IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	576.25 Feb 27,2026 EOD	576.10 Feb 27,2026 EOD
Today's Change( )	-14.40 (-2.44%)	-14.50 (-2.46%)
Open( )	590.70	590.70
Prev Close( )	590.65	590.60
Volume	20,373.00	357,743.00
Today's Range( )	591.05 - 570.00	591.95 - 570.60
52-Week Range( )	943.20 - 477.00	944.00 - 476.60
Buy (Size)	N.A	576.10(×21)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1978
Registered Office	National Plastic Building,A-Subhash Road Vile Parle (E), Mumbai, Maharashtra-400057
Telephone	91-22-67680600/66931600
Fax	91-22-66931628/67680841
Chairman	Malay Mahadevia
Managing Director	Jayanta Basu
Company Secretary	Rahul Neogi
Auditor	T R Chadha & Co LLP
Face Value	1
Market Lot	1
Listing	BSE,Kolkata,MSEI ,NSEBSE,Kolkata,MSEI ,NSE
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda,Hyderabad-500032

Board of Directors


Managing Director	Jayanta Basu
Independent Non Exe. Director	Pankaj I C Jain
Company Sec. & Compli. Officer	Rahul Neogi
Chairman (Non-Executive)	Malay Mahadevia
Non Executive Director	Kattunga Srinivasa Rao
Independent Director	Akshay Mittal Suman Mittal Manoj Kohli SANGEETA BHATIA

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	17.18	17.18	17.18	17.18	17.18	17.18
Reserves Total	1816.25	1476.55	1220.35	1114.02	1048.53	1035.43
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	1833.43	1493.73	1237.53	1131.20	1065.71	1052.61
Secured Loans	932.83	862.03	724.74	479.66	367.51	293.15
Unsecured Loans	28.42	27.09	41.44	80.81	77.58	63.11
Total Debt	961.25	889.12	766.18	560.47	445.09	356.26
Other Liabilities	56.14	54.77	42.87	37.11	40.14	40.60
Total Liabilities	2850.82	2437.62	2046.58	1728.78	1550.94	1449.47
APPLICATION OF FUNDS :
Gross Block	1744.20	1680.11	1272.76	984.38	834.61	752.80
Less : Accumulated Depreciation	682.84	622.78	461.14	380.37	295.59	218.83
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1061.36	1057.33	811.62	604.01	539.02	533.97
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	21.43	10.01	117.43	2.00	53.37	4.80
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	124.88	136.36	222.37	364.35	410.02	446.79
Current Assets, Loans & Advances
Inventories	640.75	683.05	568.20	349.22	271.28	196.76
Sundry Debtors	1573.23	1177.41	1042.44	594.73	481.33	460.61
Cash and Bank Balance	680.83	823.98	544.27	374.71	148.46	232.85
Loans and Advances	2095.44	1672.19	1255.49	839.85	823.46	645.59
Total Current Assets	4990.25	4356.62	3410.40	2158.51	1724.52	1535.81
Less : Current Liabilities and Provisions
Current Liabilities	3582.78	3365.47	2816.69	1606.30	1303.14	1192.93
Provisions	20.15	16.70	14.24	10.91	10.49	10.27
Total Current Liabilities & Provisions	3602.93	3382.17	2830.93	1617.21	1313.64	1203.20
Net Current Assets	1387.32	974.45	579.47	541.30	410.89	332.61
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	64.98	49.55	35.02	31.19	29.96	4.37
Deferred Tax Liability	19.21	19.98	27.43	25.13	24.83	0.00
Net Deferred Tax	45.77	29.57	7.59	6.06	5.13	4.37
Other Assets	210.05	229.91	308.10	211.08	132.51	126.94
Total Assets	2850.81	2437.63	2046.58	1728.79	1550.94	1449.48
Contingent Liabilities	1601.57	1472.31	1239.94	1215.69	924.70	1600.27

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	8974.04	7542.11	4674.92	3249.53	2208.32	2142.00
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	8974.04	7542.11	4674.92	3249.53	2208.32	2142.00
Other Income	47.98	46.37	25.66	8.64	8.57	4.24
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	9022.02	7588.48	4700.58	3258.17	2216.89	2146.24
EXPENDITURE :
Raw Materials	3210.81	2910.09	1663.43	1090.23	635.38	733.30
Power & Fuel Cost	400.84	328.05	220.30	166.09	79.13	79.64
Employee Cost	692.40	607.95	462.80	348.91	301.32	285.83
Other Manufacturing Expenses	3318.58	2497.64	1528.18	1083.15	775.03	617.27
Selling & Administrative Expenses	404.60	334.99	256.64	169.76	152.08	118.44
Miscellaneous Expenses	81.44	113.74	123.40	90.68	60.51	46.86
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	8108.67	6792.46	4254.75	2948.81	2003.45	1881.34
Operating Profit	913.36	796.03	445.83	309.35	213.44	264.89
Interest	228.26	215.41	160.42	132.41	111.34	91.98
Gross Profit	685.10	580.62	285.41	176.94	102.10	172.91
Depreciation	188.94	204.00	108.18	94.91	82.84	119.81
Profit Before Tax	496.16	376.62	177.23	82.03	19.26	53.10
Tax	138.63	123.14	53.17	14.82	4.77	8.66
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-15.29	-20.26	-0.18	-1.60	-1.27	1.27
Reported Net Profit	372.81	273.74	124.25	68.81	15.76	43.17
Extraordinary Items	11.89	4.46	0.53	0.75	1.75	-35.15
Adjusted Net Profit	360.92	269.28	123.72	68.06	14.01	78.32
Adjustment below Net Profit	-2.69	-5.14	-4.01	2.00	1.50	-3.15
P & L Balance brought forward	692.62	436.91	324.40	255.65	243.55	211.82
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	29.20	12.88	7.73	2.06	5.15	8.28
P & L Balance carried down	1033.54	692.62	436.91	324.40	255.65	243.55
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 %	200.00	170.00	75.00	45.00	12.00	30.00
Dividend Per Share(Rs)	2.00	1.70	0.75	0.45	0.12	0.30
Earnings Per Share-Unit Curr	21.70	15.93	7.23	4.01	0.92	2.51
Earnings Per Share(Adj)-Unit Curr	21.70	15.93	7.23	4.01	0.92	2.51
Book Value-Unit Curr	106.73	86.95	72.04	65.85	62.04	61.27
Book Value(Adj)-Unit Curr	106.73	86.95	72.04	65.85	62.04	61.27

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	2304.15	2195.21	2548.19
Other Operating Income	0.00	0.00	0.00
Other Income	22.86	41.34	12.78
Total Income	2327.01	2236.55	2560.97
Total Expenditure	2083.47	1993.46	2306.62
PBIDT	243.54	243.09	254.35
Interest	50.11	53.40	50.23
PBDT	193.43	189.69	204.12
Depreciation	42.69	43.29	40.60
Tax	44.44	36.51	32.26
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-3.56	2.23	-5.96
Reported Profit After Tax	109.86	107.66	137.22
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	109.86	107.66	137.22
EPS (Unit Curr.)	6.39	6.27	7.99
EPS (Adj) (Unit Curr.)	6.39	6.27	7.99
Calculated EPS (Unit Curr.)	6.39	6.27	7.99
Calculated EPS (Adj) (Unit Curr.)	6.39	6.27	7.99
Calculated EPS (Ann.) (Unit Curr.)	25.58	25.07	31.95
Calculated EPS (Adj) (Ann.) (Unit Curr.)	25.58	25.07	31.95
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	17.18	17.18	17.18
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(%)	10.57	11.07	9.98
PBDTM(%)	8.39	8.64	8.01
PATM(%)	4.77	4.90	5.38

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.56	0.61	0.56	0.46	0.38
Long Term Debt-Equity Ratio	0.09	0.13	0.13	0.11	0.08
Current Ratio	1.10	1.04	1.02	1.05	1.04
Fixed Assets	5.24	5.11	4.14	3.57	2.78
Inventory	13.56	12.06	10.19	10.47	9.44
Debtors	6.53	6.80	5.71	6.04	4.69
Interest Cover Ratio	3.17	2.75	2.10	1.62	1.15
PBIDTM (%)	10.18	10.55	9.54	9.52	9.56
PBITM (%)	8.07	7.85	7.22	6.60	5.81
PBDTM (%)	7.63	7.70	6.11	5.45	4.52
CPM (%)	6.26	6.33	4.97	5.04	4.39
APATM (%)	4.15	3.63	2.66	2.12	0.63
ROCE (%)	27.40	26.41	17.89	13.08	8.55
RONW (%)	22.41	20.04	10.49	6.26	1.32

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jan 2026	790.30	607.90	641.40	38.62	28.32	30.53	11,018.46
Share Prices Of 2025
Dec 2025	891.60	765.05	788.20	43.98	36.10	37.52	13,540.30
Nov 2025	874.00	769.75	838.45	42.78	36.49	39.91	14,403.53
Oct 2025	869.50	751.20	809.80	42.54	33.61	38.54	13,911.36
Sep 2025	841.95	686.00	809.85	41.12	32.57	38.55	13,912.22
Aug 2025	848.95	700.20	707.45	43.31	33.15	33.67	12,153.11
Jul 2025	943.20	720.70	776.60	46.83	33.97	36.96	13,341.02
Jun 2025	941.75	715.50	934.20	45.19	32.92	44.47	16,048.40
May 2025	745.00	477.00	714.15	36.31	22.50	33.99	12,268.21
Apr 2025	568.00	481.05	484.70	28.52	22.72	23.07	8,326.54
Mar 2025	566.10	511.20	557.40	27.15	23.72	26.53	9,575.44
Feb 2025	548.95	514.40	535.80	35.81	31.79	34.18	9,204.38
Jan 2025	548.60	501.30	539.40	35.53	31.23	34.41	9,266.22
Share Prices Of 2024
Dec 2024	559.85	501.25	539.10	37.09	30.79	34.39	9,261.07
Nov 2024	573.50	480.00	521.75	37.04	30.27	33.29	8,963.02
Oct 2024	694.45	491.55	565.80	47.64	29.18	36.10	9,719.74
Sep 2024	614.30	466.95	528.90	42.60	29.33	33.74	9,085.85
Aug 2024	582.60	464.95	554.30	38.71	28.54	35.36	9,522.19
Jul 2024	589.65	445.60	512.75	38.18	27.86	32.71	8,808.41
Jun 2024	537.00	355.05	525.45	35.39	21.01	33.52	9,026.58

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 48844.08
-676.12 -1.37%

S&P 500 6870.91
-58.95 -0.85%

HANG SENG 26630.55
249.52 0.95%

NIKKEI 225 58843.60
90.21 0.15%

FTSE 100 10926.32
79.62 0.73%

NIFTY 25178.65
-317.90 -1.25%

× Ask Your Question