IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	117.65 Feb 16,2026 EOD	117.20 Feb 16,2026 EOD
Today's Change( )	0.55 (0.47%)	-0.82 (-0.69%)
Open( )	117.30	118.90
Prev Close( )	117.10	118.02
Volume	125.00	14,606.00
Today's Range( )	117.80 - 117.30	119.00 - 116.71
52-Week Range( )	145.20 - 73.00	145.90 - 86.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	117.20(×47)

Company Background


Incorporation Year	1991
Registered Office	G-I MIDC,Gokul-Shrigaon, Kolhapur, Maharashtra-416234
Telephone	91-231-2672279/533/487
Fax	91-231-2672278
Chairman	NA
Managing Director	R D Dixit
Company Secretary	Siddheshwar Kadane
Auditor	Arna & Associates
Face Value	1
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


Executive Director	Nitin Menon
Executive Director & MD	R D Dixit
Executive Director / Whole Time Director / CFO	Arun Aradhye
Independent Non Exe. Director	M L Shinde Kailash A Nevagi Santosh Prabhu Nandan Borgalkar
Company Sec. & Compli. Officer	Siddheshwar Kadane

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	5.60	5.60	5.60	5.60	5.60	5.60
Reserves Total	126.48	140.75	127.83	106.38	93.11	82.60
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	132.08	146.35	133.43	111.98	98.71	88.20
Secured Loans	28.71	33.63	14.65	23.28	29.06	38.06
Unsecured Loans	0.43	0.51	0.00	0.00	0.11	0.35
Total Debt	29.14	34.14	14.65	23.28	29.17	38.41
Other Liabilities	0.00	0.00	0.00	0.00	0.00	0.00
Total Liabilities	161.22	180.49	148.08	135.26	127.88	126.61
APPLICATION OF FUNDS :
Gross Block	134.37	163.94	160.05	154.75	151.23	135.61
Less : Accumulated Depreciation	59.95	91.75	83.60	76.04	71.14	63.66
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	74.42	72.19	76.45	78.71	80.09	71.95
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	14.12	8.30	0.00	1.11	10.10
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	33.53	11.96	9.54	0.00	1.21	0.28
Current Assets, Loans & Advances
Inventories	15.66	22.07	21.64	21.22	16.48	15.63
Sundry Debtors	38.64	53.42	49.71	50.97	44.33	35.52
Cash and Bank Balance	13.42	25.93	13.17	8.79	7.75	10.86
Loans and Advances	5.25	5.55	1.78	2.57	2.80	4.07
Total Current Assets	72.96	106.97	86.30	83.55	71.35	66.09
Less : Current Liabilities and Provisions
Current Liabilities	17.40	22.63	30.03	23.79	22.56	18.98
Provisions	0.00	0.00	0.00	0.00	0.00	0.00
Total Current Liabilities & Provisions	17.40	22.63	30.03	23.79	22.56	18.98
Net Current Assets	55.56	84.34	56.27	59.77	48.79	47.11
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.40	0.25	0.86	0.40	0.27	0.24
Deferred Tax Liability	4.12	4.10	4.53	4.68	4.60	4.11
Net Deferred Tax	-3.72	-3.85	-3.67	-4.28	-4.33	-3.87
Other Assets	1.43	1.74	1.20	1.06	1.04	1.04
Total Assets	161.22	180.50	148.09	135.26	127.90	126.61
Contingent Liabilities	0.00	0.00	0.00	0.00	0.00	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	167.13	208.11	219.36	197.51	149.47	139.09
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	167.13	208.11	219.36	197.51	149.47	139.09
Other Income	1.11	1.80	0.50	0.49	1.43	1.26
Stock Adjustments	1.11	0.79	0.80	2.25	0.43	-0.26
Total Income	169.35	210.70	220.66	200.25	151.33	140.09
EXPENDITURE :
Raw Materials	68.35	80.26	88.33	85.62	53.06	44.45
Power & Fuel Cost	13.46	17.19	16.74	15.20	13.57	0.79
Employee Cost	11.72	14.89	14.49	13.60	12.41	13.29
Other Manufacturing Expenses	27.55	37.48	34.38	31.44	24.45	34.86
Selling & Administrative Expenses	13.53	14.12	12.42	10.89	10.72	14.10
Miscellaneous Expenses	0.93	0.91	0.84	0.81	1.21	1.55
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	135.54	164.86	167.21	157.56	115.40	109.05
Operating Profit	33.82	45.85	53.45	42.69	35.93	31.05
Interest	2.77	3.23	2.91	2.59	3.57	4.57
Gross Profit	31.05	42.62	50.54	40.10	32.36	26.48
Depreciation	4.24	8.15	7.92	7.75	7.48	6.88
Profit Before Tax	26.81	34.47	42.62	32.35	24.88	19.60
Tax	6.60	8.55	10.50	7.85	5.65	5.02
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.06	0.23	-0.59	-0.03	0.42	0.19
Reported Net Profit	20.16	25.69	32.72	24.53	18.80	14.40
Extraordinary Items	0.17	0.51	0.05	0.12	0.00	0.00
Adjusted Net Profit	19.99	25.18	32.67	24.41	18.80	14.40
Adjustment below Net Profit	-23.22	-0.16	-0.06	-0.06	0.12	0.03
P & L Balance brought forward	127.21	115.04	94.34	81.82	72.06	75.24
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	11.96	13.36	11.96	11.96	9.16	17.61
P & L Balance carried down	112.19	127.21	115.04	94.34	81.82	72.06
Dividend	0.00	0.00	11.21	11.21	8.41	14.01
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	200.00	225.00	200.00	200.00	150.00	250.00
Dividend Per Share(Rs)	2.00	2.25	2.00	2.00	1.50	2.50
Earnings Per Share-Unit Curr	3.60	4.58	5.84	4.38	3.35	2.57
Earnings Per Share(Adj)-Unit Curr	3.60	4.58	5.84	4.38	3.35	2.57
Book Value-Unit Curr	23.57	26.11	23.81	19.98	17.61	15.74
Book Value(Adj)-Unit Curr	23.57	26.11	23.81	19.98	17.61	15.74

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	57.20	43.58	47.76
Other Operating Income	0.00	0.00	0.00
Other Income	0.58	1.19	0.79
Total Income	57.78	44.77	48.55
Total Expenditure	45.34	35.91	37.82
PBIDT	12.45	8.86	10.73
Interest	0.82	0.72	0.68
PBDT	11.62	8.14	10.05
Depreciation	1.05	1.03	1.01
Tax	2.74	1.57	2.17
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	7.84	5.53	6.87
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	7.84	5.53	6.87
EPS (Unit Curr.)	1.40	0.99	1.23
EPS (Adj) (Unit Curr.)	1.40	0.99	1.23
Calculated EPS (Unit Curr.)	1.40	0.99	1.23
Calculated EPS (Adj) (Unit Curr.)	1.40	0.99	1.23
Calculated EPS (Ann.) (Unit Curr.)	5.59	3.95	4.90
Calculated EPS (Adj) (Ann.) (Unit Curr.)	5.59	3.95	4.90
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	200.00
Equity	5.60	5.60	5.60
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	1.00	1.00
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(%)	21.77	20.33	22.47
PBDTM(%)	20.31	18.68	21.04
PATM(%)	13.71	12.69	14.38

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.23	0.17	0.15	0.25	0.36
Long Term Debt-Equity Ratio	0.12	0.09	0.05	0.09	0.18
Current Ratio	2.35	2.29	1.93	1.76	1.64
Fixed Assets	1.12	1.28	1.39	1.29	1.04
Inventory	8.86	9.52	10.24	10.48	9.31
Debtors	3.63	4.04	4.36	4.15	3.74
Interest Cover Ratio	10.68	11.67	15.65	13.49	7.97
PBIDTM (%)	20.24	22.03	24.37	21.61	24.04
PBITM (%)	17.70	18.12	20.76	17.69	19.03
PBDTM (%)	18.58	20.48	23.04	20.30	21.65
CPM (%)	14.60	16.26	18.53	16.34	17.58
APATM (%)	12.06	12.34	14.92	12.42	12.58
ROCE (%)	17.32	22.95	32.15	26.56	22.35
RONW (%)	14.48	18.37	26.67	23.29	20.12

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jan 2026	141.00	105.35	112.40	42.64	28.08	31.51	629.89
Share Prices Of 2025
Dec 2025	117.90	101.00	106.85	36.52	27.54	29.95	598.79
Nov 2025	120.45	108.40	108.90	34.75	30.25	30.53	610.28
Oct 2025	130.60	115.60	116.75	36.95	31.92	32.73	654.27
Sep 2025	140.10	123.50	128.20	41.09	34.07	35.94	718.43
Aug 2025	137.80	119.85	126.00	40.61	33.28	35.32	706.10
Jul 2025	145.20	120.00	138.40	42.29	32.91	38.80	775.59
Jun 2025	133.00	117.95	124.20	40.20	32.45	34.82	696.02
May 2025	125.00	96.85	121.95	36.61	26.32	34.19	683.41
Apr 2025	111.90	73.00	101.92	31.70	16.69	28.57	571.16
Mar 2025	105.05	88.12	90.31	30.76	23.92	25.32	506.10
Feb 2025	115.80	93.55	94.45	25.77	20.61	21.02	529.30
Jan 2025	124.90	103.90	112.50	28.98	22.65	25.04	630.45
Share Prices Of 2024
Dec 2024	131.10	114.95	118.70	29.84	25.16	26.42	665.19
Nov 2024	129.50	115.85	123.35	29.15	25.33	27.45	691.25
Oct 2024	134.80	111.40	119.20	31.58	22.84	26.53	668.00
Sep 2024	142.05	119.70	130.05	33.03	26.43	28.94	728.80
Aug 2024	137.45	122.95	128.30	31.54	26.66	28.55	718.99
Jul 2024	143.65	121.70	136.90	33.45	26.40	30.47	767.19
Jun 2024	157.75	110.00	140.50	36.86	24.10	31.27	787.36

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 49514.94
41.95 0.08%

S&P 500 6856.39
2.63 0.04%

HANG SENG 26567.13
-465.42 -1.72%

NIKKEI 225 56974.47
32.50 0.06%

FTSE 100 10448.94
46.50 0.45%

NIFTY 25682.75
211.65 0.83%

× Ask Your Question