IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	276.55 Feb 27,2026 EOD	275.30 Feb 27,2026 EOD
Today's Change( )	-1.35 (-0.49%)	-1.20 (-0.43%)
Open( )	277.30	276.50
Prev Close( )	277.90	276.50
Volume	9,587.00	31,898.00
Today's Range( )	279.20 - 271.30	279.85 - 271.65
52-Week Range( )	430.00 - 250.35	432.00 - 251.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1961
Registered Office	133 Jehangir Building 2nd Flr,Mahatma Gandhi Road, Mumbai, Maharashtra-400001
Telephone	91-022-43214000
Fax	91-022-43214099
Chairman	Dharmil A Bodani
Managing Director	Dharmil A Bodani
Company Secretary	KIRANPREET GILL
Auditor	Lodha & Co LLP
Face Value	5
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 & Managing Director	Dharmil A Bodani
Executive Director	Shyamal A Bodani
Company Sec. & Compli. Officer	KIRANPREET GILL
Executive Director (Operation)	Satish Kumar Ray
Independent Director	Sapna Uttam Tulsiani Deepak R. Ramachandra Cyrus J Mody

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	16.83	16.83	16.83	16.83	16.83	16.83
Reserves Total	661.85	617.58	609.88	589.31	540.63	446.98
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	678.68	634.41	626.71	606.14	557.46	463.81
Secured Loans	280.03	170.57	228.84	139.35	77.86	50.76
Unsecured Loans	1.06	1.66	2.19	0.24	0.00	0.00
Total Debt	281.09	172.23	231.03	139.59	77.86	50.76
Other Liabilities	5.33	4.14	2.90	2.08	2.70	2.61
Total Liabilities	965.10	810.78	860.64	747.81	638.02	517.18
APPLICATION OF FUNDS :
Gross Block	479.03	395.39	379.11	354.73	314.75	297.64
Less : Accumulated Depreciation	150.60	131.46	112.82	94.10	78.28	61.46
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	328.43	263.93	266.29	260.63	236.47	236.18
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	4.97	53.74	37.10	21.40	12.49	1.74
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	100.00	32.00	32.00	14.40	9.60	6.00
Current Assets, Loans & Advances
Inventories	357.18	276.30	367.73	286.93	227.59	162.34
Sundry Debtors	188.92	190.36	190.71	195.40	189.13	152.35
Cash and Bank Balance	8.01	4.73	10.78	7.87	17.11	14.87
Loans and Advances	74.88	51.30	64.86	63.61	41.14	27.76
Total Current Assets	629.00	522.69	634.08	553.81	474.96	357.32
Less : Current Liabilities and Provisions
Current Liabilities	83.93	89.27	98.13	89.17	79.55	63.99
Provisions	2.93	2.26	2.07	1.94	1.36	1.67
Total Current Liabilities & Provisions	86.86	91.53	100.20	91.12	80.91	65.66
Net Current Assets	542.14	431.15	533.88	462.70	394.05	291.66
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	1.53	1.73	1.82	0.00	0.00	0.00
Deferred Tax Liability	31.19	29.46	29.27	27.09	26.67	26.05
Net Deferred Tax	-29.66	-27.73	-27.45	-27.09	-26.67	-26.05
Other Assets	19.20	57.68	18.82	15.78	12.07	7.63
Total Assets	965.09	810.77	860.64	747.82	638.01	517.17
Contingent Liabilities	82.96	45.47	12.18	9.68	11.47	1.23

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	934.44	842.30	853.64	872.66	712.39	762.84
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	934.44	842.30	853.64	872.66	712.39	762.84
Other Income	3.23	7.33	5.77	4.38	1.76	6.28
Stock Adjustments	74.02	-38.94	53.91	42.77	19.92	9.03
Total Income	1011.69	810.69	913.32	919.81	734.07	778.15
EXPENDITURE :
Raw Materials	632.20	532.54	630.69	615.58	414.52	485.97
Power & Fuel Cost	59.74	55.74	51.78	46.31	33.77	35.73
Employee Cost	73.45	53.81	52.66	49.60	39.38	35.73
Other Manufacturing Expenses	71.27	56.00	54.21	53.56	41.93	41.45
Selling & Administrative Expenses	52.65	40.39	49.09	40.54	33.93	35.34
Miscellaneous Expenses	12.64	11.65	9.42	12.51	13.23	9.45
Less : Pre-operative Expenses Capitalised	-6.46	-5.90	-4.56	-3.87	0.00	0.00
Total Expenditure	908.41	756.03	852.41	821.97	576.75	643.67
Operating Profit	103.27	54.67	60.91	97.83	157.31	134.47
Interest	20.09	20.49	13.13	4.10	2.40	11.95
Gross Profit	83.18	34.18	47.78	93.73	154.91	122.52
Depreciation	21.26	19.67	19.33	16.95	17.46	19.02
Profit Before Tax	61.92	14.51	28.45	76.78	137.45	103.50
Tax	12.86	4.72	7.47	22.29	34.41	24.68
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	2.24	0.30	0.36	0.43	0.62	-7.93
Reported Net Profit	46.84	9.48	20.62	54.06	102.43	86.75
Extraordinary Items	-0.09	-0.02	-0.02	-0.13	-0.54	-0.08
Adjusted Net Profit	46.93	9.50	20.64	54.19	102.97	86.83
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	-2.42
P & L Balance brought forward	574.62	566.80	546.18	497.17	403.16	330.61
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	1.68	1.68	0.00	5.05	8.41	11.78
P & L Balance carried down	619.77	574.60	566.80	546.18	497.17	403.16
Dividend	0.00	0.00	0.00	5.05	8.41	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	10.00	10.00	10.00	30.00	50.00	50.00
Dividend Per Share(Rs)	0.50	0.50	0.50	1.50	2.50	2.50
Earnings Per Share-Unit Curr	13.92	2.82	6.13	16.06	30.44	25.78
Earnings Per Share(Adj)-Unit Curr	13.92	2.82	6.13	16.06	30.44	25.78
Book Value-Unit Curr	201.67	188.51	186.22	180.11	165.65	137.82
Book Value(Adj)-Unit Curr	201.67	188.51	186.22	180.11	165.65	137.82

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	252.03	269.06	225.13
Other Operating Income	0.00	0.00	0.00
Other Income	2.05	3.00	0.30
Total Income	254.08	272.06	225.43
Total Expenditure	236.56	248.97	204.91
PBIDT	17.52	23.09	20.53
Interest	7.54	8.09	6.54
PBDT	9.98	14.99	13.99
Depreciation	6.29	6.28	6.19
Tax	-0.26	2.67	1.87
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.34	-0.69	0.19
Reported Profit After Tax	3.62	6.74	5.74
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	3.62	6.74	5.74
EPS (Unit Curr.)	1.08	2.00	1.70
EPS (Adj) (Unit Curr.)	1.08	2.00	1.70
Calculated EPS (Unit Curr.)	1.08	2.00	1.70
Calculated EPS (Adj) (Unit Curr.)	1.08	2.00	1.70
Calculated EPS (Ann.) (Unit Curr.)	4.30	8.01	6.82
Calculated EPS (Adj) (Ann.) (Unit Curr.)	4.30	8.01	6.82
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	16.83	16.83	16.83
Reserve & Surplus	0.00	0.00	0.00
Face Value	5.00	5.00	5.00
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(%)	6.95	8.58	9.12
PBDTM(%)	3.96	5.57	6.21
PATM(%)	1.44	2.51	2.55

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.35	0.32	0.30	0.19	0.13
Long Term Debt-Equity Ratio	0.02	0.04	0.06	0.04	0.00
Current Ratio	1.73	1.93	2.20	2.58	2.55
Fixed Assets	2.14	2.18	2.33	2.61	2.33
Inventory	2.95	2.62	2.61	3.39	3.65
Debtors	4.93	4.42	4.42	4.54	4.17
Interest Cover Ratio	4.08	1.71	3.17	19.73	58.27
PBIDTM (%)	11.05	6.49	7.14	11.21	22.08
PBITM (%)	8.78	4.16	4.87	9.27	19.63
PBDTM (%)	8.90	4.06	5.60	10.74	21.75
CPM (%)	7.29	3.46	4.68	8.14	16.83
APATM (%)	5.01	1.13	2.42	6.19	14.38
ROCE (%)	9.24	4.19	5.17	11.67	24.21
RONW (%)	7.13	1.50	3.35	9.29	20.06

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jan 2026	310.20	250.35	286.65	25.98	17.28	20.56	964.68
Share Prices Of 2025
Dec 2025	314.00	274.75	288.00	23.00	19.45	20.65	969.22
Nov 2025	369.70	312.00	312.05	28.27	22.37	22.38	1,050.16
Oct 2025	372.95	314.00	369.70	27.71	21.42	26.51	1,244.17
Sep 2025	359.05	325.00	326.85	26.31	23.17	23.44	1,099.97
Aug 2025	379.90	320.25	328.65	29.27	22.67	23.57	1,106.02
Jul 2025	421.60	356.00	372.80	31.60	24.85	26.73	1,254.61
Jun 2025	402.70	358.00	381.35	29.96	24.96	27.35	1,283.38
May 2025	430.00	329.30	362.20	31.00	23.34	25.97	1,218.93
Apr 2025	349.40	270.00	336.30	25.83	16.31	24.12	1,131.77
Mar 2025	337.50	252.40	275.75	25.23	16.12	19.77	928.00
Feb 2025	379.00	276.00	276.85	146.03	97.47	98.07	931.70
Jan 2025	455.95	327.30	353.15	168.89	112.27	125.10	1,188.48
Share Prices Of 2024
Dec 2024	490.90	393.80	410.05	184.32	133.97	145.26	1,379.96
Nov 2024	656.00	471.00	478.25	247.76	164.32	169.42	1,609.48
Oct 2024	608.50	466.75	571.55	221.36	163.71	202.47	1,923.47
Sep 2024	550.00	485.10	496.00	203.34	171.00	175.71	1,669.22
Aug 2024	572.80	425.80	528.45	219.63	148.16	187.20	1,778.42
Jul 2024	498.95	380.00	462.85	188.08	127.98	163.96	1,557.66
Jun 2024	404.40	317.50	384.00	147.85	109.06	136.03	1,292.30

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 49510.83
7.68 0.02%

S&P 500 6928.66
-38.47 -0.55%

HANG SENG 26630.55
249.52 0.95%

NIKKEI 225 58843.60
90.21 0.15%

FTSE 100 10926.32
79.62 0.73%

NIFTY 25178.65
-317.90 -1.25%

× Ask Your Question