IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	601.95 Dec 24,2025 EOD
Today's Change( )	-10.55 (-1.72%)
Open( )	629.95
Prev Close( )	612.50
Volume	1,083.00
Today's Range( )	629.95 - 588.00
52-Week Range( )	1,085.80 - 540.90
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1976
Registered Office	Shirol,, Kolhapur, Maharashtra-416103
Telephone	0231-2689900
Fax	91-2322-661546
Chairman	Prabha P Kulkarni
Managing Director	Dilip Kulkarni
Company Secretary	Aishwarya S Toraskar
Auditor	P G Bhagwat LLP
Face Value	5
Market Lot	1
Listing	BSEBSE
Registrar	Link Intime India Pvt Ltd BNo 202 Akshay Compl,Off Dhole Patil Road,Near Ganesh Mandir ,Pune-411001

Board of Directors


Managing Director	Dilip Kulkarni
Executive Chairman	Prakash Kulkarni
Vice Chairperson	Prabha P Kulkarni
Non Executive Director	K V Pai
Company Sec. & Compli. Officer	Aishwarya S Toraskar
Independent Director	Shishir Gosavi Sanjay Buch Niraj Shishir Shirgaokar Rama Kirloskar ARJUN GADRE DEEPAK

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	1.70	1.70	1.70	1.70	1.70	1.70
Reserves Total	66.69	53.66	42.15	34.10	29.43	27.26
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	68.39	55.36	43.85	35.80	31.13	28.96
Secured Loans	22.32	35.54	27.16	31.78	26.92	2.25
Unsecured Loans	1.02	1.37	2.79	1.94	1.45	35.23
Total Debt	23.34	36.91	29.95	33.72	28.37	37.48
Other Liabilities	1.35	1.14	0.95	1.10	2.06	2.84
Total Liabilities	93.08	93.41	74.75	70.62	61.56	69.28
APPLICATION OF FUNDS :
Gross Block	83.82	85.11	78.74	74.22	73.03	69.54
Less : Accumulated Depreciation	55.43	55.98	54.18	52.19	50.34	45.45
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	28.39	29.13	24.56	22.03	22.69	24.09
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.36	0.01	0.15	0.45	0.00	0.05
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.10	0.36	0.41	0.41	0.41	0.42
Current Assets, Loans & Advances
Inventories	43.85	50.13	33.98	31.89	24.99	29.45
Sundry Debtors	34.02	32.55	29.35	25.92	22.56	26.58
Cash and Bank Balance	3.15	2.65	2.70	3.06	2.64	2.97
Loans and Advances	2.59	4.11	3.16	2.32	2.53	4.69
Total Current Assets	83.61	89.45	69.19	63.18	52.72	63.68
Less : Current Liabilities and Provisions
Current Liabilities	18.03	25.41	19.16	15.62	12.86	16.87
Provisions	2.12	1.22	1.54	0.91	1.18	1.69
Total Current Liabilities & Provisions	20.15	26.63	20.70	16.53	14.04	18.56
Net Current Assets	63.46	62.81	48.50	46.64	38.68	45.11
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	1.05	1.22	1.33	1.63	1.08	1.43
Deferred Tax Liability	1.55	1.64	1.65	1.92	2.07	2.36
Net Deferred Tax	-0.50	-0.42	-0.32	-0.29	-0.99	-0.93
Other Assets	1.27	1.52	1.45	1.37	0.76	0.53
Total Assets	93.09	93.40	74.75	70.61	61.55	69.28
Contingent Liabilities	0.20	0.15	0.00	0.50	0.00	0.44

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	166.05	151.63	149.76	116.48	102.16	105.97
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	166.05	151.63	149.76	116.48	102.16	105.97
Other Income	0.58	0.62	0.68	2.99	0.34	1.30
Stock Adjustments	2.69	6.42	0.69	5.03	-4.51	7.41
Total Income	169.32	158.67	151.13	124.50	97.99	114.68
EXPENDITURE :
Raw Materials	103.57	98.19	98.01	78.48	63.08	70.36
Power & Fuel Cost	1.30	1.18	1.11	0.94	0.82	1.07
Employee Cost	14.88	14.44	12.71	12.93	11.70	11.35
Other Manufacturing Expenses	9.64	9.33	8.21	6.19	4.60	6.75
Selling & Administrative Expenses	10.77	9.94	10.62	8.28	6.75	8.83
Miscellaneous Expenses	2.08	1.15	1.12	4.98	0.86	2.78
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	142.25	134.22	131.78	111.81	87.81	101.14
Operating Profit	27.08	24.46	19.36	12.70	10.17	13.54
Interest	4.62	4.88	4.34	3.77	4.69	5.72
Gross Profit	22.46	19.58	15.02	8.93	5.48	7.82
Depreciation	3.58	3.23	3.02	2.88	3.00	2.98
Profit Before Tax	18.88	16.35	12.00	6.05	2.48	4.84
Tax	4.87	4.17	3.54	1.68	0.56	0.21
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.09	0.11	0.04	-0.65	-0.23	-0.35
Reported Net Profit	13.93	12.06	8.42	5.01	2.15	4.98
Extraordinary Items	0.01	0.02	0.01	-0.78	0.02	0.06
Adjusted Net Profit	13.92	12.04	8.41	5.79	2.13	4.92
Adjustment below Net Profit	-0.05	-0.05	-0.03	-0.17	0.02	-0.24
P & L Balance brought forward	31.38	19.87	11.82	7.15	4.98	0.86
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.85	0.51	0.34	0.17	0.00	0.61
P & L Balance carried down	44.41	31.38	19.87	11.82	7.15	4.98
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 %	60.00	30.00	20.00	20.00	10.00	15.00
Dividend Per Share(Rs)	3.00	1.50	1.00	1.00	0.50	0.75
Earnings Per Share-Unit Curr	40.96	35.47	24.77	14.74	6.32	14.64
Earnings Per Share(Adj)-Unit Curr	40.96	35.47	24.77	14.74	6.32	14.64
Book Value-Unit Curr	201.14	162.81	128.97	105.29	91.56	85.16
Book Value(Adj)-Unit Curr	201.14	162.81	128.97	105.29	91.56	85.16

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	43.89	38.77	39.69
Other Operating Income	0.00	0.00	0.00
Other Income	0.13	0.12	0.17
Total Income	44.02	38.89	39.86
Total Expenditure	37.42	33.19	34.04
PBIDT	6.60	5.71	5.82
Interest	0.74	0.81	0.91
PBDT	5.86	4.89	4.91
Depreciation	0.81	0.80	0.87
Tax	1.45	1.03	1.03
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	3.60	3.07	3.01
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	3.60	3.07	3.01
EPS (Unit Curr.)	10.60	9.03	8.86
EPS (Adj) (Unit Curr.)	10.60	9.03	8.86
Calculated EPS (Unit Curr.)	10.60	9.03	8.86
Calculated EPS (Adj) (Unit Curr.)	10.60	9.03	8.86
Calculated EPS (Ann.) (Unit Curr.)	42.40	36.14	35.42
Calculated EPS (Adj) (Ann.) (Unit Curr.)	42.40	36.14	35.42
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	1.70	1.70	1.70
Reserve & Surplus	0.00	0.00	0.00
Face Value	5.00	5.00	5.00
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(%)	15.04	14.73	14.66
PBDTM(%)	13.35	12.61	12.37
PATM(%)	8.20	7.92	7.58

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.49	0.67	0.80	0.93	1.10
Long Term Debt-Equity Ratio	0.11	0.16	0.24	0.32	0.35
Current Ratio	1.81	1.59	1.58	1.58	1.45
Fixed Assets	1.97	1.85	1.96	1.58	1.43
Inventory	3.53	3.61	4.55	4.10	3.75
Debtors	4.99	4.90	5.42	4.81	4.16
Interest Cover Ratio	5.09	4.35	3.76	2.92	1.53
PBIDTM (%)	16.31	16.13	12.93	11.91	9.95
PBITM (%)	14.15	14.00	10.91	9.44	7.02
PBDTM (%)	13.53	12.91	10.03	8.67	5.36
CPM (%)	10.55	10.08	7.64	7.44	5.04
APATM (%)	8.39	7.95	5.62	4.97	2.10
ROCE (%)	25.21	25.24	22.48	16.63	10.96
RONW (%)	22.51	24.31	21.14	17.30	7.16

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	748.80	590.00	671.85	19.61	14.24	16.41	228.43
Oct 2025	729.00	612.05	688.50	18.48	13.77	16.82	234.09
Sep 2025	767.00	681.20	697.35	19.37	16.07	17.03	237.10
Aug 2025	854.00	710.05	734.90	20.91	16.57	17.95	249.87
Jul 2025	923.50	821.00	846.50	23.42	19.21	20.68	287.81
Jun 2025	1,028.05	700.00	893.85	28.05	16.78	21.83	303.91
May 2025	828.95	695.00	704.10	21.09	16.76	17.20	239.39
Apr 2025	921.05	764.00	820.85	23.52	18.11	20.05	279.09
Mar 2025	956.00	540.90	851.50	24.50	12.90	20.80	289.51
Feb 2025	926.00	620.50	699.10	28.78	15.20	19.74	237.69
Jan 2025	1,085.80	795.00	842.70	32.38	21.61	23.80	286.52
Share Prices Of 2024
Dec 2024	1,039.95	920.00	961.75	30.18	25.51	27.16	327.00
Nov 2024	1,266.10	973.35	973.40	36.51	27.49	27.49	330.96
Oct 2024	1,335.45	1,007.20	1,185.65	38.46	27.97	33.48	403.12
Sep 2024	1,235.00	1,090.00	1,119.10	35.41	30.22	31.60	380.49
Aug 2024	1,360.00	790.00	1,218.90	40.26	21.56	34.42	414.43
Jul 2024	925.00	766.00	877.10	26.56	21.44	24.77	298.21
Jun 2024	860.00	667.05	773.50	25.68	17.29	21.84	262.99
May 2024	927.00	680.00	814.35	28.22	18.51	23.00	276.88
Apr 2024	779.00	650.00	689.15	22.48	17.68	19.46	234.31

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 48752.17
288.75 0.60%

S&P 500 6952.35
21.56 0.31%

HANG SENG 25774.15
-27.63 -0.11%

NIKKEI 225 50381.79
37.69 0.07%

FTSE 100 9870.68
-18.54 -0.19%

NIFTY 26142.10
-35.05 -0.13%

× Ask Your Question