IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	2,594.50 Jan 28,2026 EOD	2,593.00 Jan 28,2026 EOD
Today's Change( )	172.40 (7.12%)	175.00 (7.24%)
Open( )	2,475.05	2,488.00
Prev Close( )	2,422.10	2,418.00
Volume	603,746.00	7,308,758.00
Today's Range( )	2,604.95 - 2,464.05	2,605.00 - 2,459.00
52-Week Range( )	2,604.95 - 882.02	2,605.00 - 881.63
Buy (Size)	N.A	2,593.00(×2197)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2002
Registered Office	Exchange Square Suren Road,Chakala Andheri (East), Mumbai, Maharashtra-400093
Telephone	91-22-67318888
Fax	91-22-66494151
Chairman	Harsh Kumar Bhanwala
Managing Director	Praveena Rai
Company Secretary	NA
Auditor	Shah Gupta & Co/V Sankar Aiyar & Co
Face Value	2
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda,Hyderabad-500032

Board of Directors


Chairman/Public Interest Direc	Harsh Kumar Bhanwala
Managing Director & CEO	Praveena Rai
Non Executive Director	Arvind Kathpalia
Non-Exec & Non-Independent Dir	Mohan Narayan Shenoi
Public Interest Director	Ashutosh Vaidya C S Verma Sonu Bhasin Navrang Saini
Independent Director	ANUP BANERJI

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	51.00	51.00	51.00	51.00	51.00	51.00
Reserves Total	1876.50	1496.01	1544.70	1504.30	1529.36	1495.52
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	1927.50	1547.01	1595.70	1555.30	1580.36	1546.52
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	1.01	1.66	1.55	0.86	1.53	0.00
Total Debt	1.01	1.66	1.55	0.86	1.53	0.00
Other Liabilities	58.59	54.04	52.80	53.51	53.64	53.60
Total Liabilities	1987.10	1602.71	1650.05	1609.67	1635.53	1600.12
APPLICATION OF FUNDS :
Gross Block	547.57	560.90	298.24	285.68	271.06	248.76
Less : Accumulated Depreciation	142.09	187.63	153.45	133.09	112.93	91.29
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	405.48	373.27	144.79	152.59	158.13	157.47
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	18.05	15.56	168.32	94.28	25.89	23.10
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	1628.77	1133.73	1216.15	1397.88	1444.64	1420.71
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	8.09	52.80	11.61	13.13	10.97	6.93
Cash and Bank Balance	44.78	16.31	13.65	14.27	4.32	16.27
Loans and Advances	98.34	82.64	219.26	76.00	75.22	65.60
Total Current Assets	151.21	151.75	244.52	103.40	90.51	88.80
Less : Current Liabilities and Provisions
Current Liabilities	281.48	194.97	200.16	188.76	140.74	148.64
Provisions	2.30	0.63	7.05	3.16	10.79	17.80
Total Current Liabilities & Provisions	283.78	195.60	207.21	191.92	151.53	166.44
Net Current Assets	-132.57	-43.85	37.31	-88.52	-61.02	-77.64
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	7.14	8.32	10.90	17.17	25.70	21.98
Deferred Tax Liability	31.83	18.12	10.47	27.01	20.95	12.60
Net Deferred Tax	-24.69	-9.80	0.43	-9.84	4.75	9.38
Other Assets	92.06	133.80	83.05	63.28	63.14	67.10
Total Assets	1987.10	1602.71	1650.05	1609.67	1635.53	1600.12
Contingent Liabilities	143.83	137.99	127.23	127.67	150.26	117.51

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	1011.58	594.95	449.22	329.78	344.85	370.44
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1011.58	594.95	449.22	329.78	344.85	370.44
Other Income	95.79	76.29	72.25	73.45	110.57	111.33
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	1107.37	671.24	521.47	403.23	455.42	481.77
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	4.93	3.95	3.37	2.35	2.29	3.15
Employee Cost	116.98	89.35	74.70	65.11	62.34	65.88
Other Manufacturing Expenses	190.46	110.72	194.76	1.52	1.70	2.58
Selling & Administrative Expenses	114.16	327.10	42.87	122.07	124.12	137.26
Miscellaneous Expenses	65.01	34.89	13.77	30.81	13.64	16.27
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	491.54	566.01	329.47	221.86	204.09	225.14
Operating Profit	615.83	105.23	192.00	181.37	251.33	256.63
Interest	0.17	0.23	0.18	0.26	0.31	0.20
Gross Profit	615.66	105.00	191.82	181.11	251.02	256.43
Depreciation	61.61	34.39	20.47	22.14	21.64	17.84
Profit Before Tax	554.05	70.61	171.35	158.97	229.38	238.59
Tax	125.22	8.34	51.65	39.86	45.26	32.85
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	14.05	10.31	-10.13	0.65	-3.70	-2.78
Reported Net Profit	414.78	51.96	129.83	118.46	187.82	208.52
Extraordinary Items	0.03	0.00	0.00	-16.73	40.87	55.05
Adjusted Net Profit	414.75	51.96	129.83	135.19	146.95	153.47
Adjustment below Net Profit	0.63	0.00	0.00	0.00	0.00	-19.45
P & L Balance brought forward	1158.75	1204.15	1163.06	1185.36	1150.54	1063.47
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	38.96	97.36	88.74	140.76	153.00	102.00
P & L Balance carried down	1535.20	1158.75	1204.15	1163.06	1185.36	1150.54
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 %	300.00	76.40	190.90	174.00	276.00	300.00
Dividend Per Share(Rs)	30.00	7.64	19.09	17.40	27.60	30.00
Earnings Per Share-Unit Curr	81.33	10.19	25.46	23.23	36.83	40.89
Earnings Per Share(Adj)-Unit Curr	16.27	2.04	5.09	4.65	7.37	8.18
Book Value-Unit Curr	377.94	303.34	312.88	304.96	309.87	303.24
Book Value(Adj)-Unit Curr	75.59	60.67	62.58	60.99	61.97	60.65

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	624.12	351.61	349.22
Other Operating Income	0.00	0.00	0.00
Other Income	31.99	27.38	31.66
Total Income	656.11	378.99	380.88
Total Expenditure	225.44	152.85	153.98
PBIDT	430.67	226.14	226.90
Interest	0.02	0.04	0.04
PBDT	430.65	226.10	226.86
Depreciation	21.33	18.29	16.76
Tax	105.84	45.75	44.56
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-3.62	5.63	8.66
Reported Profit After Tax	307.10	156.43	156.88
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	307.10	156.43	156.88
EPS (Unit Curr.)	60.20	30.67	30.76
EPS (Adj) (Unit Curr.)	12.04	6.13	6.15
Calculated EPS (Unit Curr.)	60.22	30.67	30.76
Calculated EPS (Adj) (Unit Curr.)	12.04	6.13	6.15
Calculated EPS (Ann.) (Unit Curr.)	240.86	122.69	123.04
Calculated EPS (Adj) (Ann.) (Unit Curr.)	48.17	24.54	24.61
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	51.00	51.00	51.00
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(%)	69.00	64.32	64.97
PBDTM(%)	69.00	64.30	64.96
PATM(%)	49.21	44.49	44.92

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	0.60	0.96	0.86	0.60	0.64
Fixed Assets	1.83	1.38	1.54	1.18	1.33
Inventory	0.00	0.00	0.00	0.00	0.00
Debtors	33.23	18.47	36.32	27.37	38.53
Interest Cover Ratio	3260.12	308.00	952.94	691.38	582.74
PBIDTM (%)	60.88	17.69	42.74	61.22	58.66
PBITM (%)	54.79	11.91	38.18	54.51	52.39
PBDTM (%)	60.86	17.65	42.70	61.14	58.57
CPM (%)	47.09	14.51	33.46	47.71	48.89
APATM (%)	41.00	8.73	28.90	40.99	42.61
ROCE (%)	30.88	4.36	10.52	11.08	11.17
RONW (%)	23.88	3.31	8.24	8.62	9.40

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Dec 2025	2,243.69	1,948.67	2,227.68	141.48	117.44	136.96	56,804.02
Nov 2025	2,094.08	1,761.43	2,015.52	129.35	101.18	123.92	51,394.12
Oct 2025	1,922.48	1,551.31	1,849.74	119.11	92.51	113.72	47,166.86
Sep 2025	1,624.00	1,487.73	1,559.31	101.48	87.33	95.87	39,761.13
Aug 2025	1,687.80	1,461.00	1,476.82	105.42	88.86	90.80	37,657.71
Jul 2025	1,822.00	1,522.47	1,538.96	112.63	90.89	94.62	39,242.22
Jun 2025	1,815.00	1,313.00	1,789.06	114.31	79.04	109.99	45,619.57
May 2025	1,341.39	1,120.20	1,319.84	83.82	68.01	81.14	33,654.84
Apr 2025	1,269.80	905.35	1,225.41	81.92	50.50	75.34	31,246.96
Mar 2025	1,107.39	882.02	1,062.16	69.89	50.99	65.30	27,084.21
Feb 2025	1,238.00	990.00	998.96	624.02	481.48	490.24	25,472.67
Jan 2025	1,280.12	1,066.63	1,146.97	653.19	507.21	562.87	29,246.80
Share Prices Of 2024
Dec 2024	1,409.34	1,228.41	1,246.86	704.52	595.57	611.89	31,793.91
Nov 2024	1,322.84	1,080.35	1,237.45	661.35	484.25	607.27	31,553.97
Oct 2024	1,374.90	1,134.64	1,303.74	678.70	548.03	639.81	33,244.31
Sep 2024	1,207.41	1,025.37	1,132.99	619.84	482.51	556.01	28,890.32
Aug 2024	1,046.54	815.01	1,036.42	518.60	388.47	508.62	26,427.86
Jul 2024	868.99	724.11	857.80	432.02	328.05	420.96	21,873.20
Jun 2024	808.50	583.40	785.06	408.62	260.29	385.27	20,018.39
May 2024	829.20	716.22	726.23	413.76	349.43	356.39	18,518.27

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 49020.90
-412.51 -0.83%

S&P 500 6999.25
28.02 0.40%

HANG SENG 27826.91
699.95 2.58%

NIKKEI 225 53273.44
-60.10 -0.11%

FTSE 100 10215.77
66.92 0.66%

NIFTY 25342.75
167.35 0.66%

× Ask Your Question