IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	817.95 Sep 25,2026 EOD	819.10 Sep 25,2026 EOD
Today's Change( )	14.40 (1.79%)	16.95 (2.11%)
Open( )	809.00	802.15
Prev Close( )	803.55	802.15
Volume	8,955.00	270,689.00
Today's Range( )	824.00 - 805.65	825.45 - 802.15
52-Week Range( )	1,028.00 - 668.65	1,028.30 - 666.65
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1960
Registered Office	Office No 601 Runwal R-Square,LBS Marg Mulund (West), Mumbai, Maharashtra-400080
Telephone	91-022-66588787
Fax	91-022-66588788
Chairman	Gaurav Swarup
Managing Director	Rajeev Jain
Company Secretary	Ms. Shraddha Kavathekar
Auditor	Price Waterhouse Chartered Accountants LLP
Face Value	2
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


Chairman & Non Executive Dir.	Gaurav Swarup
Non-Exec & Non-Independent Dir	Matthias Schmitz
Independent Non Exe. Director	Sharmila Barua
Non-Exec & Non-Independent Dir	Stephan Bross
Executive Director & MD	Rajeev Jain
Independent Non Exe. Director	Ulhas N Yargop Vishal Kampani Udaymitra Chandrakant Muktibodh
Company Sec. & Compli. Officer	Ms. Shraddha Kavathekar

Balance Sheet

Particulars (Sources Of Funds)	Dec 2025 ( Cr)	Dec 2024 ( Cr)	Dec 2023 ( Cr)	Dec 2022 ( Cr)	Dec 2021 ( Cr)	Dec 2020 ( Cr)
Share Capital	34.81	34.81	34.81	34.81	34.81	34.81
Reserves Total	1578.01	1390.28	1213.04	1058.26	929.28	811.62
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	1612.82	1425.09	1247.85	1093.07	964.09	846.43
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	5.20	3.44	3.24	2.88	2.99	61.57
Total Debt	5.20	3.44	3.24	2.88	2.99	61.57
Other Liabilities	85.62	56.98	43.70	43.31	51.67	45.35
Total Liabilities	1703.64	1485.51	1294.79	1139.26	1018.75	953.35
APPLICATION OF FUNDS :
Gross Block	1056.63	987.12	923.64	821.53	741.34	723.14
Less : Accumulated Depreciation	595.02	548.65	504.65	471.45	430.70	404.72
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	461.61	438.47	418.99	350.08	310.64	318.42
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	91.86	54.66	32.40	25.14	39.18	25.10
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	7.44	6.32	6.32	6.32	6.32	6.32
Current Assets, Loans & Advances
Inventories	786.06	642.82	642.63	561.09	423.08	360.88
Sundry Debtors	869.19	650.27	491.72	403.65	277.98	266.76
Cash and Bank Balance	283.38	323.45	274.55	260.99	354.50	403.32
Loans and Advances	136.22	87.14	57.21	48.06	64.63	60.26
Total Current Assets	2074.85	1703.69	1466.12	1273.79	1120.20	1091.21
Less : Current Liabilities and Provisions
Current Liabilities	935.27	733.23	661.60	583.92	488.04	474.87
Provisions	87.73	66.74	53.75	50.29	55.84	67.77
Total Current Liabilities & Provisions	1023.00	799.96	715.35	634.21	543.88	542.64
Net Current Assets	1051.85	903.72	750.77	639.58	576.32	548.57
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	46.03	29.47	26.17	24.66	30.32	26.57
Deferred Tax Liability	11.82	10.34	8.39	7.97	8.35	9.75
Net Deferred Tax	34.21	19.13	17.78	16.69	21.97	16.82
Other Assets	56.67	63.21	68.53	101.46	64.32	38.14
Total Assets	1703.64	1485.50	1294.79	1139.27	1018.74	953.37
Contingent Liabilities	211.99	192.21	187.22	176.54	118.47	57.36

Profit and Loss

Particulars(INCOME)	Dec 2025 ( Cr)	Dec 2024 ( Cr)	Dec 2023 ( Cr)	Dec 2022 ( Cr)	Dec 2021 ( Cr)	Dec 2020 ( Cr)
Sales Turnover	2695.73	2533.09	2247.24	1821.96	1497.29	1208.12
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2695.73	2533.09	2247.24	1821.96	1497.29	1208.12
Other Income	65.87	41.49	36.27	45.42	36.38	32.30
Stock Adjustments	93.22	37.99	-17.91	75.01	64.16	27.81
Total Income	2854.82	2612.57	2265.60	1942.39	1597.83	1268.23
EXPENDITURE :
Raw Materials	1549.49	1460.14	1259.60	1063.01	856.59	648.33
Power & Fuel Cost	22.02	22.74	24.61	24.78	21.50	17.97
Employee Cost	364.23	313.52	269.68	243.90	215.38	186.24
Other Manufacturing Expenses	241.34	222.73	195.23	154.62	135.11	92.07
Selling & Administrative Expenses	146.61	132.09	120.31	109.15	74.39	70.49
Miscellaneous Expenses	117.21	82.33	66.33	54.85	49.01	53.03
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	2440.90	2233.54	1935.75	1650.31	1351.98	1068.13
Operating Profit	413.92	379.03	329.85	292.08	245.85	200.09
Interest	3.03	2.72	5.29	6.13	5.04	3.39
Gross Profit	410.89	376.31	324.56	285.95	240.81	196.70
Depreciation	58.34	54.32	49.68	45.26	43.53	41.77
Profit Before Tax	352.55	321.99	274.88	240.69	197.28	154.93
Tax	100.75	81.51	72.16	53.85	56.05	61.22
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-12.68	-0.42	-1.90	7.57	-5.37	-3.62
Reported Net Profit	264.49	240.90	204.61	179.27	146.60	97.34
Extraordinary Items	-20.26	-1.63	0.16	1.00	-0.26	-0.61
Adjusted Net Profit	284.75	242.53	204.45	178.27	146.86	97.95
Adjustment below Net Profit	-7.14	-2.75	2.38	-6.78	0.64	-3.77
P & L Balance brought forward	1281.42	1104.18	949.41	820.43	702.77	637.05
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	69.62	60.91	52.21	43.51	29.59	27.85
P & L Balance carried down	1469.16	1281.42	1104.18	949.41	820.43	702.77
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 %	220.00	200.00	175.00	150.00	125.00	85.00
Dividend Per Share(Rs)	4.40	4.00	17.50	15.00	12.50	8.50
Earnings Per Share-Unit Curr	15.20	13.84	58.78	51.50	42.12	27.96
Earnings Per Share(Adj)-Unit Curr	15.20	13.84	11.76	10.30	8.42	5.59
Book Value-Unit Curr	92.67	81.88	358.49	314.03	276.97	243.17
Book Value(Adj)-Unit Curr	92.67	81.88	71.70	62.81	55.39	48.63

Quarterly Results

Quarters :

Particulars	Jun 2026 ( Cr)	Mar 2026 ( Cr)	Dec 2025 ( Cr)
Gross Sales	690.70	601.30	784.00
Other Operating Income	0.00	0.00	0.00
Other Income	12.50	14.30	16.40
Total Income	703.20	615.60	800.40
Total Expenditure	609.10	550.50	679.90
PBIDT	94.10	65.10	120.50
Interest	1.40	0.60	0.80
PBDT	92.70	64.50	119.70
Depreciation	14.80	14.50	15.60
Tax	19.10	11.20	38.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.80	1.50	-11.70
Reported Profit After Tax	59.60	37.30	77.80
Extra-ordinary Items	0.00	0.00	-16.19
Adjusted Profit After Extra-ordinary item	59.60	37.30	93.99
EPS (Unit Curr.)	3.43	2.14	4.47
EPS (Adj) (Unit Curr.)	3.43	2.14	4.47
Calculated EPS (Unit Curr.)	3.43	2.14	4.47
Calculated EPS (Adj) (Unit Curr.)	3.43	2.14	4.47
Calculated EPS (Ann.) (Unit Curr.)	13.70	8.57	17.89
Calculated EPS (Adj) (Ann.) (Unit Curr.)	13.70	8.57	17.89
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	34.80	34.80	34.80
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(%)	13.62	10.83	15.37
PBDTM(%)	13.42	10.73	15.27
PATM(%)	8.63	6.20	9.92

Financial Ratios

Particulars	Dec 2025	Dec 2024	Dec 2023	Dec 2022	Dec 2021
Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.04
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	2.09	2.10	2.04	2.05	1.94
Fixed Assets	2.64	2.65	2.58	2.33	2.04
Inventory	3.77	3.94	3.73	3.70	3.82
Debtors	3.55	4.44	5.02	5.35	5.50
Interest Cover Ratio	117.36	119.38	52.96	40.26	40.14
PBIDTM (%)	15.35	14.96	14.68	16.03	16.42
PBITM (%)	13.19	12.82	12.47	13.55	13.51
PBDTM (%)	15.24	14.86	14.44	15.69	16.08
CPM (%)	11.98	11.65	11.32	12.32	12.70
APATM (%)	9.81	9.51	9.10	9.84	9.79
ROCE (%)	22.30	23.36	23.02	22.87	20.52
RONW (%)	17.41	18.03	17.48	17.43	16.19

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Aug 2026	891.60	775.35	805.35	56.97	45.72	49.22	14,016.25
Jul 2026	971.00	828.65	854.00	59.94	49.42	52.20	14,862.95
Jun 2026	967.50	749.60	957.50	60.58	44.53	58.52	16,664.26
May 2026	976.15	785.00	791.15	65.07	47.61	48.36	13,769.11
Apr 2026	1,028.00	799.90	976.95	65.27	47.24	59.71	17,002.76
Mar 2026	835.15	720.00	792.25	53.36	42.97	48.42	13,788.26
Feb 2026	807.45	681.00	771.10	51.68	39.40	47.13	13,420.16
Jan 2026	816.75	668.65	708.55	54.19	40.16	43.31	12,331.55
Share Prices Of 2025
Dec 2025	810.90	715.90	754.25	51.68	43.35	46.10	13,126.91
Nov 2025	796.15	702.00	768.40	57.94	49.46	55.14	13,373.17
Oct 2025	826.30	780.65	791.20	60.29	55.12	56.78	13,769.98
Sep 2025	876.75	787.00	821.45	64.51	54.92	58.95	14,296.45
Aug 2025	917.90	770.00	825.40	71.91	53.41	59.23	14,365.20
Jul 2025	899.95	811.25	840.20	66.16	57.53	60.29	14,622.78
Jun 2025	907.30	795.05	817.90	67.55	56.32	58.69	14,234.67
May 2025	856.00	695.40	850.70	61.81	47.88	61.05	14,805.52
Apr 2025	774.75	648.00	732.35	57.58	45.11	52.55	12,745.76
Mar 2025	799.55	601.00	712.70	62.47	42.47	51.14	12,403.78
Feb 2025	750.05	585.00	617.20	54.24	40.03	44.29	10,741.70
Jan 2025	783.50	618.90	703.05	57.52	42.29	50.45	12,235.83

IMSL APPS

Company

Market Board

Important Links

Authorised Person Details
Branch Details
Account Opening Process
Investor Complaints Redressal Process
Online Grievance Redressal (ODR)
ODR Circular
SCORES
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

KYC is one time exercise while dealing in securities markets - once KYC is done through a SEBI registered intermediary (broker, DP, Mutual Fund etc.), you need not undergo the same process again when you approach another intermediary.

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 , Maintained and Content Powered by CMOTS InfoTech (ISO 9001:2015 & ISO/IEC 27001:2022 Certified)

DJIA 51839.66
468.68 0.91%

S&P 500 7763.25
38.12 0.49%

HANG SENG 24507.16
-253.98 -1.03%

NIKKEI 225 66308.10
794.11 1.21%

FTSE 100 10694.57
14.58 0.14%

NIFTY 23140.50
77.40 0.34%

× Ask Your Question