IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	142.65 Dec 01,2025 EOD	142.59 Dec 01,2025 EOD
Today's Change( )	0.55 (0.39%)	0.95 (0.67%)
Open( )	143.35	141.64
Prev Close( )	142.10	141.64
Volume	1,150.00	21,404.00
Today's Range( )	144.25 - 142.00	144.05 - 141.62
52-Week Range( )	209.85 - 108.30	211.00 - 112.00
Buy (Size)	N.A	142.59(×1)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1983
Registered Office	33 Nariman Bhavan,227 Nariman Point, Mumbai, Maharashtra-400021
Telephone	91-022-22026437 (5 Lines)
Fax	91-022-22048009
Chairman	Jayant G Kulkarni
Managing Director	G L Modi
Company Secretary	Pooja Birendra Sinha
Auditor	M L Bhuwania & Co LLP
Face Value	1
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Freedom Registry Ltd Plot No. 101/102,MIDC, 19th Street,Satpur,Nasik - 422007

Board of Directors


Chairman & Independent Directo	Jayant G Kulkarni
ED / MD / Promoter	G L Modi
ED / Joint MD / Promoter	Rajkumar Modi
ED / WTD / Joint MD / Promoter	Kumar Jay Modi
Independent Non Exe. Director	Preeti Arvind Shah
Company Sec. & Compli. Officer	Pooja Birendra Sinha

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	3.25	3.25	3.25	3.25	3.25	3.25
Reserves Total	213.31	200.11	183.82	172.52	161.32	143.59
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	216.56	203.36	187.07	175.77	164.57	146.84
Secured Loans	72.76	21.71	5.00	17.42	1.56	25.82
Unsecured Loans	0.00	10.00	0.00	0.00	10.00	0.00
Total Debt	72.76	31.71	5.00	17.42	11.56	25.82
Other Liabilities	1.91	1.71	2.85	1.39	1.29	1.18
Total Liabilities	291.23	236.78	194.92	194.58	177.42	173.84
APPLICATION OF FUNDS :
Gross Block	148.35	126.85	111.09	106.50	92.62	82.13
Less : Accumulated Depreciation	56.28	48.32	42.55	36.67	30.29	24.30
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	92.07	78.53	68.54	69.83	62.33	57.83
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	3.56	10.45	10.35	3.03	3.08	2.89
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.26	1.82	1.78	1.75	1.74	1.71
Current Assets, Loans & Advances
Inventories	127.48	96.11	78.52	65.37	59.95	60.57
Sundry Debtors	86.13	66.20	52.74	57.94	59.97	44.96
Cash and Bank Balance	0.95	0.97	1.07	4.32	0.41	2.79
Loans and Advances	4.18	7.51	4.04	7.16	7.65	7.69
Total Current Assets	218.74	170.79	136.37	134.79	127.98	116.00
Less : Current Liabilities and Provisions
Current Liabilities	21.39	29.03	21.58	14.39	18.87	11.04
Provisions	1.89	1.61	1.85	0.88	1.60	0.48
Total Current Liabilities & Provisions	23.28	30.64	23.42	15.27	20.47	11.52
Net Current Assets	195.46	140.15	112.95	119.53	107.51	104.48
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.87	1.55	2.17	1.17	1.03	0.50
Deferred Tax Liability	5.62	5.35	5.34	5.54	5.69	5.89
Net Deferred Tax	-4.75	-3.80	-3.17	-4.37	-4.66	-5.39
Other Assets	4.62	9.63	4.47	4.81	7.42	12.32
Total Assets	291.22	236.78	194.92	194.58	177.42	173.84
Contingent Liabilities	4.79	1.80	0.75	10.78	11.07	12.36

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	490.24	404.56	334.71	339.53	292.11	219.26
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	490.24	404.56	334.71	339.53	292.11	219.26
Other Income	3.87	6.26	1.50	1.66	1.53	2.91
Stock Adjustments	25.12	21.31	9.28	4.36	4.99	-6.50
Total Income	519.23	432.13	345.49	345.55	298.63	215.67
EXPENDITURE :
Raw Materials	411.17	341.70	272.19	270.19	216.41	145.32
Power & Fuel Cost	6.28	6.04	5.76	5.43	4.96	4.82
Employee Cost	24.89	21.19	20.42	18.61	16.63	16.40
Other Manufacturing Expenses	18.31	16.77	13.33	11.83	10.31	11.83
Selling & Administrative Expenses	5.04	4.38	3.72	4.12	3.91	3.42
Miscellaneous Expenses	6.00	3.73	6.61	6.82	8.34	6.67
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	471.69	393.82	322.03	317.00	260.57	188.46
Operating Profit	47.53	38.32	23.46	28.55	38.06	27.21
Interest	5.97	2.92	1.80	2.16	2.18	2.18
Gross Profit	41.56	35.40	21.66	26.39	35.88	25.03
Depreciation	8.01	6.28	6.33	6.61	6.08	6.18
Profit Before Tax	33.55	29.12	15.33	19.78	29.80	18.85
Tax	7.93	7.13	5.37	5.47	8.09	4.83
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.93	0.64	-1.21	-0.31	-0.72	-1.09
Reported Net Profit	24.68	21.34	11.17	14.62	22.43	15.11
Extraordinary Items	-0.80	3.97	-1.70	-2.34	-2.49	-2.00
Adjusted Net Profit	25.48	17.37	12.87	16.96	24.92	17.11
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	-0.98
P & L Balance brought forward	187.22	170.74	159.57	148.19	130.63	121.37
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	11.36	4.87	0.00	3.25	4.87	4.87
P & L Balance carried down	200.54	187.22	170.74	159.57	148.19	130.63
Dividend	4.87	1.62	0.00	3.25	4.87	3.25
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	350.00	250.00	100.00	100.00	150.00	100.00
Dividend Per Share(Rs)	3.50	2.50	1.00	1.00	1.50	1.00
Earnings Per Share-Unit Curr	7.61	6.58	3.44	4.51	6.91	4.66
Earnings Per Share(Adj)-Unit Curr	7.61	6.58	3.44	4.51	6.91	4.66
Book Value-Unit Curr	66.63	62.56	57.65	54.17	50.71	45.15
Book Value(Adj)-Unit Curr	66.63	62.56	57.65	54.17	50.71	45.15

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	145.16	134.14	130.07
Other Operating Income	0.00	0.00	0.00
Other Income	1.25	3.31	1.77
Total Income	146.42	137.45	131.83
Total Expenditure	126.71	126.69	114.69
PBIDT	19.71	10.76	17.14
Interest	1.63	2.07	1.69
PBDT	18.08	8.69	15.45
Depreciation	2.40	2.28	2.41
Tax	4.01	1.83	3.39
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.01	-0.21	0.11
Reported Profit After Tax	11.66	4.80	9.54
Extra-ordinary Items	0.77	-0.80	0.15
Adjusted Profit After Extra-ordinary item	10.89	5.60	9.39
EPS (Unit Curr.)	3.59	1.48	2.94
EPS (Adj) (Unit Curr.)	3.59	1.48	2.94
Calculated EPS (Unit Curr.)	3.59	1.48	2.94
Calculated EPS (Adj) (Unit Curr.)	3.59	1.48	2.94
Calculated EPS (Ann.) (Unit Curr.)	14.37	5.92	11.76
Calculated EPS (Adj) (Ann.) (Unit Curr.)	14.37	5.92	11.76
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	3.25	3.25	3.25
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(%)	13.58	8.02	13.18
PBDTM(%)	12.46	6.48	11.88
PATM(%)	8.03	3.58	7.33

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.25	0.09	0.06	0.09	0.12
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	2.34	3.06	3.81	3.49	3.03
Fixed Assets	3.57	3.41	3.08	3.41	3.35
Inventory	4.39	4.63	4.65	5.42	4.85
Debtors	6.44	6.80	6.05	5.76	5.57
Interest Cover Ratio	6.62	9.11	10.96	11.66	16.26
PBIDTM (%)	9.70	8.13	7.79	9.36	14.22
PBITM (%)	8.06	6.58	5.89	7.42	12.14
PBDTM (%)	8.48	7.41	7.25	8.73	13.47
CPM (%)	6.67	5.85	5.74	6.94	10.61
APATM (%)	5.03	4.29	3.85	5.00	8.53
ROCE (%)	14.98	12.34	10.13	13.54	20.20
RONW (%)	11.77	8.91	7.09	9.97	16.02

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Oct 2025	165.35	150.45	151.00	21.20	19.12	19.23	490.00
Sep 2025	173.00	153.00	159.80	23.29	17.96	20.35	518.55
Aug 2025	181.00	153.10	156.30	25.46	18.77	19.91	507.19
Jul 2025	197.00	160.20	166.65	25.99	20.03	21.22	540.78
Jun 2025	180.00	153.70	170.00	23.95	18.68	21.65	551.65
May 2025	171.10	109.00	165.70	23.19	12.67	21.10	537.70
Apr 2025	141.15	115.25	123.15	18.09	12.88	15.68	399.62
Mar 2025	144.40	108.30	122.85	18.83	11.45	15.65	398.65
Feb 2025	174.00	121.40	122.65	35.39	22.45	22.91	398.00
Jan 2025	195.00	138.05	166.90	37.16	24.85	31.18	541.59
Share Prices Of 2024
Dec 2024	209.85	166.35	189.85	41.28	29.93	35.47	616.06
Nov 2024	175.00	152.05	166.35	32.93	25.79	31.08	539.81
Oct 2024	205.30	146.80	164.20	40.37	25.42	30.68	532.83
Sep 2024	232.15	154.50	177.40	45.83	28.03	33.14	575.66
Aug 2024	185.10	147.35	167.45	35.73	25.76	31.28	543.38
Jul 2024	170.00	122.85	160.35	33.13	22.43	29.96	520.34
Jun 2024	129.95	114.25	125.25	25.02	20.19	23.40	406.44
May 2024	145.00	122.00	125.55	28.06	21.15	23.45	407.41
Apr 2024	150.50	116.85	139.40	29.07	21.09	26.04	452.35
Mar 2024	126.40	95.20	117.25	23.90	16.00	21.90	380.48

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
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 & NSDL: 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 47737.43
289.30 0.61%

S&P 500 6869.48
35.87 0.52%

HANG SENG 26033.27
174.37 0.67%

NIKKEI 225 49313.21
-940.70 -1.87%

FTSE 100 9706.88
-13.63 -0.14%

NIFTY 26175.75
-27.20 -0.10%

× Ask Your Question