IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	617.20 May 22,2026 EOD	619.50 May 22,2026 EOD
Today's Change( )	3.85 (0.63%)	7.00 (1.14%)
Open( )	607.25	611.00
Prev Close( )	613.35	612.50
Volume	1,909.00	22,016.00
Today's Range( )	625.00 - 597.20	627.80 - 611.00
52-Week Range( )	625.00 - 445.00	627.80 - 516.03
Buy (Size)	N.A	619.50(×30)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1958
Registered Office	Western Express Highway,Pahadi Village Goregaon (E), Mumbai, Maharashtra-400063
Telephone	91-22-40281919/2685 2257/59/59
Fax	91-22-40281940
Chairman	R P Singh
Managing Director	NA
Company Secretary	NA
Auditor	SRBC & Co LLP
Face Value	10
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 & Independent Directo	R P Singh
ED / WTD / CEO / Promoter	Rahul Sagar
Non Executive Director / Nominee	Arjun Khullar
Non Executive Director	Kunnasagaran Chinniah
Independent Non Exe. Director	Anjali Seth Sridhar Srinivasan
Additional Director	Chandresh Haridas Ruparel

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	90.12	90.12	90.12	90.12	90.12	90.12
Reserves Total	266.81	282.93	311.68	387.86	484.32	363.67
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	356.93	373.05	401.80	477.98	574.44	453.79
Secured Loans	1146.38	1145.85	1145.02	1178.39	978.39	988.99
Unsecured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Total Debt	1146.38	1145.85	1145.02	1178.39	978.39	988.99
Other Liabilities	236.29	216.62	199.41	210.32	148.33	198.88
Total Liabilities	1739.60	1735.52	1746.23	1866.69	1701.16	1641.66
APPLICATION OF FUNDS :
Gross Block	2864.43	2850.96	2797.82	2738.93	1370.67	1354.64
Less : Accumulated Depreciation	994.68	941.00	865.60	753.39	665.22	613.47
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1869.75	1909.96	1932.22	1985.54	705.45	741.17
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	8.95	2.62	6.05	13.16	1140.22	948.21
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.00	0.00	0.00	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	3.82	3.20	2.85	3.15	1.88	3.92
Cash and Bank Balance	173.94	60.95	23.00	100.19	2.84	12.65
Loans and Advances	31.28	14.10	13.93	12.21	16.93	18.01
Total Current Assets	209.03	78.25	39.78	115.55	21.65	34.59
Less : Current Liabilities and Provisions
Current Liabilities	186.58	180.81	201.64	207.57	129.71	87.40
Provisions	68.30	13.57	0.33	5.52	0.15	0.22
Total Current Liabilities & Provisions	254.88	194.38	201.97	213.09	129.85	87.62
Net Current Assets	-45.85	-116.14	-162.19	-97.55	-108.20	-53.03
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.25	23.45	29.55	29.06	0.89	4.43
Deferred Tax Liability	248.75	219.77	182.58	147.96	76.03	63.10
Net Deferred Tax	-248.50	-196.32	-153.03	-118.90	-75.14	-58.67
Other Assets	155.24	135.40	123.19	84.43	38.81	63.98
Total Assets	1739.59	1735.52	1746.23	1866.68	1701.15	1641.66
Contingent Liabilities	10.78	10.78	13.19	33.19	126.74	212.68

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	636.07	603.12	572.65	383.94	316.91	310.00
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	636.07	603.12	572.65	383.94	316.91	310.00
Other Income	8.89	4.24	2.96	2.78	2.46	0.99
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	644.96	607.36	575.61	386.72	319.37	310.99
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	0.30	0.30	0.41	0.38	0.03	0.31
Employee Cost	6.01	5.11	5.02	4.81	4.90	5.30
Other Manufacturing Expenses	61.01	55.70	47.92	36.13	32.34	33.34
Selling & Administrative Expenses	58.10	57.99	55.85	39.75	37.15	34.68
Miscellaneous Expenses	7.78	6.80	5.41	5.51	5.30	5.49
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	133.20	125.91	114.62	86.58	79.72	79.13
Operating Profit	511.77	481.44	460.99	300.14	239.65	231.87
Interest	117.03	123.49	125.68	34.59	14.03	32.13
Gross Profit	394.74	357.95	335.31	265.55	225.62	199.74
Depreciation	56.33	56.42	102.78	75.49	48.70	53.25
Profit Before Tax	338.41	301.53	232.53	190.06	176.92	146.49
Tax	68.04	52.68	40.63	35.35	33.04	27.66
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	52.18	43.29	33.99	43.90	16.47	9.36
Reported Net Profit	218.19	205.56	157.92	110.81	127.40	109.48
Extraordinary Items	-0.37	0.00	-0.13	-0.25	0.00	-0.56
Adjusted Net Profit	218.56	205.56	158.05	111.06	127.40	110.04
Adjustment below Net Profit	0.00	0.00	0.21	0.00	0.00	-0.01
P & L Balance brought forward	157.53	186.28	262.46	358.91	238.27	136.94
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	234.31	234.31	234.31	207.27	6.76	8.14
P & L Balance carried down	141.41	157.53	186.28	262.46	358.91	238.27
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 %	260.00	260.00	260.00	260.00	80.00	7.50
Dividend Per Share(Rs)	26.00	26.00	26.00	26.00	8.00	0.75
Earnings Per Share-Unit Curr	24.21	22.81	17.52	12.30	14.14	12.15
Earnings Per Share(Adj)-Unit Curr	24.21	22.81	17.52	12.30	14.14	12.15
Book Value-Unit Curr	39.61	41.40	44.59	53.04	63.74	50.36
Book Value(Adj)-Unit Curr	39.61	41.40	44.59	53.04	63.74	50.36

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	169.93	165.31	163.00
Other Operating Income	0.00	0.00	0.00
Other Income	3.18	3.55	4.05
Total Income	173.11	168.85	167.05
Total Expenditure	38.20	35.94	35.21
PBIDT	134.91	132.92	131.84
Interest	27.87	26.09	27.91
PBDT	107.04	106.83	103.93
Depreciation	13.83	13.79	13.78
Tax	18.63	11.95	24.33
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	5.26	-66.58	7.42
Reported Profit After Tax	69.32	147.66	58.41
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	69.32	147.66	58.41
EPS (Unit Curr.)	7.69	16.39	6.48
EPS (Adj) (Unit Curr.)	7.69	16.39	6.48
Calculated EPS (Unit Curr.)	7.69	16.39	6.48
Calculated EPS (Adj) (Unit Curr.)	7.69	16.39	6.48
Calculated EPS (Ann.) (Unit Curr.)	30.77	65.54	25.92
Calculated EPS (Adj) (Ann.) (Unit Curr.)	30.77	65.54	25.92
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	90.12	90.12	90.12
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(%)	79.39	80.41	80.88
PBDTM(%)	62.99	64.62	63.76
PATM(%)	40.79	89.32	35.83

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	3.14	2.96	2.64	2.05	1.91
Long Term Debt-Equity Ratio	3.14	2.96	2.54	1.97	1.89
Current Ratio	0.34	0.21	0.26	0.26	0.16
Fixed Assets	0.22	0.21	0.21	0.19	0.23
Inventory	0.00	0.00	0.00	0.00	0.00
Debtors	181.22	199.38	190.88	152.66	109.28
Interest Cover Ratio	3.89	3.44	2.85	6.49	13.61
PBIDTM (%)	80.46	79.82	80.50	78.17	75.62
PBITM (%)	71.60	70.47	62.55	58.51	60.25
PBDTM (%)	62.06	59.35	58.55	69.16	71.19
CPM (%)	43.16	43.44	45.53	48.52	55.57
APATM (%)	34.30	34.08	27.58	28.86	40.20
ROCE (%)	26.21	24.41	19.83	12.59	11.42
RONW (%)	59.78	53.06	35.90	21.06	24.78

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2026	570.85	490.05	570.35	23.56	19.41	23.52	5,139.99
Mar 2026	507.95	481.00	501.25	21.63	19.66	20.67	4,517.27
Feb 2026	534.90	493.00	497.40	22.19	20.09	20.51	4,482.57
Jan 2026	512.00	486.00	499.80	21.81	19.34	20.61	4,504.20
Share Prices Of 2025
Dec 2025	515.45	476.85	502.45	21.48	19.20	20.72	4,528.08
Nov 2025	520.65	485.00	498.80	22.16	19.53	20.57	4,495.19
Oct 2025	529.95	478.00	505.00	22.27	18.87	20.82	4,551.06
Sep 2025	564.00	445.00	466.20	24.13	17.51	19.22	4,201.39
Aug 2025	615.00	522.00	555.95	27.37	21.20	22.92	5,010.22
Jul 2025	533.85	495.20	531.00	22.26	20.14	21.90	4,785.37
Jun 2025	526.90	492.30	507.85	22.26	19.76	20.94	4,576.74
May 2025	559.75	490.00	522.00	23.80	18.57	21.52	4,704.26
Apr 2025	575.00	486.55	525.00	25.51	18.84	21.65	4,731.30
Mar 2025	515.90	475.70	511.90	21.44	19.03	21.11	4,613.24
Feb 2025	529.00	436.75	489.80	23.60	16.48	21.47	4,414.08
Jan 2025	529.00	467.95	506.85	23.68	19.95	22.22	4,567.73
Share Prices Of 2024
Dec 2024	522.05	416.05	503.30	23.74	17.85	22.07	4,535.74
Nov 2024	432.45	398.95	430.65	19.04	16.97	18.88	3,881.02
Oct 2024	424.30	407.50	417.05	18.91	17.74	18.28	3,758.45
Sep 2024	448.00	414.75	417.25	19.86	18.13	18.29	3,760.26

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 50600.73
294.06 0.58%

S&P 500 7493.73
27.01 0.36%

HANG SENG 25606.04
219.51 0.86%

NIKKEI 225 63328.42
1644.28 2.67%

FTSE 100 10474.02
30.55 0.29%

NIFTY 23719.30
64.60 0.27%

× Ask Your Question