IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	224.00 Nov 19,2025 16:00:00	223.94 Nov 19,2025 15:45:30
Today's Change( )	-2.20 (-0.97%)	-1.47 (-0.65%)
Open( )	225.30	222.10
Prev Close( )	226.20	225.41
Volume	560.00	7,130.00
Today's Range( )	229.90 - 222.80	229.25 - 222.10
52-Week Range( )	493.00 - 222.00	492.00 - 222.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	223.94(×16)

Company Background


Incorporation Year	1988
Registered Office	D-301-305 Level 3 Tower II,Grand Central Nerul Node, Navi Mumbai, Maharashtra-400706
Telephone	91-22-68110300
Fax	NA
Chairman	RAMAKRISHNAN SIVASWAMY IYER
Managing Director	Milind Patankar
Company Secretary	NA
Auditor	PKF Sridhar & Santhanam LLP
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


Chairman & Wholetime Director	RAMAKRISHNAN SIVASWAMY IYER
Managing Director	Milind Patankar
Non-Executive & Non-Independent Director	Anisha Ramakrishnan
Independent Non Exe. Director	DEEPAK SHETTY Ratnagiri Sivaram Krishnan Ajit George Paul
Non Executive Director	Ritesh Ramkrishnan
Independent Non Exe. Director	Anil Kumar Gupta Sangeeta Singh

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	21.96	21.96	21.96	21.96	21.96	21.96
Reserves Total	778.42	744.56	796.81	607.43	358.95	313.05
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	800.38	766.52	818.77	629.39	380.91	335.01
Secured Loans	329.40	405.24	498.50	235.30	129.01	266.04
Unsecured Loans	2.33	0.00	0.00	0.00	73.48	0.00
Deferred Credit Liability	0.00	0.00	0.00	0.00	0.00	0.00
Total Debt	331.73	405.24	498.50	235.30	202.49	266.04
Other Liabilities	6.21	6.19	2.28	1.32	0.74	0.73
Total Liabilities	1132.11	1171.76	1317.27	864.69	583.40	601.05
APPLICATION OF FUNDS :
Gross Block	1183.10	1138.80	1159.09	725.37	442.36	456.02
Less: Accumulated Depreciation & Lease Adjustment	278.87	195.28	116.09	85.08	67.92	56.37
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	904.23	943.52	1043.00	640.29	374.44	399.65
Ship under acqusition/CWIP	0.00	0.00	0.00	0.44	0.00	1.02
Investments	18.04	34.31	66.91	1.69	11.75	11.98
Current Assets, Loans & Advances
Inventories	9.68	10.33	18.74	7.74	26.23	14.02
Sundry Debtors	8.34	7.89	6.22	11.16	128.84	154.98
Cash and Bank Balance	64.06	17.11	27.46	65.32	8.66	15.93
Loans and Advances	120.07	147.00	117.09	161.52	77.28	52.37
Total Current Assets	202.15	182.33	169.51	245.74	241.01	237.30
Less : Current Liabilities and Provisions
Current Liabilities	58.71	67.56	36.12	46.75	63.24	76.58
Provisions	0.83	0.58	1.02	0.84	0.85	1.88
Total Current Liabilities & Provisions	59.54	68.14	37.14	47.59	64.09	78.46
Net Current Assets	142.61	114.19	132.37	198.15	176.92	158.84
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	0.04
Deferred Tax Liability	0.52	0.96	0.68	0.18	0.16	0.00
Net Deferred Tax	-0.52	-0.96	-0.68	-0.18	-0.16	0.04
Other Assets	73.96	86.89	77.95	25.62	21.19	30.25
Total Assets	1138.32	1177.95	1319.55	866.01	584.14	601.78
Contingent Liabilities	6.22	5.26	6.97	4.25	4.25	3.97

Profit and Loss

Particulars(INCOME)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Operating Income	446.27	282.39	483.78	513.59	559.98	612.46
Other Income	7.69	80.12	19.19	73.91	12.42	3.55
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	453.96	362.51	502.97	587.50	572.40	616.01
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	0.00	0.00	0.00	0.00	0.00	0.06
Operating Expenses	146.50	130.42	130.53	203.92	419.14	479.27
Employee Cost	129.13	118.06	95.01	77.13	68.22	72.84
Selling & Administrative Expenses	8.59	5.52	5.68	5.31	6.14	5.14
Miscellaneous Expenses	19.27	39.17	6.54	2.10	8.40	12.19
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	303.49	293.17	237.76	288.46	501.90	569.50
Operating Profit	150.47	69.34	265.21	299.04	70.50	46.51
Interest	31.26	37.24	18.42	12.05	16.67	19.48
Gross Profit	119.21	32.10	246.79	286.99	53.83	27.03
Depreciation	83.59	79.65	47.50	19.13	15.01	17.92
Profit Before Tax	35.62	-47.55	199.29	267.86	38.82	9.11
Tax	2.10	3.19	1.98	16.41	1.14	1.21
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.44	0.28	0.50	0.02	0.20	-0.56
Reported Net Profit	33.96	-51.02	196.81	251.43	37.48	8.46
Extraordinary Items	-10.86	38.37	12.61	64.78	2.12	0.28
Adjusted Net Profit	44.82	-89.39	184.20	186.65	35.36	8.18
Adjustment below Net Profit	-0.09	-0.32	-0.03	0.05	0.23	-0.11
P & L Balance brought forward	517.49	572.11	420.82	212.80	182.09	178.12
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	6.79	3.28	45.49	43.46	7.00	4.38
P & L Balance carried down	544.57	517.49	572.11	420.82	212.80	182.09
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 %	15.00	0.00	15.00	25.00	20.00	0.00
Dividend Per Share(Rs)	1.50	0.00	1.50	2.50	2.00	0.00
Earnings Per Share-Unit Curr	15.46	-23.23	89.62	114.49	17.07	3.85
Earnings Per Share(Adj)-Unit Curr	15.46	-23.23	89.62	114.49	17.07	3.85
Book Value-Unit Curr	364.47	349.05	372.85	286.61	173.46	152.55
Book Value(Adj)-Unit Curr	364.47	349.05	372.85	286.61	173.46	152.55

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	98.09	94.89	110.62
Other Operating Income	0.00	0.00	0.00
Other Income	5.96	2.76	1.83
Total Income	104.05	97.65	112.45
Total Expenditure	82.43	76.46	88.22
PBIDT	21.62	21.19	24.23
Interest	5.87	6.15	7.34
PBDT	15.75	15.04	16.89
Depreciation	24.30	22.20	21.78
Tax	0.62	0.53	-0.30
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.02	0.08	0.04
Reported Profit After Tax	-9.19	-7.77	-4.63
Extra-ordinary Items	3.68	0.00	-13.37
Adjusted Profit After Extra-ordinary item	-12.87	-7.77	8.74
EPS (Unit Curr.)	-4.19	-3.54	-2.11
EPS (Adj) (Unit Curr.)	-4.19	-3.54	-2.11
Calculated EPS (Unit Curr.)	-4.18	-3.54	-2.11
Calculated EPS (Adj) (Unit Curr.)	-4.18	-3.54	-2.11
Calculated EPS (Ann.) (Unit Curr.)	-16.74	-14.15	-8.43
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-16.74	-14.15	-8.43
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	15.00	0.00	0.00
Equity	21.96	21.96	21.96
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(%)	22.04	22.33	21.90
PBDTM(%)	16.06	15.85	15.27
PATM(%)	-9.37	-8.19	-4.19

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.47	0.57	0.51	0.43	0.65
Long Term Debt-Equity Ratio	0.36	0.44	0.39	0.26	0.27
Current Ratio	1.27	1.14	1.66	1.70	1.15
Fixed Assets	0.38	0.25	0.51	0.88	1.25
Inventory	44.60	19.43	36.54	30.24	27.83
Debtors	54.99	40.03	55.67	7.34	3.95
Interest Cover Ratio	2.52	-1.31	11.82	17.50	3.33
PBIDTM (%)	36.38	10.97	54.82	44.79	12.59
PBITM (%)	17.65	-17.24	45.00	41.06	9.91
PBDTM (%)	29.37	-2.22	51.01	42.44	9.61
CPM (%)	28.77	-3.45	50.50	40.07	9.37
APATM (%)	10.04	-31.65	40.68	36.34	6.69
ROCE (%)	6.80	-3.90	19.92	29.09	9.36
RONW (%)	5.72	-11.28	27.18	36.95	10.47

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Oct 2025	257.00	241.00	247.25	12.90	11.79	12.11	542.96
Sep 2025	285.00	240.75	253.95	14.67	11.38	12.44	557.67
Aug 2025	277.10	244.80	247.65	14.31	11.91	12.13	543.84
Jul 2025	288.70	256.90	263.45	14.26	12.00	12.91	578.54
Jun 2025	300.80	260.55	268.65	14.91	12.59	13.16	589.96
May 2025	329.30	268.75	297.00	16.24	12.97	14.55	652.21
Apr 2025	309.95	240.25	276.95	15.66	10.50	13.57	608.18
Mar 2025	291.45	235.45	250.80	15.49	11.21	12.29	550.76
Feb 2025	362.95	236.90	243.20	0.00	0.00	0.00	534.07
Jan 2025	467.95	301.00	340.85	0.00	0.00	0.00	748.51
Share Prices Of 2024
Dec 2024	493.00	386.60	413.75	0.00	0.00	0.00	908.60
Nov 2024	426.65	341.00	423.70	0.00	0.00	0.00	930.45
Oct 2024	384.00	301.05	378.20	0.00	0.00	0.00	830.53
Sep 2024	369.00	295.00	333.95	0.00	0.00	0.00	733.35
Aug 2024	404.50	322.00	324.85	0.00	0.00	0.00	713.37
Jul 2024	439.00	325.95	385.80	0.00	0.00	0.00	847.22
Jun 2024	356.50	245.10	329.10	0.00	0.00	0.00	722.70
May 2024	324.05	271.20	304.75	0.00	0.00	0.00	669.23
Apr 2024	314.15	259.20	299.70	0.00	0.00	0.00	658.14
Mar 2024	280.15	231.15	259.15	0.00	0.00	0.00	569.09

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 46120.46
-490.79 -1.05%

S&P 500 6640.03
-53.38 -0.80%

HANG SENG 25830.66
-99.38 -0.38%

NIKKEI 225 48614.36
-88.62 -0.18%

FTSE 100 9519.69
-155.74 -1.61%

NIFTY 26052.65
142.60 0.55%

× Ask Your Question