IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	488.35 Mar 25,2026 EOD	489.55 Mar 25,2026 EOD
Today's Change( )	0.15 (0.03%)	0.85 (0.17%)
Open( )	496.05	494.80
Prev Close( )	488.20	488.70
Volume	27,533.00	501,164.00
Today's Range( )	506.85 - 486.40	507.60 - 487.00
52-Week Range( )	924.70 - 317.00	924.90 - 316.00
Buy (Size)	N.A	489.55(×797)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1982
Registered Office	Jeevan Udyog Bldg 3rd Floor,278 D N Road Fort, Mumbai, Maharashtra-400001
Telephone	91-22-66221700
Fax	91-22-22079395/22074452
Chairman	Chetan Shah
Managing Director	NA
Company Secretary	NA
Auditor	Park & Co
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 & Exec. Director	Chetan Shah
Executive Director / Whole Time Director / CEO	Hemul Shah
Independent Non Exe. Director	Pundarik Sanyal Dipak Vora
Non-Exec & Non-Independent Dir	Himani Ankur Shah
Independent Non Exe. Director	Surekha Sathe
CS / CO / VP	Sachin Polke
Independent Director	Jagdish Shetty Wilson Mathais

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	19.11	18.30	18.30	18.30	17.40	17.40
Reserves Total	293.75	171.67	6.61	18.27	30.70	-24.34
Equity Share Warrants	0.00	9.69	9.69	0.00	3.59	3.59
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	312.86	199.66	34.60	36.57	51.69	-3.35
Secured Loans	0.00	27.41	54.78	68.46	85.58	93.18
Unsecured Loans	77.50	17.30	0.00	0.00	0.00	0.00
Total Debt	77.50	44.71	54.78	68.46	85.58	93.18
Other Liabilities	135.72	156.79	303.82	234.05	262.96	313.98
Total Liabilities	526.08	401.16	393.20	339.08	400.23	403.81
APPLICATION OF FUNDS :
Gross Block	322.85	316.27	325.75	370.18	366.69	364.24
Less : Accumulated Depreciation	210.54	202.70	199.63	222.03	202.81	182.86
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	112.31	113.57	126.12	148.15	163.88	181.38
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	6.86	6.50	1.88	2.74	1.27	2.89
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	39.52	39.51	39.51	39.51	43.77	44.10
Current Assets, Loans & Advances
Inventories	89.55	92.21	104.49	114.88	117.81	106.56
Sundry Debtors	245.16	130.89	116.91	154.17	213.50	110.69
Cash and Bank Balance	28.44	21.35	27.62	12.93	17.04	21.72
Loans and Advances	116.55	109.17	121.08	111.15	94.65	75.56
Total Current Assets	479.70	353.62	370.10	393.12	443.00	314.53
Less : Current Liabilities and Provisions
Current Liabilities	179.80	157.96	190.49	305.46	270.58	181.90
Provisions	2.98	2.16	2.15	1.92	11.66	1.12
Total Current Liabilities & Provisions	182.78	160.12	192.63	307.38	282.24	183.02
Net Current Assets	296.92	193.50	177.47	85.74	160.76	131.51
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	28.19	15.41	0.00	0.00	0.00	0.00
Deferred Tax Liability	0.00	0.00	0.00	0.00	0.00	0.00
Net Deferred Tax	28.19	15.41	0.00	0.00	0.00	0.00
Other Assets	42.26	32.67	48.22	62.93	30.56	43.93
Total Assets	526.06	401.15	393.20	339.08	400.24	403.81
Contingent Liabilities	256.70	249.62	263.25	252.18	257.91	368.29

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	371.52	333.14	222.69	598.15	421.49	205.86
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	371.52	333.14	222.69	598.15	421.49	205.86
Other Income	15.16	89.95	40.01	26.47	40.85	732.12
Stock Adjustments	-2.59	-8.74	-8.52	-2.25	8.36	-14.55
Total Income	384.09	414.35	254.18	622.37	470.70	923.43
EXPENDITURE :
Raw Materials	117.16	76.22	61.90	307.31	177.12	84.95
Power & Fuel Cost	27.97	29.69	23.52	26.39	21.01	21.71
Employee Cost	29.75	29.92	27.77	25.10	21.50	24.31
Other Manufacturing Expenses	54.00	48.59	33.63	26.60	22.76	22.49
Selling & Administrative Expenses	58.22	44.34	67.04	193.02	98.99	38.58
Miscellaneous Expenses	8.71	9.66	7.92	9.58	8.44	303.26
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	295.82	238.42	221.79	588.00	349.82	495.31
Operating Profit	88.28	175.93	32.40	34.37	120.87	428.11
Interest	7.43	14.62	22.84	30.50	34.77	13.88
Gross Profit	80.85	161.31	9.56	3.87	86.10	414.23
Depreciation	9.17	10.26	15.38	19.52	20.23	20.92
Profit Before Tax	71.68	151.05	-5.82	-15.65	65.87	393.31
Tax	-0.23	0.00	1.19	0.00	10.24	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-12.64	-15.41	0.00	0.00	0.00	0.00
Reported Net Profit	84.55	166.45	-7.01	-15.65	55.63	393.31
Extraordinary Items	-0.02	74.87	-2.11	0.34	19.12	457.92
Adjusted Net Profit	84.57	91.58	-4.90	-15.99	36.51	-64.61
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	-17.01	-183.46	-171.88	-151.65	-207.28	-600.59
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	4.57	4.57	0.00	0.00
P & L Balance carried down	67.55	-17.01	-183.46	-171.88	-151.65	-207.28
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 %	50.00	0.00	0.00	25.00	25.00	0.00
Dividend Per Share(Rs)	2.00	0.00	0.00	0.50	0.50	0.00
Earnings Per Share-Unit Curr	8.85	18.19	-0.77	-1.71	6.40	45.22
Earnings Per Share(Adj)-Unit Curr	8.85	18.19	-0.77	-1.71	6.40	45.22
Book Value-Unit Curr	32.75	20.76	2.72	4.00	5.53	-0.80
Book Value(Adj)-Unit Curr	32.75	20.76	2.72	4.00	5.53	-0.80

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	121.28	87.05	106.02
Other Operating Income	0.00	0.00	0.00
Other Income	5.28	13.61	3.65
Total Income	126.56	100.66	109.67
Total Expenditure	94.71	65.13	64.52
PBIDT	31.85	35.53	45.15
Interest	3.00	3.06	2.92
PBDT	28.85	32.47	42.23
Depreciation	2.44	2.54	2.45
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	7.22	-34.62	9.98
Reported Profit After Tax	19.19	64.55	29.80
Extra-ordinary Items	-1.29	0.00	0.00
Adjusted Profit After Extra-ordinary item	20.48	64.55	29.80
EPS (Unit Curr.)	2.01	6.76	3.12
EPS (Adj) (Unit Curr.)	2.01	6.76	3.12
Calculated EPS (Unit Curr.)	2.01	6.76	3.12
Calculated EPS (Adj) (Unit Curr.)	2.01	6.76	3.12
Calculated EPS (Ann.) (Unit Curr.)	8.03	27.02	12.48
Calculated EPS (Adj) (Ann.) (Unit Curr.)	8.03	27.02	12.48
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	19.11	19.11	19.11
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(%)	26.26	40.82	42.59
PBDTM(%)	23.79	37.30	39.83
PATM(%)	15.82	74.15	28.11

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.24	0.42	1.73	1.75	3.70
Long Term Debt-Equity Ratio	0.00	0.07	0.83	1.24	3.13
Current Ratio	1.89	1.70	1.35	1.32	1.54
Fixed Assets	1.16	1.04	0.64	1.62	1.15
Inventory	4.09	3.39	2.03	5.14	3.76
Debtors	1.98	2.69	1.64	3.25	2.60
Interest Cover Ratio	10.65	6.21	0.84	0.49	2.34
PBIDTM (%)	23.76	30.34	15.50	5.75	24.14
PBITM (%)	21.29	27.26	8.59	2.48	19.34
PBDTM (%)	21.76	25.95	5.24	0.65	15.89
CPM (%)	25.23	30.57	4.71	0.65	13.46
APATM (%)	22.76	27.49	-2.20	-2.62	8.66
ROCE (%)	16.76	22.38	0.00	0.00	14.02
RONW (%)	31.93	72.89	0.00	0.00	17.93

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Feb 2026	740.65	506.70	528.40	90.89	56.30	59.69	5,047.60
Jan 2026	924.70	633.00	653.05	107.02	70.93	73.77	6,238.33
Share Prices Of 2025
Dec 2025	918.00	671.00	879.15	106.85	74.35	99.30	8,398.18
Nov 2025	754.20	616.85	685.25	86.42	67.53	77.40	6,545.93
Oct 2025	712.00	596.60	664.70	82.85	64.41	75.08	6,349.62
Sep 2025	678.95	514.40	649.80	80.13	55.11	73.40	6,207.29
Aug 2025	566.10	470.80	516.25	66.68	51.84	58.31	4,931.53
Jul 2025	587.10	419.85	554.15	69.48	46.78	62.59	5,293.58
Jun 2025	439.60	360.25	427.20	50.82	37.10	48.25	4,080.87
May 2025	428.00	317.00	420.15	49.25	33.84	47.46	4,013.53
Apr 2025	398.00	330.85	332.40	46.56	37.20	37.55	3,175.29
Mar 2025	384.35	302.00	359.35	44.84	33.16	40.59	3,432.73
Feb 2025	529.15	344.75	344.75	56.78	35.96	35.96	3,293.26
Jan 2025	571.00	389.10	475.00	62.42	39.08	49.55	4,537.49
Share Prices Of 2024
Dec 2024	472.40	351.55	389.95	50.86	34.29	40.68	3,725.04
Nov 2024	360.00	227.00	353.50	38.24	22.49	36.87	3,376.85
Oct 2024	339.55	199.95	238.20	37.19	19.26	24.85	2,275.43
Sep 2024	344.70	288.70	302.00	38.25	29.78	31.50	2,884.89
Aug 2024	378.00	321.70	339.40	39.91	33.20	35.40	3,242.16
Jul 2024	442.15	336.65	368.95	45.52	31.69	36.86	3,375.38

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 46438.76
293.69 0.64%

S&P 500 6611.15
33.78 0.51%

HANG SENG 24856.44
-479.52 -1.89%

NIKKEI 225 53366.12
-383.50 -0.71%

FTSE 100 9975.43
-131.41 -1.30%

NIFTY 23306.45
394.05 1.72%

× Ask Your Question