IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	431.05 Mar 27,2026 EOD	430.80 Mar 27,2026 EOD
Today's Change( )	-7.20 (-1.64%)	-8.00 (-1.82%)
Open( )	431.05	433.00
Prev Close( )	438.25	438.80
Volume	30,592.00	1,233,957.00
Today's Range( )	438.40 - 427.00	438.60 - 427.30
52-Week Range( )	564.83 - 345.93	565.75 - 328.75
Buy (Size)	N.A	N.A
Sell (Size)	N.A	430.80(×75)

Company Background


Incorporation Year	2000
Registered Office	250 D Udyog Bhavan,Worli, Mumbai, Maharashtra-400030
Telephone	91-22-62582810
Fax	NA
Chairman	Ameera Sushil Shah
Managing Director	Surendran Chemmenkotil
Company Secretary	NA
Auditor	BSR & Co LLP
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 Emeritus	Sushil Kanubhai Shah
Chairperson & Whole Time Direc	Ameera Sushil Shah
Independent Non Exe. Director	VIVEK GAMBHIR Sanjay Bhatnagar
Non-Exec & Non-Independent Dir	Hemant Sachdev
Independent Non Exe. Director	Subramanian Ranganathan
Non-Exec & Non-Independent Dir	Aparna Rajadhyaksha
Independent Non Exe. Director	Purvi Sheth
Managing Director & CEO	Surendran Chemmenkotil
Independent Non Exe. Director	REHAN KHAN ABBAS
CS / Compliance Officer / Legal Head	Kamlesh C Kulkarni

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	10.36	10.25	10.24	10.23	10.22	10.13
Reserves Total	1226.16	1020.94	925.77	828.97	698.70	502.26
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	7.92	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	1244.44	1031.19	936.01	839.20	708.92	512.39
Secured Loans	0.00	0.00	79.05	258.55	0.00	0.00
Unsecured Loans	178.38	194.95	188.89	118.58	84.97	53.54
Total Debt	178.38	194.95	267.94	377.13	84.97	53.54
Other Liabilities	23.07	15.52	13.36	12.31	7.18	5.65
Total Liabilities	1445.89	1241.66	1217.31	1228.64	801.07	571.58
APPLICATION OF FUNDS :
Gross Block	1345.60	1313.38	1229.25	1131.13	320.90	265.23
Less : Accumulated Depreciation	216.49	193.29	163.48	126.40	69.60	49.45
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1129.11	1120.09	1065.77	1004.73	251.30	215.78
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	19.51	5.78	0.00	2.99
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	321.15	89.73	49.71	50.41	130.61	129.78
Current Assets, Loans & Advances
Inventories	31.55	33.89	41.27	47.01	33.46	17.46
Sundry Debtors	113.67	130.03	126.19	140.47	122.66	124.40
Cash and Bank Balance	25.52	30.46	42.94	115.36	335.42	132.01
Loans and Advances	19.78	24.98	41.97	36.59	24.81	28.21
Total Current Assets	190.53	219.37	252.37	339.43	516.35	302.07
Less : Current Liabilities and Provisions
Current Liabilities	142.00	131.56	122.91	137.96	118.01	111.32
Provisions	26.35	25.83	17.30	12.21	14.36	5.40
Total Current Liabilities & Provisions	168.35	157.40	140.21	150.17	132.37	116.72
Net Current Assets	22.17	61.97	112.16	189.26	383.98	185.35
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	24.68	22.62	0.00	0.00	20.79	18.89
Deferred Tax Liability	95.33	96.27	76.76	79.73	11.83	14.14
Net Deferred Tax	-70.65	-73.65	-76.76	-79.73	8.96	4.75
Other Assets	44.13	43.52	46.93	58.20	26.23	32.93
Total Assets	1445.91	1241.66	1217.32	1228.65	801.07	571.58
Contingent Liabilities	5.54	4.00	1.40	3.50	13.04	14.38

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	1216.54	1103.43	1066.04	1157.01	816.11	665.31
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1216.54	1103.43	1066.04	1157.01	816.11	665.31
Other Income	17.05	12.00	21.28	32.15	48.65	29.32
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	1233.59	1115.43	1087.32	1189.16	864.76	694.63
EXPENDITURE :
Raw Materials	244.49	220.48	235.55	261.60	212.51	167.25
Power & Fuel Cost	17.81	15.04	13.50	12.84	8.88	9.16
Employee Cost	271.98	246.60	228.16	218.24	156.84	147.67
Other Manufacturing Expenses	48.38	40.72	29.57	31.36	25.38	19.66
Selling & Administrative Expenses	346.79	293.45	277.09	301.99	144.29	125.45
Miscellaneous Expenses	14.24	23.75	8.26	6.78	25.85	44.60
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	943.69	840.04	792.13	832.81	573.76	513.78
Operating Profit	289.90	275.39	295.19	356.35	291.00	180.85
Interest	22.99	27.25	31.29	24.54	8.75	10.01
Gross Profit	266.91	248.14	263.90	331.81	282.25	170.84
Depreciation	104.89	90.73	84.96	60.26	36.20	30.85
Profit Before Tax	162.02	157.41	178.94	271.55	246.05	139.99
Tax	39.66	44.08	42.42	62.19	51.94	37.03
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-2.44	-2.56	-2.42	9.82	-3.45	-9.10
Reported Net Profit	124.80	115.89	138.95	199.53	197.56	112.05
Extraordinary Items	5.17	0.70	0.00	11.61	0.00	-17.64
Adjusted Net Profit	119.63	115.19	138.95	187.92	197.56	129.69
Adjustment below Net Profit	-1.68	-1.65	-1.64	-0.95	-2.23	-3.83
P & L Balance brought forward	823.91	730.15	633.81	469.60	363.30	298.93
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	20.49	40.97	34.38	40.89	43.86
P & L Balance carried down	947.02	823.91	730.15	633.81	517.73	363.30
Dividend	0.00	20.49	40.97	40.94	40.89	40.14
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	200.00	400.00	400.00	400.00	400.00
Dividend Per Share(Rs)	0.00	4.00	8.00	8.00	8.00	8.00
Earnings Per Share-Unit Curr	24.09	22.62	27.13	38.99	38.65	22.13
Earnings Per Share(Adj)-Unit Curr	6.02	5.66	6.78	9.75	9.66	5.53
Book Value-Unit Curr	238.71	201.30	182.78	164.00	138.69	101.20
Book Value(Adj)-Unit Curr	59.68	50.33	45.70	41.00	34.67	25.30

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	334.78	355.71	323.63
Other Operating Income	0.00	0.00	0.00
Other Income	2.22	2.52	2.78
Total Income	337.00	358.23	326.41
Total Expenditure	262.59	264.36	246.58
PBIDT	74.41	93.87	79.84
Interest	4.37	3.97	4.29
PBDT	70.04	89.91	75.54
Depreciation	27.72	27.79	27.86
Tax	7.76	17.40	13.62
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	2.53	-1.92	-1.52
Reported Profit After Tax	32.03	46.63	35.58
Extra-ordinary Items	-6.02	0.00	0.00
Adjusted Profit After Extra-ordinary item	38.05	46.63	35.58
EPS (Unit Curr.)	6.18	9.00	6.87
EPS (Adj) (Unit Curr.)	1.55	2.25	1.72
Calculated EPS (Unit Curr.)	6.18	9.00	6.87
Calculated EPS (Adj) (Unit Curr.)	1.55	2.25	1.72
Calculated EPS (Ann.) (Unit Curr.)	24.72	36.00	27.47
Calculated EPS (Adj) (Ann.) (Unit Curr.)	6.18	9.00	6.87
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	200.00	0.00
Equity	10.36	10.36	10.36
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(%)	22.23	26.39	24.67
PBDTM(%)	20.92	25.28	23.34
PATM(%)	9.57	13.11	10.99

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.16	0.24	0.36	0.30	0.11
Long Term Debt-Equity Ratio	0.10	0.14	0.22	0.19	0.08
Current Ratio	0.68	0.75	0.85	1.63	2.70
Fixed Assets	0.92	0.87	0.90	1.59	2.78
Inventory	37.18	29.36	24.15	28.76	32.05
Debtors	9.98	8.61	8.00	8.79	6.61
Interest Cover Ratio	8.05	6.78	6.72	12.07	29.12
PBIDTM (%)	23.83	24.96	27.69	30.80	35.66
PBITM (%)	15.21	16.74	19.72	25.59	31.22
PBDTM (%)	21.94	22.49	24.76	28.68	34.58
CPM (%)	18.88	18.73	21.00	22.45	28.64
APATM (%)	10.26	10.50	13.03	17.25	24.21
ROCE (%)	13.77	15.02	17.19	29.17	37.13
RONW (%)	10.97	11.78	15.65	25.78	32.35

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Feb 2026	514.61	460.50	475.80	93.34	77.14	82.46	9,864.65
Jan 2026	515.34	436.51	468.86	89.74	73.32	81.26	9,720.82
Share Prices Of 2025
Dec 2025	492.78	460.30	482.29	86.49	78.97	83.57	9,997.24
Nov 2025	531.01	478.95	483.48	97.28	81.20	83.77	10,021.85
Oct 2025	540.61	471.99	491.40	95.90	80.81	85.15	10,186.13
Sep 2025	564.83	452.48	511.91	100.17	68.82	88.68	10,608.35
Aug 2025	551.50	491.56	548.06	96.43	83.97	94.94	11,357.49
Jul 2025	526.39	423.28	499.36	93.28	72.60	86.50	10,348.28
Jun 2025	444.94	411.05	427.16	81.33	70.89	73.99	8,851.13
May 2025	437.46	397.50	420.40	77.94	67.34	72.82	8,711.00
Apr 2025	446.25	345.93	425.64	78.77	55.77	73.72	8,819.53
Mar 2025	421.83	382.53	390.65	73.95	64.17	67.66	8,094.27
Feb 2025	469.00	390.16	396.69	84.66	68.34	70.64	8,137.03
Jan 2025	520.80	423.14	449.00	93.92	74.69	79.96	9,210.09
Share Prices Of 2024
Dec 2024	562.50	495.50	518.54	101.49	86.19	92.31	10,633.61
Nov 2024	558.75	495.81	535.58	102.30	86.49	95.35	10,983.00
Oct 2024	576.71	515.95	536.24	104.88	88.37	95.46	10,996.59
Sep 2024	555.21	514.93	547.68	100.51	87.64	97.45	11,225.50
Aug 2024	542.24	494.39	534.94	98.84	87.78	95.19	10,964.43
Jul 2024	540.75	488.00	528.86	98.70	83.25	94.10	10,839.91

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 45202.56
-778.56 -1.69%

S&P 500 6394.42
-103.74 -1.60%

HANG SENG 24951.89
95.45 0.38%

NIKKEI 225 53412.46
-191.19 -0.36%

FTSE 100 9959.27
-12.90 -0.13%

NIFTY 22819.60
-486.85 -2.09%

× Ask Your Question