IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	7.20 Mar 13,2026 EOD
Today's Change( )	-0.03 (-0.41%)
Open( )	7.15
Prev Close( )	7.23
Volume	33,386.00
Today's Range( )	7.48 - 7.05
52-Week Range( )	14.48 - 7.01
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1994
Registered Office	Shreeji Krupa Plot No 107,Sector No 19 C Vashi, Navi Mumbai, Maharashtra-400705
Telephone	91-22-4074 6666/2784 3344/2784 4477
Fax	91-22-27830924
Chairman	NA
Managing Director	NA
Company Secretary	Himani Dave
Auditor	Sanjay C Shah & Associates/G P Kapadia & Co
Face Value	2
Market Lot	1
Listing	BSEBSE
Registrar	Bigshare Services Pvt Ltd Office No S6-2,Pinnacle Busine.Park,Mahakali Caves Road,Mumbai - 400093

Board of Directors


WTD & Executive Director	Narendra Shah Mahendra Shah Rajnikant Shah Bipin Shah Mukesh Shah Rupesh Shah
Independent Non Exe. Director	Vivek Shah Drishti Parekh Shailesh Kamadar Dharmendra Shah Satish Shah Hasmukh Champaklal Shah
Company Sec. & Compli. Officer	Himani Dave

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	13.98	13.98	10.48	10.48	10.48	10.48
Reserves Total	42.80	41.97	30.33	21.64	13.68	14.77
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	56.78	55.95	40.81	32.12	24.16	25.25
Secured Loans	41.56	46.76	45.97	34.04	47.28	45.33
Unsecured Loans	0.00	0.00	0.00	10.82	0.20	0.20
Total Debt	41.56	46.76	45.97	44.86	47.48	45.53
Other Liabilities	3.32	3.02	2.57	2.49	1.73	1.84
Total Liabilities	101.66	105.73	89.35	79.47	73.37	72.62
APPLICATION OF FUNDS :
Gross Block	63.20	66.51	59.81	57.89	58.77	59.07
Less : Accumulated Depreciation	34.32	33.29	39.65	37.51	34.06	32.50
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	28.88	33.22	20.16	20.38	24.71	26.57
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	6.92	0.00	0.61	0.29
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	3.91	2.58	3.60	0.25	0.09	0.09
Current Assets, Loans & Advances
Inventories	0.31	0.26	0.25	5.72	5.16	3.77
Sundry Debtors	61.11	64.88	55.43	44.66	36.45	26.98
Cash and Bank Balance	7.69	4.54	6.73	4.29	5.45	3.21
Loans and Advances	5.82	8.27	4.79	8.79	3.35	10.84
Total Current Assets	74.93	77.96	67.20	63.47	50.41	44.80
Less : Current Liabilities and Provisions
Current Liabilities	9.44	10.35	13.09	8.01	6.97	5.24
Provisions	0.39	0.36	0.36	0.25	0.33	0.31
Total Current Liabilities & Provisions	9.83	10.71	13.45	8.26	7.31	5.55
Net Current Assets	65.10	67.25	53.75	55.21	43.10	39.26
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	1.02	0.66	0.37	0.34	0.27	0.29
Deferred Tax Liability	4.52	4.62	2.22	2.19	1.57	1.47
Net Deferred Tax	-3.50	-3.96	-1.85	-1.85	-1.30	-1.18
Other Assets	7.26	6.65	6.77	5.49	6.16	7.60
Total Assets	101.65	105.74	89.34	79.48	73.37	72.62
Contingent Liabilities	0.27	0.33	0.95	0.48	0.48	0.63

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	220.18	250.50	186.44	163.74	108.23	110.00
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	220.18	250.50	186.44	163.74	108.23	110.00
Other Income	2.47	11.92	0.81	3.08	0.50	0.87
Stock Adjustments	0.05	0.02	0.00	-0.01	0.00	0.25
Total Income	222.70	262.44	187.25	166.81	108.73	111.12
EXPENDITURE :
Raw Materials	21.36	55.27	11.36	0.00	0.00	0.00
Power & Fuel Cost	0.20	0.23	0.16	0.15	0.13	0.17
Employee Cost	11.58	8.54	8.75	7.96	6.84	8.58
Other Manufacturing Expenses	161.85	152.96	135.21	122.23	86.42	83.75
Selling & Administrative Expenses	15.59	14.51	10.56	14.02	7.54	8.31
Miscellaneous Expenses	0.63	0.14	0.77	2.67	0.23	0.42
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	211.22	231.64	166.81	147.03	101.17	101.23
Operating Profit	11.49	30.80	20.44	19.79	7.56	9.90
Interest	4.38	4.96	3.71	4.13	4.21	3.53
Gross Profit	7.11	25.84	16.73	15.66	3.35	6.37
Depreciation	4.83	4.41	3.36	3.86	4.31	4.17
Profit Before Tax	2.28	21.43	13.37	11.80	-0.96	2.20
Tax	1.21	3.03	3.70	2.41	0.01	0.34
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.47	2.13	-0.02	0.55	0.12	0.39
Reported Net Profit	1.53	16.28	9.68	8.85	-1.09	1.47
Extraordinary Items	0.97	7.23	0.52	1.79	-0.05	-0.01
Adjusted Net Profit	0.56	9.05	9.16	7.06	-1.04	1.48
Adjustment below Net Profit	0.00	-3.49	0.00	0.05	0.00	-4.77
P & L Balance brought forward	42.01	30.28	21.64	13.79	14.77	18.28
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.70	1.05	1.05	1.05	0.00	0.21
P & L Balance carried down	42.84	42.01	30.28	21.64	13.68	14.77
Dividend	0.70	1.05	1.05	1.05	0.00	0.17
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	5.00	10.00	20.00	10.00	5.00
Dividend Per Share(Rs)	0.00	0.10	0.20	2.00	1.00	0.50
Earnings Per Share-Unit Curr	0.22	2.33	1.85	8.44	-1.04	1.41
Earnings Per Share(Adj)-Unit Curr	0.22	2.33	1.39	1.27	-0.16	0.21
Book Value-Unit Curr	8.12	8.01	7.79	30.65	23.05	24.09
Book Value(Adj)-Unit Curr	8.12	8.01	5.84	4.60	3.46	3.62

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	58.40	59.94	53.67
Other Operating Income	0.00	0.00	0.00
Other Income	1.05	1.00	1.22
Total Income	59.45	60.94	54.90
Total Expenditure	56.47	58.07	52.38
PBIDT	2.98	2.88	2.51
Interest	1.02	1.03	0.99
PBDT	1.96	1.85	1.52
Depreciation	1.05	0.96	0.97
Tax	0.20	0.88	-0.25
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.10	-0.61	0.22
Reported Profit After Tax	0.82	0.63	0.58
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	0.82	0.63	0.58
EPS (Unit Curr.)	0.12	0.09	0.08
EPS (Adj) (Unit Curr.)	0.12	0.09	0.08
Calculated EPS (Unit Curr.)	0.12	0.09	0.08
Calculated EPS (Adj) (Unit Curr.)	0.12	0.09	0.08
Calculated EPS (Ann.) (Unit Curr.)	0.47	0.36	0.33
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.47	0.36	0.33
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	13.98	13.98	13.98
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(%)	5.10	4.80	4.68
PBDTM(%)	3.36	3.09	2.83
PATM(%)	1.40	1.05	1.08

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.78	0.96	1.25	1.64	1.88
Long Term Debt-Equity Ratio	0.26	0.28	0.34	0.60	0.74
Current Ratio	1.74	1.51	1.43	1.47	1.33
Fixed Assets	3.39	3.97	3.17	2.81	1.84
Inventory	772.56	982.35	62.46	30.10	24.24
Debtors	3.50	4.16	3.73	4.04	3.41
Interest Cover Ratio	1.06	3.40	4.60	3.28	0.77
PBIDTM (%)	4.31	8.50	10.96	10.63	6.99
PBITM (%)	2.11	6.74	9.16	8.27	3.00
PBDTM (%)	2.32	6.52	8.97	8.10	3.10
CPM (%)	2.45	5.37	6.99	6.67	2.98
APATM (%)	0.25	3.61	5.19	4.31	-1.01
ROCE (%)	4.47	17.31	20.23	17.73	4.45
RONW (%)	0.99	18.71	26.55	25.09	-4.41

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Feb 2026	9.09	7.72	7.96	116.38	93.43	99.33	55.63
Jan 2026	10.00	7.80	8.13	131.92	94.43	101.46	56.82
Share Prices Of 2025
Dec 2025	10.50	8.30	9.55	135.55	91.07	119.18	66.74
Nov 2025	11.90	9.85	9.96	157.36	121.56	124.29	69.60
Oct 2025	12.53	11.12	11.57	162.46	133.03	144.38	80.86
Sep 2025	13.09	11.60	11.93	170.93	134.88	148.88	83.37
Aug 2025	12.90	11.08	11.83	175.39	128.96	147.63	82.67
Jul 2025	14.00	12.06	12.18	180.11	147.32	152.00	85.12
Jun 2025	13.90	12.06	13.57	184.48	146.25	169.34	94.83
May 2025	14.48	11.13	13.49	197.18	125.78	168.34	94.27
Apr 2025	13.50	8.87	12.60	169.98	99.58	157.24	88.05
Mar 2025	12.68	8.80	8.85	175.85	109.20	110.44	61.85
Feb 2025	15.99	12.06	12.29	12.58	9.14	9.49	85.89
Jan 2025	18.50	14.11	14.80	14.37	10.20	11.43	103.43
Share Prices Of 2024
Dec 2024	20.20	17.51	17.94	15.92	13.38	13.85	125.37
Nov 2024	22.49	18.29	18.99	17.70	13.84	14.66	132.71
Oct 2024	23.80	20.11	21.11	19.18	15.30	16.30	147.52
Sep 2024	24.74	22.61	23.21	19.47	16.69	17.92	162.20
Aug 2024	25.98	21.66	24.24	20.91	15.95	18.72	169.40
Jul 2024	27.25	24.01	25.20	21.62	18.10	19.46	176.11

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 46702.98
-735.30 -1.55%

S&P 500 6694.68
-102.12 -1.50%

HANG SENG 25465.61
-251.16 -0.98%

NIKKEI 225 53838.16
-614.80 -1.13%

FTSE 100 10249.42
-55.73 -0.54%

NIFTY 23151.10
-488.05 -2.06%

× Ask Your Question