IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	102.64 May 29,2026 EOD	103.31 May 29,2026 EOD
Today's Change( )	-3.33 (-3.14%)	-2.65 (-2.50%)
Open( )	106.01	108.00
Prev Close( )	105.97	105.96
Volume	57,474.00	871,924.00
Today's Range( )	108.37 - 101.21	108.99 - 100.55
52-Week Range( )	147.80 - 85.05	147.90 - 85.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	103.31(×2278)

Company Background


Incorporation Year	1989
Registered Office	Plot No 36A & 37 SEEPZ,MIDC Marol Antheri(East), Mumbai, Maharashtra-400096
Telephone	91-22-40551200
Fax	91-22-66938457/28292146
Chairman	Niranjan A Shah
Managing Director	Darshil Shah
Company Secretary	Vishal Dhokar.
Auditor	Chaturvedi & Shah LLP
Face Value	2
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 & Non Executive Dir.	Sumit N Shah
Non-Exec & Non-Independent Dir	Hitesh M Shah
ED / MD / Promoter	Darshil Shah
E D & Wholetime Director	Neville R Tata
Independent Non Exe. Director	Bijou Kurien Deepak Chindarkar Rahul Rama Narang RUPAL DHIREN JHAVERI
Chairman Emeritus	Niranjan A Shah
Company Sec. & Compli. Officer	Vishal Dhokar.

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	21.45	19.23	18.88	18.88	18.68	18.68
Reserves Total	754.07	577.77	526.12	517.82	490.83	445.24
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	-0.79	-0.79
Total Shareholders Funds	775.52	597.00	545.00	536.70	508.72	463.13
Secured Loans	341.82	327.41	247.75	288.48	213.06	203.36
Unsecured Loans	22.19	18.89	16.79	13.53	14.45	3.70
Total Debt	364.01	346.30	264.54	302.01	227.51	207.06
Other Liabilities	0.23	0.74	0.72	0.75	1.78	3.81
Total Liabilities	1139.76	944.04	810.26	839.46	738.01	674.00
APPLICATION OF FUNDS :
Gross Block	185.40	174.42	159.18	151.51	139.31	128.70
Less : Accumulated Depreciation	135.07	127.57	117.48	109.05	96.63	89.73
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	50.33	46.85	41.70	42.46	42.68	38.97
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.19	1.35	1.77	0.03	0.06	0.08
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	155.38	107.77	89.32	79.69	55.15	74.68
Current Assets, Loans & Advances
Inventories	520.32	513.20	361.83	391.29	300.54	257.90
Sundry Debtors	475.38	401.83	416.09	441.04	345.93	358.09
Cash and Bank Balance	91.35	41.73	57.93	34.85	61.82	76.17
Loans and Advances	19.02	39.94	34.30	61.78	82.41	17.58
Total Current Assets	1106.08	996.70	870.15	928.96	790.71	709.74
Less : Current Liabilities and Provisions
Current Liabilities	206.75	230.05	212.18	232.10	164.36	180.74
Provisions	5.11	1.78	1.67	1.75	1.43	1.60
Total Current Liabilities & Provisions	211.86	231.83	213.85	233.85	165.79	182.34
Net Current Assets	894.22	764.87	656.31	695.11	624.92	527.40
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	11.12	6.73	7.42	4.21	14.10	26.92
Deferred Tax Liability	0.32	0.60	0.05	0.81	4.41	0.00
Net Deferred Tax	10.80	6.13	7.37	3.40	9.69	26.92
Other Assets	28.84	17.06	13.80	18.77	5.52	5.96
Total Assets	1139.76	944.03	810.26	839.46	738.01	674.01
Contingent Liabilities	12.40	12.60	12.74	180.92	176.97	176.85

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	1467.63	1390.99	1354.81	1517.29	1102.53	1260.65
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1467.63	1390.99	1354.81	1517.29	1102.53	1260.65
Other Income	4.47	5.09	2.54	24.41	2.23	9.18
Stock Adjustments	45.00	120.29	-19.18	33.14	29.25	-86.14
Total Income	1517.10	1516.37	1338.17	1574.84	1134.01	1183.69
EXPENDITURE :
Raw Materials	1186.28	1217.39	1034.02	1281.95	930.84	932.54
Power & Fuel Cost	7.32	7.89	7.72	8.21	5.85	8.49
Employee Cost	54.51	52.81	48.71	48.05	30.43	38.63
Other Manufacturing Expenses	122.04	114.48	115.81	118.86	82.41	104.01
Selling & Administrative Expenses	10.02	9.04	8.90	8.93	8.06	6.68
Miscellaneous Expenses	54.00	40.34	59.25	22.77	26.40	28.53
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1434.17	1441.94	1274.41	1488.78	1083.98	1118.88
Operating Profit	82.94	74.43	63.76	86.05	50.03	64.82
Interest	34.96	34.61	24.03	16.20	13.53	14.12
Gross Profit	47.98	39.82	39.73	69.85	36.50	50.70
Depreciation	13.60	12.43	12.28	11.61	10.81	10.99
Profit Before Tax	34.38	27.39	27.45	58.24	25.69	39.71
Tax	10.71	7.65	8.51	12.53	9.38	12.45
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-3.25	-0.98	-1.12	6.82	-2.90	-4.55
Reported Net Profit	26.92	20.71	20.06	38.90	19.21	31.80
Extraordinary Items	-6.78	1.39	-0.41	-0.03	-1.68	-2.67
Adjusted Net Profit	33.70	19.32	20.47	38.93	20.89	34.47
Adjustment below Net Profit	3.57	0.33	-3.06	3.16	6.98	-3.25
P & L Balance brought forward	461.86	440.81	429.47	397.79	380.09	351.55
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	5.66	10.38	8.50	0.00
P & L Balance carried down	492.35	461.86	440.81	429.47	397.79	380.09
Dividend	0.00	0.00	5.66	10.38	8.50	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	85.00	45.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	8.50	4.50	0.00
Earnings Per Share-Unit Curr	2.51	2.15	2.13	20.61	10.28	17.02
Earnings Per Share(Adj)-Unit Curr	2.51	2.15	2.13	4.12	2.06	3.40
Book Value-Unit Curr	72.32	62.10	57.73	284.28	272.71	248.31
Book Value(Adj)-Unit Curr	72.32	62.10	57.73	56.86	54.54	49.66

Quarterly Results

Quarters :

Particulars	Mar 2026 ( Cr)	Dec 2025 ( Cr)	Sep 2025 ( Cr)
Gross Sales	381.70	464.67	262.87
Other Operating Income	0.00	0.00	0.00
Other Income	1.05	1.16	0.32
Total Income	382.75	465.83	263.19
Total Expenditure	362.03	442.03	250.72
PBIDT	20.73	23.80	12.47
Interest	7.40	7.72	7.76
PBDT	13.33	16.08	4.71
Depreciation	2.62	2.86	2.96
Tax	2.60	2.33	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.43	1.28	0.55
Reported Profit After Tax	7.69	9.61	1.21
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	7.69	9.61	1.21
EPS (Unit Curr.)	0.72	0.90	0.11
EPS (Adj) (Unit Curr.)	0.72	0.90	0.11
Calculated EPS (Unit Curr.)	0.72	0.90	0.11
Calculated EPS (Adj) (Unit Curr.)	0.72	0.90	0.11
Calculated EPS (Ann.) (Unit Curr.)	2.86	3.58	0.45
Calculated EPS (Adj) (Ann.) (Unit Curr.)	2.86	3.58	0.45
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	21.47	21.47	21.46
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	2.00	2.00
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(%)	5.43	5.12	4.74
PBDTM(%)	3.49	3.46	1.79
PATM(%)	2.01	2.07	0.46

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.52	0.53	0.52	0.51	0.45
Long Term Debt-Equity Ratio	0.05	0.08	0.09	0.08	0.03
Current Ratio	1.95	1.95	1.98	2.03	2.03
Fixed Assets	8.16	8.34	8.72	10.43	8.23
Inventory	2.84	3.18	3.60	4.39	3.95
Debtors	3.35	3.40	3.16	3.86	3.13
Interest Cover Ratio	2.28	1.79	2.14	4.60	3.12
PBIDTM (%)	6.35	5.35	4.71	5.67	4.81
PBITM (%)	5.43	4.46	3.80	4.91	3.83
PBDTM (%)	3.97	2.86	2.93	4.60	3.59
CPM (%)	3.22	2.38	2.39	3.33	2.88
APATM (%)	2.30	1.49	1.48	2.56	1.89
ROCE (%)	7.65	7.07	6.24	9.44	5.99
RONW (%)	4.91	3.63	3.71	7.44	4.30

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2026	110.65	97.29	99.88	36.09	29.31	31.81	1,071.97
Mar 2026	122.20	85.05	96.85	42.10	26.90	30.84	1,039.45
Feb 2026	147.80	102.80	118.50	47.81	32.04	37.74	1,271.81
Jan 2026	127.15	101.60	108.35	40.62	30.93	34.51	1,162.87
Share Prices Of 2025
Dec 2025	131.85	118.40	125.75	42.89	35.50	40.05	1,349.62
Nov 2025	145.35	118.30	120.25	48.02	37.06	38.30	1,290.59
Oct 2025	142.80	114.25	136.55	47.28	34.73	43.48	1,465.36
Sep 2025	127.60	105.40	113.75	41.80	31.33	36.21	1,220.40
Aug 2025	120.80	103.70	110.40	40.40	30.26	35.15	1,184.46
Jul 2025	122.50	103.65	112.15	40.26	30.50	35.70	1,203.23
Jun 2025	133.45	116.20	119.55	44.23	36.80	38.06	1,282.63
May 2025	138.00	102.10	130.30	44.72	30.70	41.47	1,397.70
Apr 2025	132.90	103.05	113.20	42.79	32.37	36.02	1,213.85
Mar 2025	136.25	113.65	122.70	44.33	35.88	39.04	1,315.72
Feb 2025	179.90	116.50	127.85	106.73	56.32	70.96	1,370.94
Jan 2025	207.10	151.85	170.15	121.90	78.35	94.44	1,824.53
Share Prices Of 2024
Dec 2024	192.50	166.80	171.50	99.26	90.00	95.14	1,838.15
Nov 2024	195.50	164.75	174.90	98.49	78.71	87.16	1,683.95
Oct 2024	188.50	120.90	177.35	97.06	53.71	88.27	1,705.38
Sep 2024	162.00	105.30	119.45	86.36	50.32	59.44	1,148.29

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.
6. KYC is one time exercise while dealing in securities markets - once KYC is done through a SEBI registered intermediary (broker, DP, Mutual Fund etc.), you need not undergo the same process again when you approach another intermediary.

Designed, Developed and Maintained by CMOTS Infotech (ISO 9001:2015 & ISO/IEC 27001:2022 Certified)

DJIA 51069.65
379.68 0.75%

S&P 500 7605.10
20.47 0.27%

HANG SENG 25182.40
176.23 0.70%

NIKKEI 225 66385.32
1692.20 2.62%

FTSE 100 10420.12
-5.84 -0.06%

NIFTY 23547.75
-359.40 -1.50%

× Ask Your Question