IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	105.05 Dec 11,2025 EOD	104.92 Dec 11,2025 EOD
Today's Change( )	3.70 (3.65%)	4.11 (4.08%)
Open( )	100.45	101.11
Prev Close( )	101.35	100.81
Volume	9,497.00	142,002.00
Today's Range( )	105.90 - 99.75	106.06 - 99.67
52-Week Range( )	139.99 - 49.18	141.32 - 49.02
Buy (Size)	N.A	104.92(×192)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1994
Registered Office	C-13 Balaji House New Link Rd,Dalia Industrial Est Andheri(W, Mumbai, Maharashtra-400053
Telephone	91-22-40698000
Fax	91-22-40698181/182
Chairman	Jeetendra Kapoor
Managing Director	Shobha Kapoor
Company Secretary	Tannu Sharma
Auditor	Deloitte Haskins & Sells LLP
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 (Non-Executive)	Jeetendra Kapoor
Managing Director	Shobha Kapoor
Joint Managing Director	Ekta Kapoor
Independent Director	A K Purwar
Non-Executive & Non-Independent Director	Jyoti Deshpande
Independent Director	Archana Hingorani
Non Executive Director	Priyanka Chaudhary
Company Sec. & Compli. Officer	Tannu Sharma
Independent Director	Ashutosh Khanna ROHIT RAJKUMAR YAMBAL Avijit Mukerji

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	23.92	20.31	20.23	20.23	20.23	20.23
Reserves Total	647.19	422.91	1108.01	1069.50	1062.44	1037.17
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	671.11	443.22	1128.24	1089.73	1082.67	1057.40
Secured Loans	7.13	76.42	100.50	45.17	0.00	0.00
Unsecured Loans	0.65	2.81	3.71	2.11	3.16	27.53
Total Debt	7.78	79.23	104.21	47.28	3.16	27.53
Other Liabilities	1.28	0.51	0.02	0.00	0.00	0.00
Total Liabilities	680.17	522.96	1232.47	1137.01	1085.83	1084.93
APPLICATION OF FUNDS :
Gross Block	74.70	78.22	89.00	162.68	164.03	183.80
Less : Accumulated Depreciation	63.01	58.26	71.60	146.09	140.07	130.18
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	11.69	19.96	17.40	16.59	23.96	53.62
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.81	0.00	0.00	0.00	0.00	1.79
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	185.39	41.64	819.37	649.84	657.61	724.38
Current Assets, Loans & Advances
Inventories	134.13	190.10	159.27	142.72	33.52	23.78
Sundry Debtors	92.51	131.38	223.19	266.08	213.45	124.55
Cash and Bank Balance	11.42	37.59	25.87	9.77	72.83	13.93
Loans and Advances	139.83	117.65	31.05	80.65	131.88	206.12
Total Current Assets	377.89	476.72	439.37	499.21	451.67	368.38
Less : Current Liabilities and Provisions
Current Liabilities	133.00	194.19	127.53	95.81	105.90	120.51
Provisions	1.77	0.42	0.54	0.45	0.10	8.25
Total Current Liabilities & Provisions	134.77	194.61	128.07	96.26	106.01	128.76
Net Current Assets	243.12	282.10	311.30	402.96	345.67	239.62
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	102.79	7.45	7.43	7.62	8.27	8.17
Deferred Tax Liability	0.50	0.05	0.15	0.03	0.42	0.93
Net Deferred Tax	102.29	7.40	7.28	7.59	7.85	7.24
Other Assets	136.88	171.86	77.12	60.03	50.74	58.26
Total Assets	680.18	522.96	1232.47	1137.01	1085.83	1084.92
Contingent Liabilities	34.46	34.46	33.93	35.38	35.07	33.07

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	453.09	620.70	517.17	242.12	315.78	576.63
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	453.09	620.70	517.17	242.12	315.78	576.63
Other Income	13.92	6.32	23.79	6.95	24.26	6.06
Stock Adjustments	-66.12	0.67	16.55	109.20	9.74	-39.50
Total Income	400.89	627.69	557.51	358.27	349.78	543.19
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	0.50	0.49	0.59	0.58	0.46	0.72
Employee Cost	28.37	23.32	14.76	15.16	10.13	13.89
Other Manufacturing Expenses	279.01	467.88	431.41	298.29	254.43	320.86
Selling & Administrative Expenses	65.70	79.01	38.77	18.54	17.44	55.03
Miscellaneous Expenses	20.69	3.57	1.60	4.11	5.66	22.46
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	394.28	574.27	487.13	336.68	288.11	412.96
Operating Profit	6.61	53.42	70.37	21.59	61.67	130.22
Interest	3.37	10.54	8.10	1.65	1.52	2.42
Gross Profit	3.24	42.88	62.27	19.94	60.15	127.80
Depreciation	7.42	7.86	9.56	13.55	26.33	33.13
Profit Before Tax	-4.18	35.02	52.71	6.39	33.82	94.67
Tax	0.00	14.02	13.50	1.76	9.19	36.30
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-94.77	-0.12	0.30	0.26	-0.65	0.49
Reported Net Profit	90.59	21.13	38.92	4.38	25.28	57.87
Extraordinary Items	-0.06	0.00	7.03	-0.01	7.56	-0.02
Adjusted Net Profit	90.65	21.13	31.89	4.39	17.72	57.89
Adjustment below Net Profit	-11.49	-0.04	0.04	0.01	0.13	-3.08
P & L Balance brought forward	373.98	352.89	319.67	316.97	287.48	240.77
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	1.69	-4.08	8.09
P & L Balance carried down	453.08	373.98	358.62	319.67	316.97	287.48
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	10.00	10.00	20.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.20	0.20	0.40
Earnings Per Share-Unit Curr	7.58	2.08	3.85	0.43	2.50	5.72
Earnings Per Share(Adj)-Unit Curr	7.58	2.08	3.85	0.43	2.50	5.72
Book Value-Unit Curr	56.12	43.65	111.56	107.75	107.06	104.56
Book Value(Adj)-Unit Curr	56.12	43.65	111.56	107.75	107.06	104.56

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	48.81	72.83	66.25
Other Operating Income	0.00	0.00	0.00
Other Income	2.75	4.08	9.23
Total Income	51.55	76.92	75.48
Total Expenditure	55.34	82.06	85.03
PBIDT	-3.79	-5.15	-9.55
Interest	0.53	0.22	0.17
PBDT	-4.32	-5.37	-9.71
Depreciation	1.69	1.76	1.74
Tax	0.00	0.00	-9.80
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-1.58	-1.87	-94.97
Reported Profit After Tax	-4.43	-5.26	93.31
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	-4.43	-5.26	93.31
EPS (Unit Curr.)	-0.37	-0.44	9.01
EPS (Adj) (Unit Curr.)	-0.37	-0.44	9.01
Calculated EPS (Unit Curr.)	-0.37	-0.44	7.80
Calculated EPS (Adj) (Unit Curr.)	-0.37	-0.44	7.80
Calculated EPS (Ann.) (Unit Curr.)	-1.48	-1.76	31.21
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-1.48	-1.76	31.21
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	23.92	23.92	23.92
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	2.00	2.00
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(%)	-7.76	-7.07	-14.42
PBDTM(%)	-8.85	-7.37	-14.66
PATM(%)	-9.08	-7.22	140.85

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.08	0.12	0.07	0.02	0.01
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	2.32	1.85	2.55	3.83	3.23
Fixed Assets	5.93	7.42	4.11	1.48	1.82
Inventory	2.79	3.55	3.43	2.75	11.02
Debtors	4.05	3.50	2.11	1.01	1.87
Interest Cover Ratio	-0.24	4.32	6.33	4.87	16.42
PBIDTM (%)	1.46	8.61	11.76	8.92	16.24
PBITM (%)	-0.18	7.34	9.92	3.32	7.90
PBDTM (%)	0.72	6.91	10.20	8.24	15.76
CPM (%)	21.63	4.67	8.01	7.41	13.95
APATM (%)	19.99	3.40	6.17	1.81	5.61
ROCE (%)	-0.13	5.19	4.33	0.72	2.30
RONW (%)	16.26	2.69	2.88	0.40	1.66

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	132.10	110.85	115.70	18.10	14.02	15.28	1,385.04
Oct 2025	132.55	109.05	109.70	18.37	14.31	14.48	1,312.27
Sep 2025	139.99	93.05	121.70	19.14	11.66	16.06	1,455.40
Aug 2025	100.99	87.52	93.83	13.44	10.86	12.38	1,122.10
Jul 2025	102.89	85.00	91.72	14.15	10.91	12.10	1,096.87
Jun 2025	96.76	75.25	87.42	12.84	9.20	11.53	1,045.44
May 2025	86.43	65.99	80.54	11.74	8.32	10.63	963.17
Apr 2025	89.32	60.39	71.39	11.95	7.59	9.42	853.74
Mar 2025	60.39	49.18	60.39	7.97	5.95	7.97	722.20
Feb 2025	72.60	53.10	53.98	36.46	29.56	30.55	645.54
Jan 2025	83.95	65.49	68.86	43.85	30.09	33.15	700.51
Share Prices Of 2024
Dec 2024	95.70	68.45	75.95	46.64	30.77	36.57	772.63
Nov 2024	72.45	58.00	71.03	35.51	27.77	34.13	721.16
Oct 2024	66.44	56.26	62.90	32.42	25.45	30.22	638.62
Sep 2024	71.00	63.55	63.70	35.72	30.46	30.61	646.74
Aug 2024	74.09	66.35	69.35	37.35	31.70	33.32	704.10
Jul 2024	77.80	64.08	73.40	40.25	30.19	35.27	745.22
Jun 2024	72.95	58.31	70.19	36.54	27.60	33.73	712.63
May 2024	83.06	64.79	64.79	41.57	31.13	31.13	657.81
Apr 2024	88.45	74.55	81.51	44.34	34.42	39.17	827.56

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 48074.52
493.22 1.04%

S&P 500 6906.36
44.85 0.65%

HANG SENG 25530.52
-10.26 -0.04%

NIKKEI 225 50166.54
-436.26 -0.86%

FTSE 100 9661.39
19.38 0.20%

NIFTY 25898.55
140.55 0.55%

× Ask Your Question