IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	116.70 May 15,2026 EOD	116.45 May 15,2026 EOD
Today's Change( )	1.65 (1.43%)	0.73 (0.63%)
Open( )	117.00	115.72
Prev Close( )	115.05	115.72
Volume	3,488.00	114,725.00
Today's Range( )	118.15 - 114.15	118.00 - 113.94
52-Week Range( )	149.75 - 96.00	149.80 - 96.22
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1980
Registered Office	JC-25 Sector-III,Salt Lake, Kolkata, West Bengal-700098
Telephone	91-33-40507311/40507000
Fax	91-33-40507399
Chairman	D P Tantia
Managing Director	S G Tantia
Company Secretary	Sonam Lakhotia
Auditor	MSKA & Associates/Agarwal Lodha & Co
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Link Intime India Pvt Ltd 59C Chowinghee Road,3rd Flr, ,Kolkata-700020

Board of Directors


Chairman & Non Executive Dir.	D P Tantia
Executive Director & MD	S G Tantia
Executive Director & CFO	Atul Tantia
Non Independent Executive Director / COO	Vaibhav Tantia
Executive Director	Amrit Jyoti Tantia
Independent Non Exe. Director	K P Khandelwal Rashmi Bihani Aditya Kumar Mittal Arun Kumar Dokania Shankar Jyoti Deb Hari Modi
Company Sec. & Compli. Officer	Sonam Lakhotia

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	126.36	58.17	58.17	29.09	29.09	29.09
Reserves Total	392.59	231.68	191.50	196.18	178.81	166.79
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	518.95	289.85	249.67	225.27	207.90	195.88
Secured Loans	98.07	177.29	218.21	230.59	237.18	223.63
Unsecured Loans	24.52	12.67	27.60	21.95	14.51	5.63
Total Debt	122.59	189.96	245.81	252.54	251.69	229.26
Other Liabilities	46.75	32.56	38.60	36.25	34.94	35.20
Total Liabilities	688.29	512.37	534.08	514.06	494.53	460.34
APPLICATION OF FUNDS :
Gross Block	195.42	171.05	167.41	162.05	146.79	141.87
Less : Accumulated Depreciation	86.07	96.88	94.39	86.10	73.82	57.17
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	109.35	74.17	73.02	75.95	72.97	84.70
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	9.25	2.45	7.37	1.50	0.73	1.22
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	82.66	72.56	68.66	38.83	40.38	40.38
Current Assets, Loans & Advances
Inventories	141.10	108.29	94.35	81.56	67.13	74.15
Sundry Debtors	82.86	67.05	33.73	59.16	76.68	88.91
Cash and Bank Balance	9.92	4.52	25.01	19.87	20.65	28.57
Loans and Advances	418.52	328.95	369.50	332.06	306.17	274.58
Total Current Assets	652.40	508.81	522.59	492.64	470.64	466.21
Less : Current Liabilities and Provisions
Current Liabilities	220.09	184.71	197.93	153.26	169.04	215.43
Provisions	1.13	0.59	0.41	2.25	2.00	2.11
Total Current Liabilities & Provisions	221.22	185.31	198.33	155.52	171.03	217.54
Net Current Assets	431.17	323.50	324.26	337.12	299.61	248.67
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	2.60	2.37	2.71	2.78	8.29	9.34
Deferred Tax Liability	4.71	4.24	3.64	4.31	5.42	5.79
Net Deferred Tax	-2.11	-1.87	-0.93	-1.53	2.87	3.55
Other Assets	57.97	41.57	61.70	62.18	77.98	81.81
Total Assets	688.29	512.38	534.08	514.05	494.53	460.33
Contingent Liabilities	160.63	126.61	21.66	25.00	31.09	30.43

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	1159.26	996.15	790.02	668.97	573.08	595.29
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1159.26	996.15	790.02	668.97	573.08	595.29
Other Income	15.03	13.69	7.16	5.58	8.91	4.86
Stock Adjustments	-0.05	-11.31	8.79	0.48	-4.16	6.42
Total Income	1174.24	998.53	805.97	675.03	577.83	606.57
EXPENDITURE :
Raw Materials	43.82	37.22	65.51	68.24	57.24	50.35
Power & Fuel Cost	0.00	0.00	22.06	21.78	17.62	18.19
Employee Cost	57.45	44.37	39.68	36.29	29.10	34.50
Other Manufacturing Expenses	855.69	733.11	544.83	426.38	365.67	388.74
Selling & Administrative Expenses	37.99	37.19	19.90	13.08	15.48	16.37
Miscellaneous Expenses	22.84	18.72	17.61	20.77	7.61	14.83
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1017.78	870.61	709.59	586.53	492.72	522.98
Operating Profit	156.46	127.92	96.38	88.50	85.11	83.60
Interest	24.81	31.91	36.79	38.26	38.50	40.07
Gross Profit	131.65	96.01	59.59	50.24	46.61	43.53
Depreciation	15.70	14.09	13.07	14.50	16.97	17.99
Profit Before Tax	115.95	81.92	46.52	35.74	29.64	25.54
Tax	27.12	20.17	12.55	6.56	9.17	8.16
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.31	1.01	-0.60	4.44	-0.12	0.36
Reported Net Profit	88.52	60.74	34.57	24.73	20.57	17.02
Extraordinary Items	-0.87	0.26	-0.27	0.05	-0.01	0.00
Adjusted Net Profit	89.39	60.48	34.84	24.68	20.58	17.02
Adjustment below Net Profit	-29.11	-0.20	0.02	-0.09	0.17	1.05
P & L Balance brought forward	202.43	162.25	137.84	120.48	108.46	90.39
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	31.09	20.36	10.18	7.27	8.73	0.00
P & L Balance carried down	230.75	202.43	162.25	137.84	120.48	108.46
Dividend	0.00	0.00	0.00	0.00	4.36	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	30.00	30.00	25.00	30.00	25.00	15.00
Dividend Per Share(Rs)	3.00	3.00	2.50	3.00	2.50	1.50
Earnings Per Share-Unit Curr	7.01	10.44	5.94	8.50	7.07	5.85
Earnings Per Share(Adj)-Unit Curr	7.01	5.22	2.97	2.13	1.77	1.46
Book Value-Unit Curr	41.07	49.83	42.92	77.45	71.48	67.34
Book Value(Adj)-Unit Curr	41.07	24.92	21.46	19.37	17.87	16.86

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	273.27	269.33	309.83
Other Operating Income	0.00	0.00	0.00
Other Income	3.40	4.40	6.22
Total Income	276.68	273.73	316.05
Total Expenditure	236.76	231.91	274.17
PBIDT	39.91	41.82	41.88
Interest	9.03	8.33	5.49
PBDT	30.88	33.49	36.39
Depreciation	5.24	4.92	6.50
Tax	7.37	6.55	7.78
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-1.30	0.93	-0.46
Reported Profit After Tax	19.57	21.08	22.58
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	19.57	21.08	22.58
EPS (Unit Curr.)	1.54	1.67	1.79
EPS (Adj) (Unit Curr.)	1.54	1.67	1.79
Calculated EPS (Unit Curr.)	1.55	1.67	1.79
Calculated EPS (Adj) (Unit Curr.)	1.55	1.67	1.79
Calculated EPS (Ann.) (Unit Curr.)	6.20	6.67	7.15
Calculated EPS (Adj) (Ann.) (Unit Curr.)	6.20	6.67	7.15
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	7.50	0.00	10.00
Equity	126.36	126.36	126.36
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(%)	14.60	15.53	13.52
PBDTM(%)	11.30	12.43	11.75
PATM(%)	7.16	7.83	7.29

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.39	0.81	1.05	1.18	1.19
Long Term Debt-Equity Ratio	0.06	0.13	0.20	0.20	0.09
Current Ratio	1.71	1.37	1.33	1.29	1.13
Fixed Assets	6.33	5.89	4.80	4.33	3.97
Inventory	9.30	9.83	8.98	9.00	8.11
Debtors	15.47	19.77	17.01	9.85	6.92
Interest Cover Ratio	5.67	3.57	2.26	1.93	1.77
PBIDTM (%)	13.50	12.84	12.20	13.23	14.85
PBITM (%)	12.14	11.43	10.55	11.06	11.89
PBDTM (%)	11.36	9.64	7.54	7.51	8.13
CPM (%)	8.99	7.51	6.03	5.86	6.55
APATM (%)	7.64	6.10	4.38	3.70	3.59
ROCE (%)	23.45	21.76	15.90	14.65	14.27
RONW (%)	21.89	22.52	14.56	11.42	10.19

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2026	121.00	97.65	113.73	17.30	13.04	16.08	1,437.14
Mar 2026	123.65	96.55	97.10	18.00	13.57	13.73	1,227.00
Feb 2026	131.70	99.85	123.80	19.43	13.84	17.50	1,564.39
Jan 2026	113.50	96.00	104.35	16.86	12.48	14.75	1,318.61
Share Prices Of 2025
Dec 2025	121.30	97.80	111.50	19.28	12.79	15.76	1,408.97
Nov 2025	112.95	99.00	107.20	16.29	12.79	15.15	1,354.63
Oct 2025	118.05	103.10	106.60	17.80	14.44	15.07	1,347.05
Sep 2025	125.55	108.65	112.00	19.05	14.65	15.83	1,415.28
Aug 2025	141.25	110.25	111.55	21.29	14.84	15.77	1,409.60
Jul 2025	139.50	119.00	128.75	20.79	15.71	18.20	1,626.94
Jun 2025	144.85	121.35	128.40	20.98	16.79	18.15	1,622.52
May 2025	149.75	111.30	140.50	21.72	14.35	19.86	1,775.42
Apr 2025	144.50	106.00	124.60	20.85	12.75	17.61	1,574.50
Mar 2025	125.27	84.75	118.77	18.50	11.53	16.79	1,500.83
Feb 2025	124.85	92.00	92.80	27.00	19.06	19.39	1,172.66
Jan 2025	147.20	98.80	111.15	31.21	19.34	23.22	1,404.54
Share Prices Of 2024
Dec 2024	152.00	130.55	141.20	32.40	26.67	29.50	1,784.27
Nov 2024	153.05	115.00	148.70	32.91	22.11	31.07	1,879.04
Oct 2024	160.00	120.05	136.60	34.80	23.78	28.54	1,726.14
Sep 2024	186.00	148.00	158.50	42.22	30.31	33.12	2,002.88

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 49543.85
-540.61 -1.08%

S&P 500 7428.26
-93.98 -1.25%

HANG SENG 25962.74
-426.31 -1.62%

NIKKEI 225 61141.50
-1512.55 -2.41%

FTSE 100 10172.40
-200.53 -1.93%

NIFTY 23643.50
-46.10 -0.19%

× Ask Your Question