IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	547.25 Dec 09,2025 EOD	546.70 Dec 09,2025 EOD
Today's Change( )	12.00 (2.24%)	10.50 (1.96%)
Open( )	528.05	534.00
Prev Close( )	535.25	536.20
Volume	20,612.00	502,251.00
Today's Range( )	553.80 - 525.25	554.00 - 525.00
52-Week Range( )	720.85 - 441.70	721.00 - 441.45
Buy (Size)	N.A	546.70(×87)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1962
Registered Office	1101 Crescenzo G-Block,Bandra Kurla Complex Bandra(E), Mumbai, Maharashtra-400051
Telephone	91-022-67406300
Fax	91-022-67406514
Chairman	P K Kheruka
Managing Director	NA
Company Secretary	Kishor Harish Talreja
Auditor	Chaturvedi & Shah LLP
Face Value	1
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Universal Capital Sec. Pvt Ltd 21 Shakil Niwas,Mahakali Caves Road,Andheri (E),Mumbai - 400 093

Board of Directors


Chairman & Exec. Director	P K Kheruka
Vice Chairman / Non Indepe. Non Executive Director	Shreevar Kheruka
Non Executive Director	Ashok Jain
Independent Non Exe. Director	Raj Kumar Jain
Executive Director / Whole Time Director / CFO	SUNIL KISHANLAL ROONGTA
Independent Non Exe. Director	Akshay Chudasama Shailendra Shukla Vanaja N Sarna
Company Sec. & Compli. Officer	Kishor Harish Talreja

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	13.25	13.05	13.05	13.04	13.00	11.41
Reserves Total	982.70	848.70	864.55	771.85	601.35	315.03
Equity Share Warrants	93.37	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.18	0.00
Total Shareholders Funds	1089.32	861.75	877.60	784.89	614.53	326.44
Secured Loans	250.67	354.49	362.73	157.23	78.87	92.29
Unsecured Loans	0.27	0.58	0.00	0.00	0.00	0.00
Total Debt	250.94	355.07	362.73	157.23	78.87	92.29
Other Liabilities	0.00	0.00	2.80	2.10	1.79	1.31
Total Liabilities	1340.26	1216.82	1243.13	944.22	695.19	420.04
APPLICATION OF FUNDS :
Gross Block	1125.88	1153.83	1139.49	433.02	438.23	420.68
Less : Accumulated Depreciation	422.05	318.30	204.96	155.30	117.98	75.94
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	703.83	835.53	934.53	277.72	320.25	344.74
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	17.85	8.58	14.87	296.94	4.22	0.96
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	106.78	68.82	11.65	213.68	280.28	7.04
Current Assets, Loans & Advances
Inventories	172.97	146.56	174.41	68.79	37.87	46.79
Sundry Debtors	110.21	102.53	54.60	59.55	72.44	40.63
Cash and Bank Balance	10.60	33.31	7.43	18.31	8.75	4.35
Loans and Advances	44.08	51.38	72.95	24.15	47.65	29.15
Total Current Assets	337.86	333.79	309.39	170.81	166.71	120.94
Less : Current Liabilities and Provisions
Current Liabilities	127.87	97.23	112.80	82.90	54.95	66.21
Provisions	15.07	6.03	2.41	2.06	10.82	0.92
Total Current Liabilities & Provisions	142.94	103.27	115.21	84.97	65.77	67.13
Net Current Assets	194.91	230.52	194.17	85.84	100.95	53.81
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.00	0.00	5.68	2.75	17.60	27.21
Deferred Tax Liability	30.90	29.37	38.74	29.02	39.49	33.82
Net Deferred Tax	-30.90	-29.37	-33.06	-26.27	-21.89	-6.61
Other Assets	347.80	102.74	120.96	96.30	11.40	20.11
Total Assets	1340.26	1216.82	1243.12	944.21	695.21	420.05
Contingent Liabilities	73.60	291.34	88.69	86.75	30.23	57.45

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	1109.94	990.28	688.17	644.22	502.27	271.16
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1109.94	990.28	688.17	644.22	502.27	271.16
Other Income	16.49	17.49	18.91	20.51	5.36	3.61
Stock Adjustments	0.15	-8.92	23.48	11.33	-9.37	-11.67
Total Income	1126.58	998.85	730.56	676.06	498.26	263.10
EXPENDITURE :
Raw Materials	325.94	284.54	172.52	125.13	98.26	72.56
Power & Fuel Cost	307.42	296.89	160.61	106.26	75.84	55.46
Employee Cost	78.14	73.88	61.59	45.31	34.64	26.85
Other Manufacturing Expenses	127.30	123.68	69.82	57.42	42.62	32.41
Selling & Administrative Expenses	96.77	88.25	80.86	71.95	39.37	29.98
Miscellaneous Expenses	10.50	12.69	8.61	4.97	4.81	5.79
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	946.07	879.93	554.01	411.05	295.54	223.05
Operating Profit	180.51	118.93	176.56	265.01	202.72	40.05
Interest	25.81	26.23	7.43	2.80	7.96	6.67
Gross Profit	154.70	92.70	169.13	262.21	194.76	33.38
Depreciation	107.84	114.04	49.98	42.45	42.08	32.10
Profit Before Tax	46.86	-21.34	119.15	219.76	152.68	1.28
Tax	8.22	-1.09	23.96	49.76	46.02	0.88
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	5.17	-3.72	6.64	4.15	17.02	-0.06
Reported Net Profit	33.47	-16.52	88.54	165.85	89.64	0.45
Extraordinary Items	-0.03	-0.21	1.59	-0.21	-0.01	-0.14
Adjusted Net Profit	33.50	-16.31	86.95	166.06	89.65	0.59
Adjustment below Net Profit	0.13	0.15	0.00	0.00	0.00	-1.23
P & L Balance brought forward	332.14	348.52	259.98	94.13	4.48	10.87
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	5.61
P & L Balance carried down	365.73	332.14	348.52	259.98	94.13	4.48
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	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	2.53	-1.27	6.79	12.72	6.89	0.04
Earnings Per Share(Adj)-Unit Curr	2.53	-1.27	6.79	12.72	6.89	0.04
Book Value-Unit Curr	75.18	66.02	67.25	60.21	47.24	28.62
Book Value(Adj)-Unit Curr	75.18	66.02	67.25	60.21	47.24	28.62

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	378.44	332.26	327.23
Other Operating Income	0.00	0.00	0.00
Other Income	1.80	5.52	6.87
Total Income	380.25	337.78	334.10
Total Expenditure	288.62	571.16	257.06
PBIDT	91.63	-233.38	77.03
Interest	3.61	4.20	7.24
PBDT	88.02	-237.58	69.79
Depreciation	21.86	21.78	24.84
Tax	25.25	19.42	7.77
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-4.90	-6.43	4.06
Reported Profit After Tax	45.82	-272.35	33.13
Extra-ordinary Items	-20.94	-306.49	0.00
Adjusted Profit After Extra-ordinary item	66.76	34.14	33.13
EPS (Unit Curr.)	3.44	-20.54	2.52
EPS (Adj) (Unit Curr.)	3.44	-20.54	2.52
Calculated EPS (Unit Curr.)	3.44	-20.47	2.50
Calculated EPS (Adj) (Unit Curr.)	3.44	-20.47	2.50
Calculated EPS (Ann.) (Unit Curr.)	13.76	-81.88	10.00
Calculated EPS (Adj) (Ann.) (Unit Curr.)	13.76	-81.88	10.00
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	13.32	13.31	13.25
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	1.00	1.00
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(%)	24.21	-70.24	23.54
PBDTM(%)	23.26	-71.50	21.33
PATM(%)	12.11	-81.97	10.12

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.31	0.41	0.31	0.17	0.18
Long Term Debt-Equity Ratio	0.20	0.29	0.24	0.14	0.15
Current Ratio	1.30	1.29	1.28	1.40	1.38
Fixed Assets	0.97	0.86	0.88	1.48	1.17
Inventory	6.95	6.17	5.66	12.08	11.87
Debtors	10.43	12.60	12.06	9.76	8.88
Interest Cover Ratio	2.82	0.19	17.03	79.49	20.18
PBIDTM (%)	16.26	12.01	25.66	41.14	40.36
PBITM (%)	6.55	0.49	18.39	34.55	31.98
PBDTM (%)	13.94	9.36	24.58	40.70	38.78
CPM (%)	12.73	9.85	20.13	32.33	26.22
APATM (%)	3.02	-1.67	12.87	25.74	17.85
ROCE (%)	5.68	0.40	11.57	27.15	28.81
RONW (%)	3.43	-1.90	10.65	23.70	19.05

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	720.85	580.50	581.80	319.94	242.38	243.47	8,156.19
Oct 2025	690.20	569.35	642.70	303.33	221.89	268.95	9,009.94
Sep 2025	634.65	550.00	572.45	258.25	211.37	227.64	7,626.00
Aug 2025	627.15	535.10	551.10	253.93	206.56	219.10	7,339.88
Jul 2025	660.00	490.45	613.05	266.61	193.55	243.73	8,164.97
Jun 2025	595.00	523.25	529.00	239.01	207.07	210.10	7,038.38
May 2025	584.00	461.75	542.35	235.22	174.19	214.46	7,184.33
Apr 2025	548.00	441.70	493.30	225.18	166.39	195.06	6,534.58
Mar 2025	548.65	477.00	478.65	225.86	187.97	189.27	6,340.52
Feb 2025	571.95	470.60	504.60	0.00	0.00	0.00	6,684.27
Jan 2025	611.95	468.05	526.80	0.00	0.00	0.00	6,878.32
Share Prices Of 2024
Dec 2024	644.00	436.85	555.80	0.00	0.00	0.00	7,256.97
Nov 2024	514.00	420.00	442.60	0.00	0.00	0.00	5,778.94
Oct 2024	494.90	403.10	446.55	0.00	0.00	0.00	5,830.51
Sep 2024	524.35	487.05	491.60	0.00	0.00	0.00	6,417.63
Aug 2024	560.70	486.10	513.30	0.00	0.00	0.00	6,700.51
Jul 2024	572.00	463.65	557.95	0.00	0.00	0.00	7,283.36
Jun 2024	535.00	429.30	503.75	0.00	0.00	0.00	6,575.84
May 2024	526.45	467.45	471.55	0.00	0.00	0.00	6,155.51
Apr 2024	562.30	505.00	524.95	0.00	0.00	0.00	6,852.58

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 47580.49
-179.84 -0.38%

S&P 500 6861.32
-6.19 -0.09%

HANG SENG 25434.24
-331.13 -1.29%

NIKKEI 225 50689.00
107.06 0.21%

FTSE 100 9640.52
-4.57 -0.05%

NIFTY 25839.65
-120.90 -0.47%

× Ask Your Question