2024
Dec 2024	350.21	296.18	304.83	83.30	66.46	70.40	4,846.10
Nov 2024	343.65	305.06	333.26	81.79	68.00	76.93	5,296.18
Oct 2024	325.00	258.20	312.63	77.47	56.19	72.17	4,968.28
Sep 2024	300.00	267.61	270.56	72.26	61.08	62.44	4,298.17
Aug 2024	310.00	248.51	288.30	74.52	56.94	66.53	4,579.88
Jul 2024	280.00	206.95	272.73	66.34	46.52	62.94	4,332.59
Jun 2024	225.85	190.25	211.38	53.38	42.95	48.78	3,357.99
May 2024	226.96	199.48	204.08	54.79	44.27	47.10	3,242.03
Apr 2024	227.23	196.06	214.60	54.19	43.93	49.52	3,409.09

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
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 & NSDL: 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 47874.44
-29.46 -0.06%

S&P 500 6878.17
7.45 0.11%

HANG SENG 25935.91
175.17 0.68%

NIKKEI 225 50935.81
1071.13 2.15%

FTSE 100 9722.32
30.25 0.31%

NIFTY 26033.75
47.75 0.18%

× Ask Your Question