IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	1,041.80 Dec 30,2025 16:01:00	1,040.80 Dec 30,2025 15:58:37
Today's Change( )	-21.60 (-2.03%)	-23.30 (-2.19%)
Open( )	1,065.50	1,069.00
Prev Close( )	1,063.40	1,064.10
Volume	82,230.00	11,581,446.00
Today's Range( )	1,065.50 - 1,032.25	1,069.00 - 1,032.00
52-Week Range( )	1,314.30 - 940.35	1,314.30 - 940.05
Buy (Size)	N.A	1,040.80(×3614)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2001
Registered Office	167 Floor-1 Plot-167,Ready Money Mansion Worli, Mumbai, Maharashtra-400018
Telephone	91-22-66604447/48/49
Fax	NA
Chairman	Abhay Soi
Managing Director	Abhay Soi
Company Secretary	NA
Auditor	Deloitte Haskins & Sells
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Link Intime India Pvt Ltd Noble Heights 1st Fl,Plot NH 2 C-1 Block ,LSC Janakpuri ,New Delhi - 110058

Board of Directors


Chairman & Managing Director	Abhay Soi
Non-Executive & Non-Independent Director	Anil Bhatnagar
Independent Director	Mahendra Lodha Michael Thomas Neeb Pranav Amin Amrita Gangotra
Non Executive Director	Narayan Seshadri
Independent Director	Pranav Mehta

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	972.14	971.91	970.92	969.61	965.95	537.24
Reserves Total	7317.21	6708.85	6071.14	5341.77	4973.48	2337.84
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.01	0.00	0.05	0.00	0.00	0.00
Total Shareholders Funds	8289.36	7680.76	7042.11	6311.38	5939.43	2875.08
Secured Loans	379.33	268.19	299.21	348.81	334.93	657.82
Unsecured Loans	233.09	174.43	234.31	206.71	144.64	0.00
Total Debt	612.42	442.62	533.52	555.52	479.57	657.82
Other Liabilities	32.73	26.50	22.12	23.12	20.88	3.44
Total Liabilities	8934.51	8149.88	7597.75	6890.02	6439.88	3536.34
APPLICATION OF FUNDS :
Gross Block	5401.47	5131.21	4812.94	4714.85	3079.39	105.08
Less : Accumulated Depreciation	530.65	414.34	328.30	221.83	90.43	15.37
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	4870.82	4716.87	4484.64	4493.02	2988.96	89.71
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	276.95	235.04	102.85	60.25	8.34	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	2613.71	1915.36	1474.74	1447.01	2379.30	2471.24
Current Assets, Loans & Advances
Inventories	29.80	28.69	29.94	24.66	21.49	0.00
Sundry Debtors	295.24	204.61	140.29	270.52	307.44	83.90
Cash and Bank Balance	416.50	720.04	1231.46	386.51	610.99	65.76
Loans and Advances	86.55	73.42	34.36	30.75	21.93	510.31
Total Current Assets	828.09	1026.76	1436.05	712.44	961.85	659.97
Less : Current Liabilities and Provisions
Current Liabilities	510.37	448.13	390.58	248.51	235.20	16.12
Provisions	30.69	27.00	18.25	16.62	15.88	0.35
Total Current Liabilities & Provisions	541.06	475.13	408.83	265.13	251.08	16.47
Net Current Assets	287.03	551.63	1027.22	447.31	710.77	643.50
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	84.04	71.64	66.30	40.17	56.99	3.53
Deferred Tax Liability	575.69	515.50	480.05	696.78	508.98	3.53
Net Deferred Tax	-491.65	-443.86	-413.75	-656.61	-451.99	0.00
Other Assets	1377.65	1174.84	922.05	1099.04	804.50	331.89
Total Assets	8934.51	8149.88	7597.75	6890.02	6439.88	3536.34
Contingent Liabilities	2012.53	1100.95	493.23	755.65	851.23	62.04

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	2663.60	2446.01	1997.31	1855.31	1079.68	59.26
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2663.60	2446.01	1997.31	1855.31	1079.68	59.26
Other Income	366.54	271.22	144.17	128.12	106.51	66.21
Stock Adjustments	1.11	-1.25	0.00	0.00	0.00	0.00
Total Income	3031.25	2715.98	2141.48	1983.43	1186.19	125.47
EXPENDITURE :
Raw Materials	540.94	429.97	354.42	446.16	237.12	0.00
Power & Fuel Cost	27.85	26.17	22.81	20.35	15.49	1.00
Employee Cost	492.75	448.89	372.25	371.43	265.47	21.86
Other Manufacturing Expenses	550.54	486.43	418.87	365.56	232.62	3.97
Selling & Administrative Expenses	186.54	277.32	232.41	202.34	152.67	37.64
Miscellaneous Expenses	108.08	14.78	12.46	6.21	226.08	0.76
Less : Pre-operative Expenses Capitalised	1.75	0.84	0.00	0.00	0.00	0.00
Total Expenditure	1904.95	1682.72	1413.22	1412.05	1129.45	65.23
Operating Profit	1126.30	1033.26	728.26	571.38	56.74	60.24
Interest	48.39	51.66	51.91	58.93	112.45	59.99
Gross Profit	1077.91	981.60	676.35	512.45	-55.71	0.25
Depreciation	131.19	116.64	113.21	111.96	90.75	3.35
Profit Before Tax	946.72	864.96	563.14	400.49	-146.46	-3.10
Tax	197.36	146.90	111.93	64.94	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	48.29	30.80	-243.10	4.03	17.99	-0.14
Reported Net Profit	701.07	687.26	694.31	331.52	-164.45	-2.96
Extraordinary Items	-53.81	-0.23	0.53	-0.02	-228.49	0.00
Adjusted Net Profit	754.88	687.49	693.78	331.54	64.04	-2.96
Adjustment below Net Profit	0.00	0.00	0.00	0.00	9.22	0.35
P & L Balance brought forward	1394.82	804.70	110.39	-221.13	-2.61	0.00
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	145.79	97.14	0.00	0.00	0.00	0.00
P & L Balance carried down	1950.10	1394.82	804.70	110.39	-157.84	-2.61
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 %	15.00	15.00	10.00	0.00	0.00	0.00
Dividend Per Share(Rs)	1.50	1.50	1.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	7.21	7.07	7.15	3.42	-1.70	-0.06
Earnings Per Share(Adj)-Unit Curr	7.21	7.07	7.15	3.42	-1.70	-0.06
Book Value-Unit Curr	85.27	79.03	72.53	65.09	61.49	53.52
Book Value(Adj)-Unit Curr	85.27	79.03	72.53	65.09	61.49	53.52

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	736.62	694.02	658.70
Other Operating Income	0.00	0.00	0.00
Other Income	47.43	79.85	98.15
Total Income	784.05	773.87	756.85
Total Expenditure	522.95	506.31	484.09
PBIDT	261.10	267.56	272.76
Interest	8.67	9.25	9.43
PBDT	252.43	258.31	263.33
Depreciation	36.77	35.43	36.10
Tax	50.16	54.22	46.88
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	5.08	2.63	2.96
Reported Profit After Tax	160.42	166.03	177.39
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	160.42	166.03	177.39
EPS (Unit Curr.)	1.65	1.71	1.82
EPS (Adj) (Unit Curr.)	1.65	1.71	1.82
Calculated EPS (Unit Curr.)	1.65	1.71	1.82
Calculated EPS (Adj) (Unit Curr.)	1.65	1.71	1.82
Calculated EPS (Ann.) (Unit Curr.)	6.60	6.83	7.30
Calculated EPS (Adj) (Ann.) (Unit Curr.)	6.60	6.83	7.30
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	972.24	972.15	972.14
Reserve & Surplus	0.00	0.00	0.00
Face Value	10.00	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(%)	35.45	38.55	41.41
PBDTM(%)	34.27	37.22	39.98
PATM(%)	21.78	23.92	26.93

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.07	0.07	0.08	0.08	0.13
Long Term Debt-Equity Ratio	0.06	0.06	0.08	0.08	0.05
Current Ratio	0.92	1.33	1.18	1.00	1.15
Fixed Assets	0.51	0.49	0.42	0.48	0.68
Inventory	91.08	83.44	73.16	80.40	100.48
Debtors	10.66	14.18	9.72	6.42	5.52
Interest Cover Ratio	20.56	17.74	11.85	7.80	1.57
PBIDTM (%)	42.28	42.24	36.46	30.80	24.75
PBITM (%)	37.36	37.47	30.79	24.76	16.35
PBDTM (%)	40.47	40.13	33.86	27.62	14.34
CPM (%)	31.25	32.87	40.43	23.90	14.34
APATM (%)	26.32	28.10	34.76	17.87	5.93
ROCE (%)	11.65	11.64	8.49	6.89	0.00
RONW (%)	8.78	9.34	10.40	5.41	0.00

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	1,187.25	1,075.00	1,163.05	157.13	134.90	149.83	113,101.09
Oct 2025	1,221.10	1,060.00	1,147.75	158.53	135.37	147.82	111,588.44
Sep 2025	1,199.00	1,102.40	1,115.85	159.43	140.78	143.71	108,487.00
Aug 2025	1,301.95	1,147.05	1,154.30	172.22	146.80	148.66	112,224.14
Jul 2025	1,314.30	1,200.70	1,243.80	171.44	152.34	160.18	120,915.62
Jun 2025	1,296.65	1,122.65	1,275.20	169.79	141.09	164.22	123,968.17
May 2025	1,204.00	1,083.50	1,124.95	157.31	138.64	144.87	109,361.66
Apr 2025	1,150.95	1,059.05	1,096.20	151.00	135.24	141.17	106,566.21
Mar 2025	1,189.25	940.35	1,096.70	155.61	115.17	141.23	106,614.82
Feb 2025	1,200.35	965.70	978.85	173.77	134.72	138.41	95,158.12
Jan 2025	1,227.50	982.50	1,062.25	177.18	133.43	150.21	103,265.79
Share Prices Of 2024
Dec 2024	1,215.00	971.20	1,128.60	172.75	130.81	159.59	109,714.82
Nov 2024	1,106.20	938.05	979.30	160.86	124.45	138.48	95,200.89
Oct 2024	1,023.70	889.00	1,016.65	145.76	123.31	143.76	98,831.81
Sep 2024	1,117.05	859.75	985.45	171.36	118.51	139.35	95,798.75
Aug 2024	934.00	837.00	864.25	133.44	115.04	122.18	83,998.70
Jul 2024	965.55	886.50	922.05	143.70	123.87	130.35	89,616.43
Jun 2024	979.80	747.35	942.70	146.63	103.18	133.27	91,622.18
May 2024	867.00	743.00	752.20	126.63	103.75	106.34	73,107.25
Apr 2024	894.95	748.45	839.20	130.23	102.59	118.64	81,562.89

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 48485.09
-246.89 -0.51%

S&P 500 6927.01
-23.93 -0.34%

HANG SENG 25854.61
219.37 0.86%

NIKKEI 225 50384.39
-142.53 -0.28%

FTSE 100 9873.61
2.93 0.03%

NIFTY 25938.85
-3.25 -0.01%

× Ask Your Question