IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	431.80 May 05,2026 EOD	431.70 May 05,2026 EOD
Today's Change( )	-0.75 (-0.17%)	-0.80 (-0.18%)
Open( )	432.00	430.95
Prev Close( )	432.55	432.50
Volume	70,019.00	741,897.00
Today's Range( )	445.50 - 428.15	445.50 - 428.35
52-Week Range( )	445.50 - 126.20	445.50 - 129.51
Buy (Size)	N.A	431.70(×376)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1989
Registered Office	Saiman House J A Raul Street,Off Sayani Road Prabhadevi, Mumbai, Maharashtra-400025
Telephone	91-022-24376281
Fax	91-022-24370687
Chairman	Milan M Mehta
Managing Director	Milan M Mehta
Company Secretary	Deepika Pandey
Auditor	S R Divatia & Co
Face Value	1
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 Emeritus	Mahendra R Mehta
Chairman & Managing Director	Milan M Mehta
Vice Chairman & Whole time Director	Deepak M Mehta
Company Sec. & Compli. Officer	Deepika Pandey
Independent Director	NIRAJ PANKAJ BHUKHANWALA Asha Morley Manoj Lekhrajani
Executive Director	Sanjay Singhvi

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	17.87	17.87	17.87	11.56	11.56	11.56
Reserves Total	558.37	488.57	432.44	353.32	304.49	271.24
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	576.24	506.44	450.31	364.88	316.05	282.80
Secured Loans	61.51	98.61	16.17	22.48	21.98	27.71
Unsecured Loans	0.00	0.00	0.00	0.00	0.00	3.33
Total Debt	61.51	98.61	16.17	22.48	21.98	31.04
Other Liabilities	9.04	3.96	6.76	5.09	5.65	5.94
Total Liabilities	646.79	609.01	473.24	392.45	343.68	319.78
APPLICATION OF FUNDS :
Gross Block	499.73	408.24	370.70	349.86	346.63	352.11
Less : Accumulated Depreciation	281.64	268.95	254.71	250.36	236.82	236.70
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	218.09	139.29	115.99	99.50	109.81	115.41
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	30.04	19.32	10.27	5.66	1.62	3.91
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	56.25	52.07	5.46	9.32	28.45	1.48
Current Assets, Loans & Advances
Inventories	304.54	287.36	227.30	221.81	166.04	106.71
Sundry Debtors	556.62	421.72	459.35	476.50	440.11	268.64
Cash and Bank Balance	39.73	76.32	79.25	45.88	33.32	38.38
Loans and Advances	47.48	65.63	30.20	19.73	6.15	9.06
Total Current Assets	948.37	851.03	796.10	763.91	645.62	422.78
Less : Current Liabilities and Provisions
Current Liabilities	600.83	448.44	453.55	485.03	441.08	223.11
Provisions	2.97	1.67	1.46	1.29	1.11	1.10
Total Current Liabilities & Provisions	603.80	450.11	455.00	486.32	442.19	224.20
Net Current Assets	344.57	400.93	341.09	277.59	203.43	198.58
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	2.03	1.94	0.00	0.00	0.00	0.00
Deferred Tax Liability	5.42	4.90	0.00	0.00	0.00	0.00
Net Deferred Tax	-3.39	-2.96	0.00	0.00	0.00	0.00
Other Assets	1.22	0.38	0.43	0.39	0.39	0.41
Total Assets	646.78	609.03	473.24	392.46	343.69	319.79
Contingent Liabilities	40.00	40.81	39.53	29.18	28.24	20.76

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	4014.83	3301.69	3033.58	2683.14	1718.60	1525.81
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	4014.83	3301.69	3033.58	2683.14	1718.60	1525.81
Other Income	20.79	19.31	21.89	6.90	4.29	4.12
Stock Adjustments	36.12	32.67	9.69	33.29	37.27	11.35
Total Income	4071.74	3353.67	3065.16	2723.33	1760.16	1541.28
EXPENDITURE :
Raw Materials	3698.51	3044.21	2794.87	2482.13	1583.23	1364.10
Power & Fuel Cost	38.26	34.61	32.93	24.61	23.67	24.59
Employee Cost	48.26	40.61	35.10	34.30	27.30	27.27
Other Manufacturing Expenses	41.97	16.76	14.38	9.74	8.24	10.46
Selling & Administrative Expenses	56.02	45.22	43.35	32.62	24.69	25.86
Miscellaneous Expenses	2.08	18.92	16.17	15.63	10.23	12.21
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	3885.09	3200.33	2936.80	2599.03	1677.36	1464.48
Operating Profit	186.66	153.33	128.36	124.31	82.80	76.81
Interest	46.66	37.13	32.91	24.90	15.13	19.03
Gross Profit	140.00	116.20	95.45	99.41	67.67	57.78
Depreciation	19.63	17.40	14.17	15.17	16.13	16.10
Profit Before Tax	120.37	98.80	81.28	84.24	51.54	41.68
Tax	29.69	25.00	20.82	22.37	12.85	11.22
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.64	0.95	0.97	-1.14	-0.61	-1.36
Reported Net Profit	90.04	72.85	59.49	63.01	39.31	31.82
Extraordinary Items	0.49	0.07	1.03	0.05	0.04	0.00
Adjusted Net Profit	89.55	72.78	58.46	62.96	39.27	31.82
Adjustment below Net Profit	-0.59	0.43	2.19	-0.30	0.87	-1.70
P & L Balance brought forward	52.31	56.17	48.95	30.12	21.87	24.50
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	19.65	77.15	54.45	43.88	31.94	32.75
P & L Balance carried down	122.10	52.31	56.17	48.95	30.12	21.87
Dividend	11.61	10.72	8.67	9.25	6.94	5.78
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	115.00	105.00	96.00	270.00	100.00	50.00
Dividend Per Share(Rs)	1.15	1.05	0.96	2.70	5.00	2.50
Earnings Per Share-Unit Curr	5.04	4.08	3.33	5.45	17.00	13.76
Earnings Per Share(Adj)-Unit Curr	5.04	4.08	3.33	3.63	2.27	1.83
Book Value-Unit Curr	32.25	28.35	25.20	31.55	136.65	122.28
Book Value(Adj)-Unit Curr	32.25	28.35	25.20	21.03	18.22	16.30

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	1336.94	1226.03	1103.76
Other Operating Income	10.67	11.37	11.82
Other Income	0.00	0.00	0.00
Total Income	1347.60	1237.41	1115.57
Total Expenditure	1272.17	1167.06	1056.63
PBIDT	75.44	70.34	58.95
Interest	16.07	15.12	16.71
PBDT	59.37	55.23	42.24
Depreciation	7.13	6.80	6.06
Tax	13.92	11.71	8.85
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.62	1.11	0.24
Reported Profit After Tax	37.70	35.61	27.09
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	37.70	35.61	27.09
EPS (Unit Curr.)	2.06	1.98	1.52
EPS (Adj) (Unit Curr.)	2.06	1.98	1.52
Calculated EPS (Unit Curr.)	2.06	1.98	1.52
Calculated EPS (Adj) (Unit Curr.)	2.06	1.98	1.52
Calculated EPS (Ann.) (Unit Curr.)	8.25	7.91	6.06
Calculated EPS (Adj) (Ann.) (Unit Curr.)	8.25	7.91	6.06
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	35.00	0.00
Equity	18.28	18.00	17.87
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(%)	5.64	5.74	5.34
PBDTM(%)	4.44	4.50	3.83
PATM(%)	2.82	2.90	2.45

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.15	0.12	0.05	0.07	0.09
Long Term Debt-Equity Ratio	0.05	0.03	0.02	0.02	0.03
Current Ratio	1.55	1.66	1.62	1.46	1.53
Fixed Assets	8.84	8.48	8.42	7.70	4.92
Inventory	13.57	12.83	13.51	13.84	12.60
Debtors	8.21	7.49	6.48	5.85	4.85
Interest Cover Ratio	3.58	3.66	3.47	4.38	4.41
PBIDTM (%)	4.65	4.64	4.23	4.63	4.82
PBITM (%)	4.16	4.12	3.76	4.07	3.88
PBDTM (%)	3.49	3.52	3.15	3.70	3.94
CPM (%)	2.73	2.73	2.43	2.91	3.23
APATM (%)	2.24	2.21	1.96	2.35	2.29
ROCE (%)	26.60	25.12	26.38	29.65	20.10
RONW (%)	16.63	15.23	14.60	18.51	13.13

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2026	425.00	290.60	423.15	87.14	57.47	86.38	7,735.52
Mar 2026	355.90	277.90	292.10	73.33	55.07	59.63	5,339.82
Feb 2026	320.50	226.70	312.10	67.19	45.87	63.71	5,705.44
Jan 2026	269.20	210.65	244.90	56.11	41.36	49.99	4,476.97
Share Prices Of 2025
Dec 2025	269.45	223.40	237.15	57.20	45.16	48.41	4,335.29
Nov 2025	277.60	216.15	256.40	57.32	42.30	52.34	4,687.20
Oct 2025	237.50	181.60	226.50	51.83	34.59	46.24	4,140.60
Sep 2025	199.25	167.00	183.35	42.20	32.32	36.86	3,301.05
Aug 2025	186.15	166.90	171.15	38.40	32.68	34.41	3,081.40
Jul 2025	199.90	175.00	178.75	40.67	34.45	35.94	3,218.23
Jun 2025	196.30	171.95	188.00	40.46	33.87	37.51	3,358.77
May 2025	188.50	126.20	182.10	38.78	22.92	36.33	3,253.36
Apr 2025	148.00	118.35	134.65	32.09	21.99	26.86	2,405.63
Mar 2025	164.95	126.10	132.05	38.12	23.93	26.34	2,359.18
Feb 2025	164.00	129.25	136.50	41.64	29.84	33.51	2,438.68
Jan 2025	190.00	140.05	159.60	47.86	30.67	39.18	2,851.38
Share Prices Of 2024
Dec 2024	205.00	164.50	170.45	53.84	39.63	41.84	3,045.23
Nov 2024	201.10	162.05	184.75	51.19	37.95	45.35	3,300.71
Oct 2024	220.95	174.15	191.90	55.38	42.31	47.11	3,428.45
Sep 2024	215.80	175.60	194.25	54.85	42.76	47.68	3,470.43

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 48970.60
-549.68 -1.11%

S&P 500 7222.65
-28.47 -0.39%

HANG SENG 25898.62
-197.27 -0.76%

NIKKEI 225 59594.47
309.55 0.52%

FTSE 100 10363.93
-14.87 -0.14%

NIFTY 24032.80
-86.50 -0.36%

× Ask Your Question