IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	1,325.75 Mar 12,2026 12:12:00	1,322.50 Mar 12,2026 12:09:45
Today's Change( )	-8.70 (-0.65%)	-14.70 (-1.10%)
Open( )	1,316.05	1,321.00
Prev Close( )	1,334.45	1,337.20
Volume	1,465.00	26,859.00
Today's Range( )	1,325.75 - 1,293.00	1,333.90 - 1,294.00
52-Week Range( )	1,774.00 - 924.20	1,760.00 - 849.95
Buy (Size)	1,323.65(×1)	1,322.60(×6)
Sell (Size)	1,327.95(×51)	1,323.80(×2)

Company Background


Incorporation Year	2005
Registered Office	Office No 701 7th Floor,Bonanza Bldg Andheri Kurla Rd, Mumbai, Maharashtra-452020
Telephone	NA
Fax	NA
Chairman	Ashish Ramesh Saraf
Managing Director	Ashish Ramesh Saraf
Company Secretary	Deepak Sharma
Auditor	Singhi & 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 & Managing Director	Ashish Ramesh Saraf
Vice Chairman & Whole Time Dir	Vinita Ashish Saraf
Whole-time Director	Shrey Ashish Saraf Gautam Kumar Pal
Whole Time Director & CFO	Ashok Jain
Independent Non Exe. Director	Jose Vailapallil Jospeh Nipun Sumanlal Mehta Mudit Kumar Singh Veni Mocherla Subhaprada Nishtala
Company Sec. & Compli. Officer	Deepak Sharma

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	11.92	11.92	11.92	11.92	11.13	11.13
Reserves Total	450.00	325.09	286.38	256.34	133.60	116.13
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	461.92	337.01	298.30	268.26	144.73	127.26
Secured Loans	480.84	346.38	110.02	108.44	85.35	119.35
Unsecured Loans	1.46	0.00	0.00	0.00	0.00	0.00
Total Debt	482.30	346.38	110.02	108.44	85.35	119.35
Other Liabilities	2.48	1.72	1.39	1.33	0.28	0.24
Total Liabilities	946.70	685.11	409.71	378.03	230.36	246.85
APPLICATION OF FUNDS :
Gross Block	237.63	169.39	123.08	71.10	64.56	63.94
Less : Accumulated Depreciation	61.61	40.06	26.45	15.79	7.96	12.56
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	176.02	129.33	96.63	55.31	56.60	51.38
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	4.70	41.91	50.17	41.58	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.50	0.00	0.00	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	549.04	389.23	157.69	181.07	123.24	150.06
Sundry Debtors	101.73	41.82	27.58	25.09	22.36	16.26
Cash and Bank Balance	96.18	87.54	59.94	53.04	17.41	36.37
Loans and Advances	44.57	37.38	25.08	20.34	17.14	23.22
Total Current Assets	791.52	555.97	270.29	279.53	180.15	225.90
Less : Current Liabilities and Provisions
Current Liabilities	27.58	47.09	8.94	13.34	17.19	36.00
Provisions	7.22	0.16	1.03	2.69	3.99	5.74
Total Current Liabilities & Provisions	34.80	47.25	9.97	16.03	21.18	41.74
Net Current Assets	756.71	508.72	260.33	263.50	158.96	184.16
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.84	1.12	1.07	1.27	0.69	0.84
Deferred Tax Liability	4.37	5.42	5.81	3.01	3.03	1.03
Net Deferred Tax	-3.53	-4.30	-4.74	-1.74	-2.34	-0.19
Other Assets	12.28	9.45	7.32	19.36	17.13	11.51
Total Assets	946.68	685.11	409.72	378.02	230.35	246.86
Contingent Liabilities	1.00	0.21	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	770.84	457.08	350.80	279.12	202.63	188.24
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	770.84	457.08	350.80	279.12	202.63	188.24
Other Income	18.56	13.15	6.12	8.24	6.15	5.95
Stock Adjustments	-24.15	80.59	-17.54	25.44	-23.80	57.78
Total Income	765.25	550.82	339.38	312.80	184.98	251.97
EXPENDITURE :
Raw Materials	364.02	323.08	193.84	149.03	91.10	139.67
Power & Fuel Cost	29.61	19.89	16.26	11.15	9.47	4.29
Employee Cost	47.92	19.53	12.82	9.64	7.52	6.91
Other Manufacturing Expenses	39.67	42.59	18.59	60.54	15.50	26.51
Selling & Administrative Expenses	69.29	55.86	33.29	33.67	19.12	23.88
Miscellaneous Expenses	5.13	3.21	2.02	1.60	1.44	0.92
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	555.64	464.15	276.81	265.62	144.16	202.18
Operating Profit	209.61	86.67	62.57	47.18	40.81	49.80
Interest	39.16	19.89	8.66	5.77	10.49	9.77
Gross Profit	170.45	66.78	53.91	41.41	30.32	40.03
Depreciation	22.12	13.61	10.85	7.89	7.96	7.66
Profit Before Tax	148.33	53.17	43.06	33.52	22.36	32.37
Tax	37.02	13.49	10.32	9.95	6.83	8.23
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.74	-0.42	2.97	-0.59	0.95	0.80
Reported Net Profit	112.05	40.11	29.78	24.15	14.58	23.34
Extraordinary Items	0.07	0.00	0.05	-0.06	0.00	0.41
Adjusted Net Profit	111.98	40.11	29.73	24.21	14.58	22.93
Adjustment below Net Profit	-0.11	-0.02	0.05	-0.01	0.09	0.00
P & L Balance brought forward	168.29	130.59	100.76	76.62	61.95	35.82
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	2.38	2.38	0.00	0.00	0.00	0.00
P & L Balance carried down	277.84	168.29	130.59	100.76	76.62	59.15
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 %	30.00	20.00	20.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.60	0.40	2.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	18.80	6.73	24.98	20.26	13.10	20.97
Earnings Per Share(Adj)-Unit Curr	18.80	6.73	5.00	4.05	2.62	4.19
Book Value-Unit Curr	77.50	56.55	250.26	225.05	130.06	114.36
Book Value(Adj)-Unit Curr	77.50	56.55	50.05	45.01	26.01	22.87

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	362.54	323.31	289.55
Other Operating Income	0.00	0.00	0.00
Other Income	10.96	0.64	5.09
Total Income	373.50	323.95	294.64
Total Expenditure	264.33	235.63	210.58
PBIDT	109.17	88.31	84.06
Interest	11.26	7.78	9.20
PBDT	97.91	80.53	74.86
Depreciation	6.39	6.05	5.72
Tax	23.43	19.68	17.82
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.16	-0.07	0.75
Reported Profit After Tax	68.24	54.88	50.58
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	68.24	54.88	50.58
EPS (Unit Curr.)	11.43	9.18	8.48
EPS (Adj) (Unit Curr.)	11.43	9.18	8.48
Calculated EPS (Unit Curr.)	11.43	9.19	8.48
Calculated EPS (Adj) (Unit Curr.)	11.43	9.19	8.48
Calculated EPS (Ann.) (Unit Curr.)	45.72	36.77	33.94
Calculated EPS (Adj) (Ann.) (Unit Curr.)	45.72	36.77	33.94
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	11.94	11.94	11.92
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(%)	30.11	27.31	29.03
PBDTM(%)	27.01	24.91	25.85
PATM(%)	18.82	16.97	17.47

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	1.04	0.72	0.39	0.47	0.75
Long Term Debt-Equity Ratio	0.12	0.12	0.10	0.11	0.06
Current Ratio	1.63	1.84	2.77	2.40	1.59
Fixed Assets	3.79	3.13	3.61	4.11	3.15
Inventory	1.64	1.67	2.07	1.83	1.48
Debtors	10.74	13.17	13.32	11.76	10.49
Interest Cover Ratio	4.79	3.67	5.97	6.81	3.13
PBIDTM (%)	27.19	18.96	17.84	16.90	20.14
PBITM (%)	24.32	15.98	14.74	14.08	16.21
PBDTM (%)	22.11	14.61	15.37	14.84	14.96
CPM (%)	17.41	11.75	11.58	11.48	11.12
APATM (%)	14.54	8.78	8.49	8.65	7.20
ROCE (%)	22.98	13.35	13.13	12.92	13.77
RONW (%)	28.05	12.63	10.51	11.70	10.72

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Feb 2026	1,519.70	1,280.00	1,420.45	83.84	64.77	75.74	8,481.30
Jan 2026	1,430.60	1,064.50	1,352.25	80.70	56.33	72.10	8,074.09
Share Prices Of 2025
Dec 2025	1,385.00	1,281.00	1,334.10	74.50	65.02	71.14	7,965.71
Nov 2025	1,405.20	1,259.80	1,294.65	76.33	65.37	69.03	7,730.16
Oct 2025	1,568.95	1,374.95	1,391.85	86.01	71.03	74.21	8,310.53
Sep 2025	1,489.90	1,304.85	1,394.90	80.70	69.02	74.38	8,328.74
Aug 2025	1,537.00	1,345.00	1,354.45	84.58	71.11	72.11	8,074.43
Jul 2025	1,774.00	1,390.65	1,511.70	99.27	71.78	80.48	9,011.86
Jun 2025	1,480.15	1,297.30	1,462.20	84.96	66.18	77.84	8,716.77
May 2025	1,519.95	1,140.45	1,459.35	83.91	53.15	77.67	8,697.59
Apr 2025	1,388.25	924.20	1,274.30	75.29	47.35	67.82	7,594.71
Mar 2025	1,120.00	736.15	1,062.30	63.92	33.04	56.54	6,331.21
Feb 2025	1,118.95	911.00	936.80	178.59	131.64	139.20	5,583.24
Jan 2025	1,130.95	959.05	1,054.75	179.19	136.53	156.72	6,286.21
Share Prices Of 2024
Dec 2024	1,250.75	1,045.50	1,072.85	194.90	151.39	159.41	6,394.08
Nov 2024	1,240.00	959.75	1,176.35	194.22	139.30	174.79	7,010.93
Oct 2024	1,022.10	776.35	983.10	158.06	107.14	146.08	5,859.18
Sep 2024	872.80	752.20	830.50	135.27	109.78	123.40	4,949.70
Aug 2024	926.95	650.15	827.55	144.79	81.88	122.96	4,932.12
Jul 2024	747.80	610.00	707.40	117.46	86.31	105.11	4,216.04

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 47431.94
-295.58 -0.62%

S&P 500 6795.43
-7.05 -0.10%

HANG SENG 25898.77
-61.13 -0.24%

NIKKEI 225 55018.23
769.84 1.42%

FTSE 100 10315.38
-96.86 -0.93%

NIFTY 23744.20
-122.65 -0.51%

× Ask Your Question