IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	272.45 Jul 24,2026 EOD
Today's Change( )	-14.30 (-4.99%)
Open( )	296.00
Prev Close( )	286.75
Volume	3,268.00
Today's Range( )	296.00 - 272.45
52-Week Range( )	1,031.00 - 199.38
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1985
Registered Office	4A Vikas Centre,104 S V Road Santacruz (W), Mumbai, Maharashtra-400054
Telephone	91-022-56944058/56944059
Fax	NA
Chairman	Chintan Patel
Managing Director	Chintan Patel
Company Secretary	NA
Auditor	Vandana V Dodhia & Co
Face Value	10
Market Lot	1
Listing	BSEBSE
Registrar	Sharex Dynamic (India) Pvt Ltd Unit No 1 Luthra Ind,Andheri Kurla Road ,Safed Pool Andheri(E,Mumbai - 400 072

Board of Directors


CMD & CEO	Chintan Patel
Executive Director	Maneka Mulchandani
Independent Non Exe. Director	JANAK PATEL Anil Kulkarni
Non-Exec & Non-Independent Dir	Pravav Kapur
Independent Non Exe. Director	Pankil Balendra Amin

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	0.58	0.49	0.49	0.49	0.49	0.49
Reserves Total	48.95	31.92	22.56	15.87	12.85	14.97
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	49.53	32.41	23.05	16.36	13.34	15.46
Secured Loans	18.76	14.12	18.00	10.74	6.85	18.26
Unsecured Loans	13.40	14.38	13.26	10.04	8.16	2.74
Total Debt	32.16	28.50	31.26	20.78	15.01	21.00
Other Liabilities	1.09	1.20	0.90	0.39	2.47	3.13
Total Liabilities	82.78	62.11	55.21	37.53	30.82	39.59
APPLICATION OF FUNDS :
Gross Block	86.28	66.68	53.56	33.65	28.48	36.65
Less : Accumulated Depreciation	29.18	22.09	15.10	9.43	9.10	12.19
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	57.10	44.59	38.46	24.22	19.38	24.46
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	3.33	1.25	4.74	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.01	0.01	0.01	0.01	0.01	0.01
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	16.91	13.87	14.41	9.06	5.79	10.80
Cash and Bank Balance	8.21	4.30	2.58	1.86	3.71	5.12
Loans and Advances	1.97	1.64	1.27	0.82	0.68	0.81
Total Current Assets	27.09	19.81	18.26	11.74	10.18	16.73
Less : Current Liabilities and Provisions
Current Liabilities	6.23	5.76	7.37	3.62	2.39	5.44
Provisions	0.51	0.40	0.35	0.29	0.25	0.00
Total Current Liabilities & Provisions	6.74	6.16	7.72	3.91	2.64	5.44
Net Current Assets	20.35	13.65	10.54	7.83	7.54	11.29
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	3.21	2.79	3.69	2.23	2.10	2.56
Net Deferred Tax	-3.21	-2.79	-3.69	-2.23	-2.10	-2.56
Other Assets	5.20	5.40	5.15	7.70	5.99	6.39
Total Assets	82.78	62.11	55.21	37.53	30.82	39.59
Contingent Liabilities	0.00	0.00	0.00	14.58	0.00	0.00

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	87.18	83.61	70.82	33.55	20.13	58.98
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.64
Net Sales	87.18	83.61	70.82	33.55	20.13	58.34
Other Income	0.59	0.42	0.35	0.36	1.08	1.03
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	87.77	84.03	71.17	33.91	21.21	59.37
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	7.26	7.48	7.12	3.54	2.23	5.29
Employee Cost	10.04	8.32	6.60	3.18	2.92	7.31
Other Manufacturing Expenses	40.34	40.03	34.54	15.30	5.99	14.43
Selling & Administrative Expenses	4.27	3.57	2.71	1.70	4.98	20.98
Miscellaneous Expenses	0.47	0.51	0.31	0.29	0.69	0.63
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	62.38	59.91	51.28	24.01	16.82	48.65
Operating Profit	25.39	24.12	19.89	9.90	4.39	10.73
Interest	2.88	2.84	2.18	1.45	1.28	1.71
Gross Profit	22.51	21.28	17.71	8.45	3.11	9.02
Depreciation	11.24	10.19	7.20	5.40	5.45	5.74
Profit Before Tax	11.27	11.09	10.51	3.05	-2.34	3.28
Tax	2.47	2.55	2.31	-0.02	0.13	0.46
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.42	-0.90	1.44	0.13	-0.46	0.69
Reported Net Profit	8.38	9.44	6.76	2.94	-2.01	2.12
Extraordinary Items	0.19	0.09	0.11	-0.07	0.46	0.53
Adjusted Net Profit	8.19	9.35	6.65	3.01	-2.47	1.59
Adjustment below Net Profit	8.65	-0.06	-0.07	0.08	-0.11	-0.22
P & L Balance brought forward	31.92	22.57	15.87	12.85	14.97	13.07
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.03	0.00	0.00	0.00	0.00
P & L Balance carried down	48.95	31.92	22.56	15.87	12.85	14.97
Dividend	0.00	0.03	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	5.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.50	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	144.48	192.65	137.96	60.00	-40.92	43.30
Earnings Per Share(Adj)-Unit Curr	24.08	32.12	137.96	60.00	-40.92	43.30
Book Value-Unit Curr	853.97	661.43	470.41	333.88	272.13	315.33
Book Value(Adj)-Unit Curr	142.33	110.28	470.41	333.88	272.13	315.33

Quarterly Results

Quarters :

Particulars	Mar 2026 ( Cr)	Dec 2025 ( Cr)	Sep 2025 ( Cr)
Gross Sales	28.58	24.11	24.64
Other Operating Income	0.00	0.00	0.00
Other Income	0.32	0.39	0.34
Total Income	28.90	24.49	24.97
Total Expenditure	19.99	17.35	18.04
PBIDT	8.91	7.14	6.94
Interest	0.88	0.80	0.74
PBDT	8.04	6.34	6.19
Depreciation	3.76	3.58	3.42
Tax	0.66	0.41	0.38
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.11	0.00	0.00
Reported Profit After Tax	2.51	2.35	2.39
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	2.51	2.35	2.39
EPS (Unit Curr.)	7.42	6.75	41.24
EPS (Adj) (Unit Curr.)	7.42	6.75	6.87
Calculated EPS (Unit Curr.)	7.21	6.75	41.24
Calculated EPS (Adj) (Unit Curr.)	7.21	6.75	6.87
Calculated EPS (Ann.) (Unit Curr.)	28.85	27.01	164.95
Calculated EPS (Adj) (Ann.) (Unit Curr.)	28.85	27.01	27.49
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	3.48	3.48	0.58
Reserve & Surplus	0.00	0.00	0.00
Face Value	10.00	10.00	10.00
Public Shareholding (No. Of Shares)	1307790.00	1307790.00	217965.00
Public Shareholding (% in Equity)	37.57	37.57	37.57
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	2173050.00	2173050.00	362175.00
Non Encumbered - % in Total Promoters Holding	0.00	0.00	0.00
Non Encumbered - % in Total Equity	62.43	62.43	62.43
PBIDTM(%)	31.18	29.61	28.17
PBDTM(%)	28.13	26.30	25.12
PATM(%)	8.78	9.75	9.70

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.74	1.08	1.32	1.21	1.25
Long Term Debt-Equity Ratio	0.43	0.63	0.77	0.73	0.76
Current Ratio	1.06	0.85	0.77	0.88	1.00
Fixed Assets	1.14	1.39	1.62	1.08	0.62
Inventory	0.00	0.00	0.00	0.00	0.00
Debtors	5.66	5.91	6.03	4.52	2.43
Interest Cover Ratio	4.91	4.90	5.82	3.10	-1.19
PBIDTM (%)	29.12	28.85	28.09	29.51	19.52
PBITM (%)	16.23	16.66	17.92	13.41	-7.55
PBDTM (%)	25.82	25.45	25.01	25.19	13.16
CPM (%)	22.51	23.48	19.71	24.86	14.80
APATM (%)	9.61	11.29	9.55	8.76	-12.27
ROCE (%)	19.53	23.75	27.37	13.17	-4.32
RONW (%)	20.45	34.04	34.31	19.80	-17.15

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jun 2026	383.50	304.25	327.75	16.76	12.45	13.93	114.08
May 2026	508.00	370.60	371.15	23.11	15.73	15.77	129.19
Apr 2026	469.00	351.50	417.45	21.39	14.34	17.74	145.31
Mar 2026	469.95	340.00	438.10	20.27	13.26	18.62	152.50
Feb 2026	580.50	394.05	431.10	26.83	15.31	18.32	150.06
Jan 2026	955.00	497.50	497.50	44.85	21.14	21.14	173.17
Share Prices Of 2025
Dec 2025	1,031.00	530.85	785.95	48.43	20.42	33.40	273.58
Nov 2025	849.45	806.68	849.45	36.04	32.58	36.10	295.68
Oct 2025	847.95	456.88	847.95	36.04	19.42	36.04	295.15
Sep 2025	435.13	199.38	435.13	18.49	8.47	18.49	151.46
Jul 2025	189.89	156.23	189.89	8.07	6.64	8.07	66.10
Jun 2025	148.79	127.19	148.79	6.32	5.41	6.32	51.79
May 2025	121.14	61.22	121.14	5.15	2.60	5.15	42.16
Mar 2025	58.31	49.39	58.31	2.48	2.10	2.48	20.30
Share Prices Of 2024
Dec 2024	47.04	24.98	47.04	1.75	0.93	1.75	16.37
Aug 2024	23.80	14.62	23.80	0.75	0.46	0.75	7.00
Jul 2024	13.92	13.26	13.92	0.44	0.42	0.44	4.09
Apr 2024	12.63	8.98	12.63	0.40	0.28	0.40	3.71
Mar 2024	8.56	6.09	8.56	0.27	0.19	0.27	2.52
Share Prices Of 2023
Dec 2023	5.80	5.01	5.80	0.26	0.22	0.26	1.71

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 51969.87
237.22 0.46%

S&P 500 7434.30
5.00 0.07%

HANG SENG 24963.24
-247.58 -0.98%

NIKKEI 225 64397.99
-2024.61 -3.05%

FTSE 100 10738.51
99.34 0.93%

NIFTY 23767.45
-102.15 -0.43%

× Ask Your Question