IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	262.85 May 13,2026 12:51:00	261.55 May 13,2026 13:00:32
Today's Change( )	12.50 (4.99%)	12.45 (5.00%)
Open( )	255.00	252.65
Prev Close( )	250.35	249.10
Volume	6,436.00	37,576.00
Today's Range( )	262.85 - 255.00	261.55 - 249.10
52-Week Range( )	330.00 - 162.00	329.70 - 161.50
Buy (Size)	262.85(×5545)	261.55(×11349)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1988
Registered Office	BSEL Tech Park B-Wing 10th Flr,Sector 30 A Opp Vashi Rly Stat, Navi Mumbai, Maharashtra-400703
Telephone	91-22-67942222
Fax	91-22-67942111/333
Chairman	NA
Managing Director	NA
Company Secretary	Jitendra J Gandhi
Auditor	Kapoor & Parekh Associates
Face Value	10
Market Lot	1
Listing	BSE,Luxembourg,MSEI ,NSEBSE,Luxembourg,MSEI ,NSE
Registrar	Purva Sharegistry (I) Pvt Ltd 9 ShivShakti Indl Es,J R Boricha Marg,Lower Parel,Mumbai - 400 011

Board of Directors


E D & Wholetime Director	K Chandran
WTD & Executive Director	Mohan Kumar Rayana
Independent Non Exe. Director	Anupam Vaidya Mridul Sumanlal Mehta MANOJKUMAR KHUBCHAND GURSAHANI Pallavur Sankar Dass Vaidyanathan
Company Sec. & Compli. Officer	Jitendra J Gandhi

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	32.77	32.75	32.71	32.67	25.02	25.00
Reserves Total	20.50	-10.80	-39.96	-30.48	-155.67	-142.83
Equity Share Warrants	6.00	6.00	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	59.27	27.95	-7.25	2.19	-130.65	-117.83
Secured Loans	175.15	109.27	63.64	66.72	159.92	163.13
Unsecured Loans	3.68	6.53	4.63	6.88	5.64	0.50
Total Debt	178.83	115.80	68.27	73.60	165.56	163.63
Other Liabilities	18.92	18.55	13.93	12.07	13.75	11.56
Total Liabilities	257.02	162.30	74.95	87.86	48.66	57.36
APPLICATION OF FUNDS :
Gross Block	292.82	248.41	239.28	226.95	215.98	203.10
Less : Accumulated Depreciation	92.21	81.58	72.17	59.84	48.59	39.20
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	200.61	166.83	167.11	167.11	167.39	163.90
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	5.38	3.01	1.61	2.35	11.01	13.89
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.15	0.03	0.01	0.01	0.01	0.01
Current Assets, Loans & Advances
Inventories	37.68	36.02	21.99	49.73	24.85	12.26
Sundry Debtors	114.16	88.76	68.98	62.80	34.47	50.79
Cash and Bank Balance	12.83	5.90	3.89	25.27	11.66	16.66
Loans and Advances	28.65	27.92	25.33	31.89	24.97	8.67
Total Current Assets	193.31	158.61	120.19	169.69	95.96	88.38
Less : Current Liabilities and Provisions
Current Liabilities	154.34	178.75	222.76	258.49	234.34	216.30
Provisions	2.56	2.07	4.19	4.66	4.60	3.50
Total Current Liabilities & Provisions	156.89	180.82	226.95	263.14	238.95	219.80
Net Current Assets	36.42	-22.22	-106.77	-93.45	-142.99	-131.43
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	7.04	5.50	5.50	5.63	5.63	3.36
Deferred Tax Liability	0.00	0.00	0.00	0.00	0.00	0.00
Net Deferred Tax	7.04	5.50	5.50	5.63	5.63	3.36
Other Assets	7.43	9.16	7.48	6.21	7.60	7.63
Total Assets	257.03	162.30	74.93	87.86	48.65	57.36
Contingent Liabilities	65.85	60.04	1075.14	933.78	889.00	1008.58

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	599.51	577.74	499.65	511.19	392.52	367.45
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	599.51	577.74	499.65	511.19	392.52	367.45
Other Income	3.49	0.90	0.91	77.88	2.40	83.78
Stock Adjustments	-1.51	3.89	-29.13	24.79	7.20	-5.99
Total Income	601.49	582.53	471.43	613.86	402.12	445.24
EXPENDITURE :
Raw Materials	292.96	307.48	274.31	325.07	228.53	169.75
Power & Fuel Cost	24.24	25.17	20.59	18.41	17.13	15.38
Employee Cost	104.24	86.92	81.00	74.81	64.15	67.48
Other Manufacturing Expenses	13.76	13.32	11.43	12.66	9.98	13.77
Selling & Administrative Expenses	64.78	58.71	45.16	55.34	45.49	55.36
Miscellaneous Expenses	21.71	17.93	15.45	14.36	16.42	16.29
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	521.69	509.54	447.94	500.65	381.70	338.02
Operating Profit	79.81	72.99	23.49	113.19	20.42	107.23
Interest	36.95	29.18	21.39	20.61	23.07	32.87
Gross Profit	42.86	43.81	2.10	92.58	-2.65	74.36
Depreciation	13.31	13.03	12.38	11.45	9.75	9.68
Profit Before Tax	29.55	30.78	-10.28	81.13	-12.40	64.68
Tax	5.86	0.00	0.00	0.00	2.27	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-6.84	0.38	0.11	-0.35	-2.07	0.21
Reported Net Profit	30.53	30.40	-10.40	81.47	-12.61	64.46
Extraordinary Items	1.37	0.49	-0.31	76.06	1.21	82.62
Adjusted Net Profit	29.16	29.91	-10.09	5.41	-13.82	-18.16
Adjustment below Net Profit	-0.38	-0.59	0.26	0.80	-0.44	-0.46
P & L Balance brought forward	-138.34	-168.14	-158.01	-240.28	-227.23	-291.23
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	-108.19	-138.34	-168.14	-158.01	-240.28	-227.23
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 %	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	9.32	9.28	-3.18	24.94	-5.04	25.79
Earnings Per Share(Adj)-Unit Curr	9.32	9.28	-3.18	24.94	-5.04	25.79
Book Value-Unit Curr	16.26	6.70	-2.26	0.57	-52.23	-47.14
Book Value(Adj)-Unit Curr	16.26	6.70	-2.26	0.57	-52.23	-47.14

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	162.45	160.06	163.18
Other Operating Income	0.00	0.00	0.00
Other Income	0.18	0.20	0.35
Total Income	162.63	160.26	163.53
Total Expenditure	135.76	134.28	138.74
PBIDT	26.86	25.98	24.79
Interest	7.26	7.12	7.54
PBDT	19.60	18.86	17.25
Depreciation	3.74	3.70	3.64
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.11	-0.02	0.12
Reported Profit After Tax	15.76	15.18	13.49
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	15.76	15.18	13.49
EPS (Unit Curr.)	4.52	4.58	4.12
EPS (Adj) (Unit Curr.)	4.52	4.58	4.12
Calculated EPS (Unit Curr.)	4.52	4.35	4.10
Calculated EPS (Adj) (Unit Curr.)	4.52	4.35	4.10
Calculated EPS (Ann.) (Unit Curr.)	18.07	17.41	16.41
Calculated EPS (Adj) (Ann.) (Unit Curr.)	18.07	17.41	16.41
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	34.89	34.88	32.88
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(%)	16.53	16.23	15.19
PBDTM(%)	12.07	11.78	10.57
PATM(%)	9.70	9.48	8.27

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	3.38	8.94	0.00	0.00	0.00
Long Term Debt-Equity Ratio	2.83	4.29	0.00	0.00	0.00
Current Ratio	0.95	0.58	0.48	0.42	0.32
Fixed Assets	2.22	2.37	2.15	2.31	1.87
Inventory	16.27	19.92	13.93	13.71	21.15
Debtors	5.91	7.33	7.58	10.51	9.21
Interest Cover Ratio	1.80	2.05	0.52	1.25	0.46
PBIDTM (%)	13.31	12.63	4.70	7.26	5.20
PBITM (%)	11.09	10.38	2.22	5.02	2.72
PBDTM (%)	7.15	7.58	0.42	3.23	-0.68
CPM (%)	7.31	7.52	0.40	3.30	-0.73
APATM (%)	5.09	5.26	-2.08	1.06	-3.21
ROCE (%)	19.97	31.94	0.00	17.45	0.00
RONW (%)	18.30	38.26	0.00	37.03	0.00

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2026	273.55	221.50	257.90	33.71	26.01	30.90	901.09
Mar 2026	264.90	220.00	222.55	33.72	26.06	26.67	777.58
Feb 2026	283.65	204.00	266.15	35.48	23.83	31.89	929.91
Jan 2026	236.55	162.00	208.40	28.44	19.25	24.94	727.15
Share Prices Of 2025
Dec 2025	270.00	225.45	227.15	36.94	26.83	27.18	792.57
Nov 2025	274.45	226.00	260.70	33.76	26.70	31.19	909.63
Oct 2025	269.85	222.90	263.15	33.10	26.06	31.47	917.79
Sep 2025	289.00	244.80	254.50	34.66	28.59	30.44	887.62
Aug 2025	313.90	244.55	279.80	38.37	26.90	31.55	919.90
Jul 2025	290.00	235.75	266.35	33.95	24.92	30.03	875.68
Jun 2025	329.00	265.00	280.65	38.52	29.48	31.64	922.69
May 2025	330.00	221.00	297.90	40.15	22.82	33.48	976.23
Apr 2025	292.30	212.60	236.90	33.95	21.06	26.62	776.33
Mar 2025	270.40	155.00	234.65	31.32	16.64	26.37	768.96
Feb 2025	261.20	167.15	171.75	30.63	17.82	18.82	562.83
Jan 2025	307.05	208.70	216.45	34.93	22.06	23.72	709.32
Share Prices Of 2024
Dec 2024	325.00	246.40	292.45	37.83	25.72	32.04	958.37
Nov 2024	264.00	204.05	246.35	29.49	20.85	26.99	807.30
Oct 2024	278.00	211.75	239.20	32.37	22.63	26.20	783.63
Sep 2024	291.00	219.35	273.85	33.28	23.40	29.99	897.15

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 49785.17
59.69 0.12%

S&P 500 7421.51
-12.33 -0.17%

HANG SENG 26347.92
-58.93 -0.22%

NIKKEI 225 63198.64
456.07 0.73%

FTSE 100 10253.59
-15.84 -0.15%

NIFTY 23559.35
179.80 0.77%

× Ask Your Question