IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	888.10 Jun 01,2026 EOD
Today's Change( )	-23.45 (-2.57%)
Open( )	920.60
Prev Close( )	911.55
Volume	680.00
Today's Range( )	920.60 - 888.00
52-Week Range( )	920.60 - 423.40
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1997
Registered Office	61 B Wing 6th Floor,Mittal Tower 210 Nariman Point, Mumbai, Maharashtra-400021
Telephone	91-022-6630 1060
Fax	NA
Chairman	NA
Managing Director	Shrikant Mitesh Bhangdiya
Company Secretary	Shalinee Singh
Auditor	Joshi & Shah
Face Value	10
Market Lot	50
Listing	BSEBSE
Registrar	Purva Sharegistry (India) Pvt Shiv Shakti Indust,Unit No 9 Lower Pare,7 B J R Boricha Marg,Mumbai-400011

Board of Directors


Managing Director	Shrikant Mitesh Bhangdiya
Non-Exec & Non-Independent Dir	Sonal Bhangdiya
Independent Non Exe. Director	Prashant Lahoti Rupesh Malpani
Company Sec. & Compli. Officer	Shalinee Singh

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	8.40	0.24	0.24	0.24	0.24	0.24
Reserves Total	71.52	46.96	35.34	24.62	13.64	5.70
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	79.92	47.20	35.58	24.86	13.88	5.94
Secured Loans	0.00	0.00	0.94	1.32	0.33	0.00
Unsecured Loans	6.63	13.82	6.10	0.75	6.42	5.12
Total Debt	6.63	13.82	7.04	2.07	6.75	5.12
Other Liabilities	0.00	0.00	0.00	0.00	0.00	0.16
Total Liabilities	86.55	61.02	42.62	26.93	20.63	11.22
APPLICATION OF FUNDS :
Gross Block	5.52	4.30	3.67	2.28	2.44	1.50
Less : Accumulated Depreciation	4.33	2.72	1.35	0.96	0.70	0.19
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1.19	1.58	2.32	1.32	1.74	1.31
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.88	0.88	0.00	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.18	0.13	0.09	4.64	12.72	9.61
Current Assets, Loans & Advances
Inventories	1.95	1.90	0.86	0.37	0.06	0.00
Sundry Debtors	107.24	19.11	51.21	11.28	14.97	3.12
Cash and Bank Balance	1.37	2.95	1.77	0.04	1.92	0.06
Loans and Advances	57.31	60.40	31.53	34.24	3.55	0.68
Total Current Assets	167.87	84.36	85.37	45.92	20.50	3.85
Less : Current Liabilities and Provisions
Current Liabilities	77.05	21.81	39.47	21.64	12.97	3.28
Provisions	8.95	4.17	5.69	3.31	1.34	0.27
Total Current Liabilities & Provisions	86.00	25.99	45.16	24.95	14.31	3.55
Net Current Assets	81.87	58.38	40.20	20.98	6.20	0.30
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	2.43	0.04	0.00	0.00	0.00	0.00
Deferred Tax Liability	0.00	0.00	0.00	0.00	0.03	0.00
Net Deferred Tax	2.43	0.04	0.00	0.00	-0.03	0.00
Other Assets	0.00	0.00	0.00	0.00	0.00	0.00
Total Assets	86.55	61.02	42.61	26.94	20.63	11.22
Contingent Liabilities	9.27	0.18	0.00	0.00	0.00	0.00

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	157.28	115.24	108.81	66.56	42.37	10.91
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	157.28	115.24	108.81	66.56	42.37	10.91
Other Income	3.12	4.87	3.28	5.06	0.00	0.00
Stock Adjustments	0.05	1.05	0.49	0.30	0.06	0.00
Total Income	160.45	121.16	112.58	71.92	42.43	10.91
EXPENDITURE :
Raw Materials	57.07	41.05	35.84	25.56	13.76	0.00
Power & Fuel Cost	14.77	13.87	15.96	2.26	1.92	0.10
Employee Cost	4.37	2.65	2.84	1.85	1.31	0.74
Other Manufacturing Expenses	12.11	9.14	5.13	4.60	5.62	0.48
Selling & Administrative Expenses	46.60	36.41	37.03	23.59	9.84	3.22
Miscellaneous Expenses	0.00	0.00	0.00	0.00	0.01	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	134.93	103.13	96.80	57.86	32.45	4.54
Operating Profit	25.53	18.03	15.77	14.06	9.99	6.37
Interest	1.03	1.77	0.89	0.49	0.23	0.02
Gross Profit	24.50	16.26	14.88	13.57	9.76	6.35
Depreciation	0.66	0.53	0.49	0.52	0.50	0.19
Profit Before Tax	23.84	15.73	14.39	13.05	9.26	6.16
Tax	10.70	4.18	3.67	2.13	1.34	0.26
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-2.39	-0.04	0.00	-0.03	0.01	0.00
Reported Net Profit	15.53	11.58	10.73	10.96	7.91	5.89
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	15.53	11.58	10.73	10.96	7.91	5.89
Adjustment below Net Profit	8.98	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	46.94	35.36	24.63	13.67	5.77	-0.13
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	71.45	46.94	35.36	24.63	13.67	5.77
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 %	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	18.49	482.61	446.98	456.64	329.49	245.60
Earnings Per Share(Adj)-Unit Curr	18.49	284.03	446.98	456.64	329.49	245.60
Book Value-Unit Curr	95.14	1966.65	1482.61	1035.86	578.36	247.40
Book Value(Adj)-Unit Curr	95.14	1157.43	1482.61	1035.86	578.36	247.40

Quarterly Results

Quarters :

Particulars	Mar 2026 ( Cr)	Dec 2025 ( Cr)	Sep 2025 ( Cr)
Gross Sales	81.50	47.47	51.22
Other Operating Income	0.00	0.00	0.00
Other Income	2.59	0.00	0.00
Total Income	84.08	47.47	51.22
Total Expenditure	72.59	38.42	44.29
PBIDT	11.50	9.05	6.92
Interest	0.57	0.89	0.56
PBDT	10.93	8.16	6.36
Depreciation	0.09	0.09	0.08
Tax	5.17	2.01	1.59
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	5.67	6.05	4.70
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	5.67	6.05	4.70
EPS (Unit Curr.)	7.88	7.20	5.64
EPS (Adj) (Unit Curr.)	7.88	7.20	5.64
Calculated EPS (Unit Curr.)	6.75	7.20	5.59
Calculated EPS (Adj) (Unit Curr.)	6.75	7.20	5.59
Calculated EPS (Ann.) (Unit Curr.)	27.01	28.82	22.36
Calculated EPS (Adj) (Ann.) (Unit Curr.)	27.01	28.82	22.36
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	8.40	8.40	8.40
Reserve & Surplus	183.10	87.99	81.95
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(%)	14.11	19.06	13.51
PBDTM(%)	13.41	17.19	12.42
PATM(%)	6.96	12.74	9.18

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.16	0.25	0.15	0.23	0.60
Long Term Debt-Equity Ratio	0.00	0.02	0.04	0.04	0.02
Current Ratio	1.93	1.88	1.71	1.43	0.83
Fixed Assets	32.03	28.92	36.57	28.20	21.51
Inventory	81.70	83.51	176.93	309.58	1412.33
Debtors	2.49	3.28	3.48	5.07	4.68
Interest Cover Ratio	24.15	9.89	17.18	27.63	41.26
PBIDTM (%)	16.23	15.65	14.49	21.12	23.58
PBITM (%)	15.81	15.19	14.04	20.34	22.40
PBDTM (%)	15.58	14.11	13.68	20.39	23.04
CPM (%)	10.29	10.51	10.31	17.25	19.85
APATM (%)	9.87	10.05	9.86	16.47	18.67
ROCE (%)	33.71	33.77	43.97	56.94	59.59
RONW (%)	24.43	27.98	35.51	56.58	79.82

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
May 2026	920.00	845.45	911.55	58.29	51.40	57.22	888.62
Apr 2026	917.00	820.10	914.00	59.98	48.19	57.37	891.01
Mar 2026	877.00	679.00	812.05	59.45	35.54	50.97	791.63
Feb 2026	826.30	735.00	789.50	47.96	38.75	42.70	663.18
Jan 2026	920.60	696.95	793.90	50.65	34.11	42.94	666.88
Share Prices Of 2025
Dec 2025	920.60	836.00	915.25	49.98	41.82	49.50	768.81
Nov 2025	920.60	858.85	920.60	49.79	44.13	49.79	773.30
Oct 2025	920.60	875.00	920.60	49.79	44.98	49.79	773.30
Sep 2025	920.60	862.05	920.60	49.79	44.53	49.79	773.30
Aug 2025	920.60	566.90	920.60	49.79	29.82	49.79	773.30
Jul 2025	569.90	534.00	555.15	30.83	27.15	30.03	466.33
Jun 2025	523.15	423.40	523.15	28.30	22.01	28.30	439.45
May 2025	487.55	312.00	432.00	26.37	15.40	23.37	362.88
Apr 2025	393.85	290.40	325.75	23.54	15.71	17.62	273.63
Mar 2025	434.25	324.15	341.05	23.49	17.53	18.45	286.48
Feb 2025	308.75	245.85	308.75	22.40	17.14	22.40	259.35
Jan 2025	306.85	224.15	261.25	22.26	14.75	18.95	219.45
Share Prices Of 2024
Dec 2024	304.90	212.45	290.85	22.72	15.41	21.10	244.31
Nov 2024	208.30	149.05	208.30	15.11	10.81	15.11	174.97
Oct 2024	146.13	96.50	146.13	10.60	7.00	10.60	122.75

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.
6. 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.

Designed, Developed and Maintained by CMOTS Infotech (ISO 9001:2015 & ISO/IEC 27001:2022 Certified)

DJIA 51069.65
379.68 0.75%

S&P 500 7605.10
20.47 0.27%

HANG SENG 25421.60
239.20 0.95%

NIKKEI 225 67130.34
800.84 1.21%

FTSE 100 10313.41
-95.87 -0.92%

NIFTY 23382.60
-165.15 -0.70%

× Ask Your Question