IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	N.A	57.16 Oct 01,2026 EOD
Today's Change( )	N.A	-0.51 (-0.88%)
Open( )	N.A	57.67
Prev Close( )	N.A	57.67
Volume	N.A	955,699.00
Today's Range( )	N.A	58.56 - 56.25
52-Week Range( )	N.A	83.70 - 43.34
Buy (Size)	N.A	N.A
Sell (Size)	N.A	57.16(×377)

Company Background


Incorporation Year	2010
Registered Office	Plot No. PAP D-146/147,TTC MIDC Turbhe, Navi Mumbai, Maharashtra-400705
Telephone	91-22-27620641/42/43
Fax	91-22-27620623
Chairman	Smita S Patel
Managing Director	Sanjay J Patel
Company Secretary	Tasneem Marfatia
Auditor	R A Kuvadia & Co/KARTA & COMPANY
Face Value	1
Market Lot	1
Listing	MSEI ,NSEMSEI ,NSE
Registrar	Bigshare Services Pvt Ltd Office No S6-2,Pinnacle Busine.Park,Mahakali Caves Road,Mumbai - 400093

Board of Directors


Managing Director	Sanjay J Patel
Chairman	Smita S Patel
Director	Taruna P Patel
Independent Director	Jasbir A Singh Jehan D Variava
Company Secretary	Tasneem Marfatia

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	15.47	11.10	11.10	10.05	10.05	5.02
Reserves Total	179.95	41.41	29.32	15.45	13.29	15.88
Equity Share Warrants	5.77	13.71	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	201.19	66.22	40.42	25.50	23.34	20.90
Secured Loans	219.47	42.49	38.19	18.26	22.31	10.91
Unsecured Loans	15.50	5.33	3.63	22.18	13.00	5.52
Total Debt	234.97	47.82	41.82	40.44	35.31	16.43
Other Liabilities	4.09	3.01	0.05	0.05	1.24	0.00
Total Liabilities	440.25	117.05	82.29	65.99	59.89	37.33
APPLICATION OF FUNDS :
Gross Block	34.84	29.39	28.45	24.06	18.96	10.40
Less : Accumulated Depreciation	8.96	7.03	6.46	3.87	1.69	3.67
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	25.88	22.36	21.99	20.19	17.27	6.73
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	59.47	8.06	3.21	0.28	0.05	0.30
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	10.82	0.00	1.10	1.08	1.08	0.30
Current Assets, Loans & Advances
Inventories	103.20	44.00	33.38	26.52	18.99	13.02
Sundry Debtors	99.87	30.67	23.46	27.03	30.48	20.19
Cash and Bank Balance	1.49	0.37	0.45	0.11	0.03	2.28
Loans and Advances	116.42	34.34	18.25	11.06	7.34	6.63
Total Current Assets	320.97	109.38	75.55	64.72	56.84	42.12
Less : Current Liabilities and Provisions
Current Liabilities	46.63	37.99	22.00	23.28	19.62	12.86
Provisions	14.72	4.89	4.39	1.21	0.00	0.00
Total Current Liabilities & Provisions	61.35	42.88	26.38	24.50	19.62	12.86
Net Current Assets	259.62	66.50	49.16	40.22	37.22	29.26
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.25	0.32	0.57	0.22	0.27	0.12
Deferred Tax Liability	0.00	0.00	0.30	0.00	0.00	0.00
Net Deferred Tax	0.25	0.32	0.27	0.22	0.27	0.12
Other Assets	84.20	19.81	6.57	4.01	3.98	0.63
Total Assets	440.24	117.05	82.30	66.00	59.88	37.34
Contingent Liabilities	30.49	11.62	4.87	7.06	4.87	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	655.02	438.52	249.82	173.26	103.81	78.73
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	655.02	438.52	249.82	173.26	103.81	78.73
Other Income	3.80	0.99	0.44	2.19	0.18	0.16
Stock Adjustments	-357.78	-315.42	3.35	6.16	1.86	3.39
Total Income	301.04	124.09	253.61	181.61	105.85	82.28
EXPENDITURE :
Raw Materials	168.24	62.80	209.89	141.37	75.44	57.86
Power & Fuel Cost	2.53	1.52	1.68	1.30	0.79	0.62
Employee Cost	5.56	5.01	4.14	4.84	2.69	2.05
Other Manufacturing Expenses	0.00	0.00	14.49	0.35	14.25	9.42
Selling & Administrative Expenses	8.15	6.56	7.52	4.13	3.84	5.13
Miscellaneous Expenses	40.70	21.75	2.01	19.26	0.73	1.10
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	225.18	97.64	239.73	171.25	97.74	76.19
Operating Profit	75.85	26.45	13.87	10.35	8.11	6.09
Interest	16.81	5.18	3.38	3.53	2.33	1.79
Gross Profit	59.04	21.27	10.49	6.82	5.78	4.30
Depreciation	2.32	2.72	2.59	2.24	1.69	0.94
Profit Before Tax	56.72	18.55	7.90	4.58	4.09	3.36
Tax	15.91	4.74	2.16	1.20	1.23	0.90
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.07	-0.05	-0.07	-0.06	-0.07	0.01
Reported Net Profit	40.75	13.86	5.82	3.45	2.93	2.45
Extraordinary Items	0.00	0.00	0.00	1.12	0.00	0.00
Adjusted Net Profit	40.75	13.86	5.82	2.33	2.93	2.45
Adjustment below Net Profit	-40.75	-13.86	-0.15	0.00	0.14	0.00
P & L Balance brought forward	0.00	0.00	13.66	11.22	9.18	6.91
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	1.32	1.01	0.75	0.30
P & L Balance carried down	0.00	0.00	18.01	13.66	11.49	9.06
Dividend	0.00	0.00	0.00	0.00	0.00	0.30
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	10.00	10.00	15.00	0.00	10.00	15.00
Dividend Per Share(Rs)	1.00	1.00	1.50	0.00	1.00	1.50
Earnings Per Share-Unit Curr	26.34	12.48	5.24	3.43	2.92	4.88
Earnings Per Share(Adj)-Unit Curr	2.63	1.25	0.52	0.32	0.27	0.23
Book Value-Unit Curr	126.35	47.30	36.41	25.38	23.23	41.61
Book Value(Adj)-Unit Curr	12.64	4.73	3.64	2.36	2.16	1.93

Quarterly Results

Quarters :

Particulars	Jun 2026 ( Cr)	Mar 2026 ( Cr)	Dec 2025 ( Cr)
Gross Sales	263.47	341.81	231.62
Other Operating Income	0.00	0.00	0.00
Other Income	3.96	5.61	2.46
Total Income	267.43	347.42	234.07
Total Expenditure	217.59	303.18	196.84
PBIDT	49.85	44.25	37.24
Interest	5.90	8.47	5.89
PBDT	43.95	35.78	31.35
Depreciation	2.95	1.90	2.96
Tax	9.24	8.25	7.05
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	2.48	0.00	0.00
Reported Profit After Tax	29.26	25.63	21.34
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	29.26	25.63	21.34
EPS (Unit Curr.)	1.54	15.47	13.35
EPS (Adj) (Unit Curr.)	0.15	1.55	1.34
Calculated EPS (Unit Curr.)	1.54	13.82	11.51
Calculated EPS (Adj) (Unit Curr.)	0.15	1.38	1.15
Calculated EPS (Ann.) (Unit Curr.)	6.18	55.29	46.03
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.62	5.53	4.60
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	18.95	18.55	18.55
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	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(%)	18.92	12.95	16.08
PBDTM(%)	16.68	10.47	13.54
PATM(%)	11.11	7.50	9.21

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	1.06	0.84	1.25	1.55	1.17
Long Term Debt-Equity Ratio	0.20	0.14	0.45	0.80	0.48
Current Ratio	1.29	1.28	1.36	1.51	1.58
Fixed Assets	20.40	15.16	9.52	8.05	7.07
Inventory	8.90	11.33	8.34	7.61	6.49
Debtors	10.04	16.20	9.90	6.03	4.10
Interest Cover Ratio	4.37	4.58	3.34	1.87	2.76
PBIDTM (%)	11.58	6.03	5.55	5.10	7.81
PBITM (%)	11.23	5.41	4.52	3.81	6.18
PBDTM (%)	9.01	4.85	4.20	3.06	5.57
CPM (%)	6.58	3.78	3.37	2.64	4.45
APATM (%)	6.22	3.16	2.33	1.34	2.82
ROCE (%)	26.39	23.81	15.23	10.50	13.21
RONW (%)	30.48	25.99	17.66	9.54	13.25

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Sep 2026	63.37	54.25	57.67	31.36	23.71	26.25	1,069.50
Aug 2026	68.85	55.00	58.05	267.57	24.45	26.42	1,076.55
Jul 2026	59.89	51.72	55.33	277.49	231.35	251.78	10,260.13
Jun 2026	60.90	53.50	57.09	281.97	238.75	259.79	10,586.53
May 2026	65.62	54.90	60.32	308.65	243.96	274.49	11,185.54
Apr 2026	63.20	46.79	60.50	293.33	202.72	275.31	11,218.92
Mar 2026	55.49	43.34	46.78	263.08	182.69	212.89	8,675.44
Feb 2026	60.75	52.80	53.25	291.79	237.79	242.32	9,874.39
Jan 2026	63.30	52.60	54.41	291.86	232.23	247.60	10,089.51
Share Prices Of 2025
Dec 2025	79.24	60.93	60.93	365.06	277.29	277.29	11,299.59
Nov 2025	83.70	61.60	74.71	326.91	227.69	283.55	11,554.73
Oct 2025	65.40	53.57	64.73	250.82	198.75	245.67	10,011.11
Sep 2025	67.50	54.26	59.01	279.04	193.87	223.98	9,127.16
Aug 2025	66.80	47.20	65.46	258.70	170.30	248.46	10,124.79
Jul 2025	57.77	48.21	50.70	226.24	176.47	192.42	7,841.07
Jun 2025	55.02	45.52	55.02	208.83	164.31	208.83	8,510.02
May 2025	50.99	38.60	46.06	193.54	140.94	174.83	7,124.17
Apr 2025	55.48	40.51	41.78	214.49	143.92	158.56	6,461.40
Mar 2025	58.93	47.22	51.49	223.99	165.72	195.42	7,963.26
Feb 2025	71.58	57.30	58.95	768.62	556.70	632.95	8,772.63

IMSL APPS

Company

Market Board

Important Links

Authorised Person Details
Branch Details
Account Opening Process
Investor Complaints Redressal Process
Online Grievance Redressal (ODR)
ODR Circular
SCORES
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

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.

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 , Maintained and Content Powered by CMOTS InfoTech (ISO 9001:2015 & ISO/IEC 27001:2022 Certified)

DJIA 50945.10
-425.82 -0.83%

S&P 500 7674.56
-17.28 -0.22%

HANG SENG 24613.10
89.52 0.37%

NIKKEI 225 68949.71
2195.99 3.29%

FTSE 100 10610.72
-25.99 -0.24%

NIFTY 22421.95
-198.50 -0.88%

× Ask Your Question