IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	223.05 Nov 28,2025 EOD	223.09 Nov 28,2025 EOD
Today's Change( )	-4.35 (-1.91%)	-4.48 (-1.97%)
Open( )	227.40	226.00
Prev Close( )	227.40	227.57
Volume	660.00	8,619.00
Today's Range( )	229.80 - 222.00	229.90 - 222.00
52-Week Range( )	324.95 - 177.60	323.95 - 171.78
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1917
Registered Office	Ruby House,J K Sawant Marg Dadar, Mumbai, Maharashtra-400028
Telephone	91-22-24387800/30997800
Fax	91-22-24378125
Chairman	A M Shah
Managing Director	Bharat Manharlal Shah
Company Secretary	NA
Auditor	C N K & Associates LLP
Face Value	5
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Big Share Services Pvt Ltd E-2/3 Saki Vihar Rd ,Ansa Indl Estate ,Saki Naka Andheri-E,Mumbai - 400 072 Office No 56-2 ,Pinnacle Busine.Park,Mahakali Caves Road ,Mumbai - 400093

Board of Directors


Chairman & Exec. Director	Hiren Manharlal Shah
Managing Director	Bharat Manharlal Shah Viraj Manharlal Shah
Independent Non Exe. Director	GURUDAS VISHWAS ARAS
Non Executive Director	Deepak R Shah
Independent Non Exe. Director	Yogen Lathia
Executive Director / Whole Time Director / CFO	Purav Shah
Independent Non Exe. Director	Mehernosh Rusi Currawalla Jasvanti Patel Rahul Divan
Chairman Emeritus	A M Shah

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	16.72	16.72	16.72	8.36	8.36	8.36
Reserves Total	619.96	583.59	542.95	521.02	490.96	464.74
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	636.68	600.31	559.67	529.38	499.32	473.10
Secured Loans	318.08	198.74	229.04	271.17	254.94	245.79
Unsecured Loans	10.25	14.70	11.49	8.72	140.28	143.93
Total Debt	328.33	213.44	240.53	279.89	395.22	389.72
Other Liabilities	22.62	20.68	20.53	18.83	20.86	23.04
Total Liabilities	987.63	834.43	820.73	828.10	915.40	885.86
APPLICATION OF FUNDS :
Gross Block	237.01	224.37	202.20	194.44	145.99	144.71
Less : Accumulated Depreciation	99.85	89.15	81.62	73.27	64.21	55.85
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	137.16	135.22	120.58	121.17	81.78	88.86
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	18.97	8.32	6.27	6.35	37.23	36.65
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	116.07	54.82	0.00	0.01	8.55	12.02
Current Assets, Loans & Advances
Inventories	82.09	57.56	51.29	36.29	31.48	44.45
Sundry Debtors	27.34	20.75	24.23	17.37	15.50	13.28
Cash and Bank Balance	9.26	23.64	84.69	9.98	47.08	31.00
Loans and Advances	14.51	121.75	113.38	98.05	69.31	96.08
Total Current Assets	133.20	223.70	273.59	161.69	163.37	184.80
Less : Current Liabilities and Provisions
Current Liabilities	43.41	37.35	139.95	137.91	132.77	143.89
Provisions	0.17	1.56	2.06	0.11	0.12	0.67
Total Current Liabilities & Provisions	43.58	38.91	142.01	138.01	132.88	144.56
Net Current Assets	89.63	184.79	131.58	23.67	30.49	40.25
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.44	2.55	2.38	2.68	3.73	1.65
Deferred Tax Liability	6.99	4.20	2.89	2.71	3.73	0.84
Net Deferred Tax	-6.55	-1.65	-0.51	-0.03	0.00	0.81
Other Assets	632.36	452.91	562.80	676.93	757.36	707.28
Total Assets	987.64	834.42	820.73	828.10	915.40	885.87
Contingent Liabilities	22.18	18.00	10.29	7.93	6.87	12.39

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	242.71	237.01	259.65	199.05	123.33	183.08
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	242.71	237.01	259.65	199.05	123.33	183.08
Other Income	24.43	13.34	4.97	0.84	10.14	9.93
Stock Adjustments	22.80	4.43	14.42	3.00	-11.96	4.90
Total Income	289.94	254.78	279.04	202.89	121.51	197.91
EXPENDITURE :
Raw Materials	98.50	69.83	104.24	63.17	22.84	51.20
Power & Fuel Cost	34.76	34.98	39.43	26.98	11.50	27.48
Employee Cost	29.04	26.25	24.98	19.25	13.60	22.61
Other Manufacturing Expenses	38.07	34.19	35.81	25.78	14.68	28.64
Selling & Administrative Expenses	15.17	15.06	15.00	9.86	7.26	9.62
Miscellaneous Expenses	4.57	5.77	3.04	2.21	3.12	3.39
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	220.11	186.07	222.50	147.25	73.00	142.93
Operating Profit	69.84	68.71	56.53	55.65	48.49	54.97
Interest	4.75	4.65	4.13	9.66	7.87	5.09
Gross Profit	65.09	64.06	52.40	45.99	40.62	49.88
Depreciation	11.32	8.40	8.69	9.13	8.41	12.01
Profit Before Tax	53.77	55.66	43.71	36.86	32.21	37.87
Tax	6.52	10.07	8.02	5.87	5.71	10.83
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	4.93	1.04	0.46	-0.06	0.66	-0.66
Reported Net Profit	42.31	44.54	35.23	31.05	25.85	27.70
Extraordinary Items	7.28	0.93	1.80	0.02	4.94	0.03
Adjusted Net Profit	35.03	43.61	33.43	31.03	20.91	27.67
Adjustment below Net Profit	-0.08	0.28	0.07	0.27	0.37	-1.27
P & L Balance brought forward	274.60	233.96	203.68	173.62	147.40	126.83
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	5.85	4.18	5.02	1.25	0.00	5.85
P & L Balance carried down	310.98	274.60	233.96	203.68	173.62	147.40
Dividend	0.00	0.00	0.00	0.00	0.00	2.93
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	35.00	35.00	25.00	60.00	15.00	35.00
Dividend Per Share(Rs)	1.75	1.75	1.25	3.00	0.75	1.75
Earnings Per Share-Unit Curr	12.65	13.32	10.53	18.57	15.46	16.56
Earnings Per Share(Adj)-Unit Curr	12.65	13.32	10.53	9.29	7.73	8.28
Book Value-Unit Curr	190.40	179.52	167.36	316.62	298.64	282.96
Book Value(Adj)-Unit Curr	190.40	179.52	167.36	158.31	149.32	141.48

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	85.64	69.57	81.56
Other Operating Income	0.00	0.00	0.00
Other Income	1.90	9.02	10.85
Total Income	87.54	78.59	92.41
Total Expenditure	69.55	58.65	67.68
PBIDT	18.00	19.94	24.72
Interest	0.79	0.94	0.90
PBDT	17.21	19.00	23.82
Depreciation	2.80	2.69	2.69
Tax	3.68	4.20	2.91
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.27	0.05	2.21
Reported Profit After Tax	10.99	12.06	16.01
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	10.99	12.06	16.01
EPS (Unit Curr.)	3.29	3.61	4.79
EPS (Adj) (Unit Curr.)	3.29	3.61	4.79
Calculated EPS (Unit Curr.)	3.29	3.61	4.79
Calculated EPS (Adj) (Unit Curr.)	3.29	3.61	4.79
Calculated EPS (Ann.) (Unit Curr.)	13.15	14.43	19.15
Calculated EPS (Adj) (Ann.) (Unit Curr.)	13.15	14.43	19.15
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	16.72	16.72	16.72
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(%)	21.02	28.66	30.31
PBDTM(%)	20.10	27.31	29.21
PATM(%)	12.83	17.34	19.63

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.44	0.39	0.48	0.66	0.81
Long Term Debt-Equity Ratio	0.37	0.32	0.38	0.49	0.57
Current Ratio	2.08	1.86	1.14	0.73	0.70
Fixed Assets	1.05	1.11	1.31	1.17	0.85
Inventory	3.48	4.35	5.93	5.87	3.25
Debtors	10.09	10.54	12.48	12.11	8.57
Interest Cover Ratio	10.37	12.97	11.58	4.82	4.31
PBIDTM (%)	24.96	28.99	21.77	27.96	34.31
PBITM (%)	20.30	25.45	18.42	23.37	27.50
PBDTM (%)	23.01	27.03	20.18	23.10	27.93
CPM (%)	19.10	22.34	16.92	20.19	23.77
APATM (%)	14.43	18.79	13.57	15.60	16.95
ROCE (%)	5.41	7.29	5.80	5.34	3.77
RONW (%)	5.66	7.68	6.47	6.04	4.30

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Oct 2025	230.00	208.00	228.05	22.28	18.74	21.77	762.60
Sep 2025	263.60	218.50	220.55	26.53	20.66	21.05	737.52
Aug 2025	257.25	218.10	218.80	26.10	20.75	20.89	731.67
Jul 2025	268.50	231.30	253.15	27.42	22.06	24.17	846.53
Jun 2025	255.00	204.00	240.90	25.31	19.26	23.00	805.57
May 2025	218.00	182.00	204.20	21.10	16.04	19.49	682.84
Apr 2025	214.00	177.60	194.20	21.07	16.47	18.54	649.40
Mar 2025	216.45	185.00	187.55	21.53	17.56	17.90	627.17
Feb 2025	230.00	180.10	180.60	17.89	13.77	13.85	603.93
Jan 2025	273.15	197.50	223.00	21.42	13.84	17.10	745.71
Share Prices Of 2024
Dec 2024	324.95	254.95	259.70	26.91	19.19	19.91	868.44
Nov 2024	297.25	206.05	277.85	24.38	15.68	21.31	929.13
Oct 2024	303.00	220.00	238.10	25.08	16.36	18.26	796.21
Sep 2024	324.55	276.50	286.70	26.70	20.56	21.98	958.72
Aug 2024	316.15	232.15	291.55	26.27	17.66	22.36	974.94
Jul 2024	254.00	217.90	245.80	20.18	15.98	18.85	821.96
Jun 2024	238.30	186.00	217.75	19.13	13.31	16.70	728.16
May 2024	228.85	187.75	203.95	18.87	14.00	15.64	682.01
Apr 2024	213.95	184.05	201.65	17.15	13.16	15.46	674.32
Mar 2024	223.30	180.00	184.65	17.27	13.58	14.16	617.47

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 25858.90
-87.04 -0.34%

NIKKEI 225 50220.95
53.85 0.11%

FTSE 100 9721.02
27.09 0.28%

NIFTY 26202.95
-12.60 -0.05%

× Ask Your Question