IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	668.95 Feb 06,2026 EOD	669.25 Feb 06,2026 EOD
Today's Change( )	-0.15 (-0.02%)	0.30 (0.04%)
Open( )	669.20	669.95
Prev Close( )	669.10	668.95
Volume	2,602.00	82,240.00
Today's Range( )	674.75 - 655.00	675.60 - 654.00
52-Week Range( )	841.70 - 556.85	842.00 - 556.15
Buy (Size)	N.A	N.A
Sell (Size)	N.A	669.25(×2)

Company Background


Incorporation Year	2008
Registered Office	207/208 Udyog Bhavan,Sonawala Road Goregaon (East), Mumbai, Maharashtra-400063
Telephone	91-22-40332727
Fax	NA
Chairman	Satish Waman Wagh
Managing Director	Satish Waman Wagh
Company Secretary	Prachi Sathe
Auditor	Kakaria & Associates LLP
Face Value	2
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


Chairman / Executive Director / Managing Director	Satish Waman Wagh
E D & Wholetime Director	Smita Satish Wagh Saloni Satish Wagh Shivani Satish Wagh Balasaheb G. Sawant
Independent Non Exe. Director	Dileep Kumar Jain Dinesh N Modi Neelam Yashpal Arora Ganapati D Yadav Sunil Subhash Bhagwat
Company Sec. & Compli. Officer	Prachi Sathe

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	16.10	16.10	16.10	16.10	14.64	14.64
Reserves Total	980.66	799.27	683.36	599.59	253.95	134.43
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	996.76	815.37	699.46	615.69	268.59	149.07
Secured Loans	0.00	0.00	16.63	21.30	66.38	78.12
Unsecured Loans	5.38	5.49	5.84	6.12	5.81	4.09
Total Debt	5.38	5.49	22.47	27.42	72.19	82.21
Other Liabilities	1.32	0.80	5.88	2.93	20.79	21.95
Total Liabilities	1003.46	821.66	727.81	646.04	361.57	253.23
APPLICATION OF FUNDS :
Gross Block	533.85	370.67	306.49	222.92	123.06	114.84
Less : Accumulated Depreciation	80.98	60.54	44.95	33.14	23.02	16.26
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	452.87	310.13	261.54	189.78	100.04	98.58
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	148.02	148.83	67.63	43.41	78.79	40.21
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	63.24	63.80	25.30	0.05	0.05	0.05
Current Assets, Loans & Advances
Inventories	118.35	85.25	115.77	92.31	72.48	49.46
Sundry Debtors	134.36	111.68	84.66	115.18	73.50	51.63
Cash and Bank Balance	79.15	74.96	157.58	227.91	89.28	74.71
Loans and Advances	105.17	126.13	106.87	62.14	30.21	19.81
Total Current Assets	437.04	398.02	464.89	497.54	265.47	195.61
Less : Current Liabilities and Provisions
Current Liabilities	80.64	76.27	77.96	77.17	74.99	74.08
Provisions	1.19	0.37	0.84	0.41	0.91	1.49
Total Current Liabilities & Provisions	81.84	76.64	78.80	77.58	75.89	75.57
Net Current Assets	355.20	321.38	386.09	419.95	189.57	120.04
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.00	0.00	0.42	2.40	0.29	0.00
Deferred Tax Liability	27.02	23.15	14.10	13.54	8.30	7.36
Net Deferred Tax	-27.02	-23.15	-13.68	-11.14	-8.01	-7.36
Other Assets	11.15	0.68	0.93	3.98	1.13	1.71
Total Assets	1003.45	821.67	727.81	646.02	361.57	253.23
Contingent Liabilities	4.17	3.46	5.62	5.62	1.57	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	781.92	646.93	516.47	588.52	430.97	311.64
Excise Duty	85.44	76.59	55.53	58.47	39.76	0.00
Net Sales	696.48	570.34	460.94	530.05	391.21	311.64
Other Income	9.82	10.64	9.49	7.58	5.01	11.07
Stock Adjustments	21.26	-30.31	6.51	3.03	12.44	13.90
Total Income	727.56	550.67	476.94	540.66	408.66	336.61
EXPENDITURE :
Raw Materials	232.44	191.43	187.32	198.83	140.57	152.38
Power & Fuel Cost	24.80	21.37	20.95	14.07	9.24	8.97
Employee Cost	80.52	67.64	55.58	49.08	32.76	18.88
Other Manufacturing Expenses	51.81	35.68	28.87	18.44	13.15	8.27
Selling & Administrative Expenses	54.65	38.10	37.32	33.83	31.88	30.10
Miscellaneous Expenses	12.61	9.80	8.51	4.84	2.92	8.56
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	456.83	364.01	338.55	319.09	230.51	227.15
Operating Profit	270.73	186.65	138.38	221.56	178.15	109.45
Interest	1.81	5.15	3.08	4.20	4.08	6.85
Gross Profit	268.92	181.50	135.30	217.36	174.07	102.60
Depreciation	20.44	15.81	11.82	10.12	6.76	6.41
Profit Before Tax	248.48	165.69	123.48	207.24	167.31	96.19
Tax	56.66	37.10	30.68	52.19	43.02	25.07
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	3.87	9.48	2.95	3.25	0.69	-2.23
Reported Net Profit	187.96	119.11	89.86	151.81	123.59	73.35
Extraordinary Items	-0.01	0.00	-0.08	0.00	0.00	0.00
Adjusted Net Profit	187.97	119.11	89.94	151.81	123.59	73.35
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	-3.36
P & L Balance brought forward	600.45	486.16	401.13	253.72	134.08	79.08
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	6.44	4.83	4.83	4.39	3.96	14.64
P & L Balance carried down	781.97	600.45	486.16	401.13	253.72	134.43
Dividend	0.00	0.00	0.00	0.00	0.00	14.64
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	50.00	40.00	30.00	30.00	27.00	100.00
Dividend Per Share(Rs)	1.00	0.80	0.60	0.60	0.54	10.00
Earnings Per Share-Unit Curr	23.35	14.80	11.16	18.86	16.89	50.11
Earnings Per Share(Adj)-Unit Curr	23.35	14.80	11.16	18.86	16.89	50.11
Book Value-Unit Curr	123.84	101.31	86.91	76.50	36.70	101.84
Book Value(Adj)-Unit Curr	123.84	101.31	86.91	76.50	36.70	101.84

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	199.83	145.07	184.11
Other Operating Income	0.00	0.00	0.00
Other Income	2.73	2.67	2.98
Total Income	202.56	147.75	187.08
Total Expenditure	127.19	93.37	116.53
PBIDT	75.37	54.38	70.56
Interest	0.42	0.51	0.42
PBDT	74.96	53.86	70.14
Depreciation	6.64	6.45	6.08
Tax	15.16	10.54	12.77
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	2.73	2.09	0.91
Reported Profit After Tax	50.43	34.79	50.38
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	50.43	34.79	50.38
EPS (Unit Curr.)	6.27	4.32	6.29
EPS (Adj) (Unit Curr.)	6.27	4.32	6.29
Calculated EPS (Unit Curr.)	6.27	4.32	6.26
Calculated EPS (Adj) (Unit Curr.)	6.27	4.32	6.26
Calculated EPS (Ann.) (Unit Curr.)	25.06	17.29	25.04
Calculated EPS (Adj) (Ann.) (Unit Curr.)	25.06	17.29	25.04
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	16.10	16.10	16.10
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(%)	37.72	37.49	38.32
PBDTM(%)	37.51	37.13	38.10
PATM(%)	25.24	23.98	27.36

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.01	0.02	0.04	0.11	0.37
Long Term Debt-Equity Ratio	0.01	0.01	0.01	0.01	0.01
Current Ratio	3.99	4.11	4.33	2.86	1.46
Fixed Assets	1.73	1.91	1.95	3.40	3.62
Inventory	7.68	6.44	4.96	7.14	7.07
Debtors	6.36	6.59	5.17	6.24	6.89
Interest Cover Ratio	138.28	33.17	41.09	50.35	42.01
PBIDTM (%)	34.62	28.85	26.79	37.65	41.34
PBITM (%)	32.01	26.41	24.50	35.93	39.77
PBDTM (%)	34.39	28.06	26.20	36.93	40.39
CPM (%)	26.65	20.86	19.69	27.51	30.25
APATM (%)	24.04	18.41	17.40	25.80	28.68
ROCE (%)	27.43	22.05	18.43	41.97	55.75
RONW (%)	20.74	15.73	13.67	34.34	59.18

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jan 2026	775.00	658.10	676.40	35.02	28.01	28.96	5,443.86
Share Prices Of 2025
Dec 2025	763.70	707.25	750.10	33.05	28.98	32.12	6,037.01
Nov 2025	831.00	724.25	748.65	37.13	30.11	32.05	6,025.34
Oct 2025	799.00	684.50	775.60	35.24	27.46	33.21	6,242.25
Sep 2025	753.60	640.05	728.60	32.79	27.01	31.20	5,863.98
Aug 2025	700.10	617.00	652.45	30.17	25.10	27.94	5,251.10
Jul 2025	749.25	645.75	662.40	33.22	26.95	28.36	5,331.18
Jun 2025	725.65	649.25	707.30	31.59	26.48	30.28	5,692.55
May 2025	783.20	601.70	723.55	35.05	24.83	30.98	5,823.33
Apr 2025	841.70	580.00	644.80	38.19	21.33	27.61	5,189.53
Mar 2025	771.95	556.85	733.55	35.07	22.57	31.41	5,903.82
Feb 2025	799.70	585.90	598.50	56.21	38.76	40.44	4,816.90
Jan 2025	792.90	613.70	720.80	54.95	40.75	48.70	5,801.20
Share Prices Of 2024
Dec 2024	835.35	683.50	739.85	58.62	45.28	49.99	5,954.52
Nov 2024	833.35	603.40	776.45	58.53	38.23	52.46	6,249.09
Oct 2024	646.00	511.45	623.85	45.09	33.06	42.15	5,020.92
Sep 2024	670.00	526.50	563.20	46.90	35.29	38.06	4,532.79
Aug 2024	576.00	376.15	546.25	39.52	22.63	36.91	4,396.37
Jul 2024	424.80	368.60	398.85	29.02	24.04	26.95	3,210.06
Jun 2024	409.40	330.50	386.20	28.51	21.85	26.10	3,108.25

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 Powered By CMOTS Infotech ( ISO 9001:2015 Certified )

DJIA 50145.69
1215.96 2.49%

S&P 500 6954.50
135.10 1.98%

HANG SENG 26559.96
-325.29 -1.21%

NIKKEI 225 54176.23
358.19 0.67%

FTSE 100 10359.93
50.71 0.49%

NIFTY 25693.70
50.90 0.20%

× Ask Your Question