IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	618.20 Sep 30,2026 EOD	635.30 Sep 30,2026 EOD
Today's Change( )	-6.80 (-1.09%)	15.35 (2.48%)
Open( )	625.00	629.50
Prev Close( )	625.00	619.95
Volume	147.00	5,230.00
Today's Range( )	646.75 - 618.20	645.65 - 623.05
52-Week Range( )	670.00 - 452.00	675.00 - 450.50
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1947
Registered Office	UB 03 Manito,31/41 Binova Bhave Road, Kolkata, West Bengal-700088
Telephone	NA
Fax	NA
Chairman	Rajeev Anand
Managing Director	Manish Bhatia
Company Secretary	Meghna Saini
Auditor	Price Waterhouse Chartered Accountants LLP
Face Value	10
Market Lot	1
Listing	BSE,Kolkata,MSEI ,NSEBSE,Kolkata,MSEI ,NSE
Registrar	CB Management Services Ltd P-22,Bondel Road, ,Kolkata-700019

Board of Directors


Chairman & Independent Directo	Rajeev Anand
Independent Director	Prabal Kumar Sarkar Adnan Ahmad Pritha Dutt
Executive Non Independent Dir.	Ji Xiang J Hayato Kashiwagi
Managing Director & CEO	Manish Bhatia
Executive Non Independent Dir.	Navapol Chuensiri
Independent Director	Avijit Mukerji
Company Sec. & Compli. Officer	Meghna Saini

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	9.18	9.18	9.18	9.18	9.18	9.18
Reserves Total	419.47	406.07	387.15	413.07	376.76	370.22
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	428.65	415.25	396.33	422.25	385.94	379.40
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	4.09	3.43	19.68	24.05	5.45	5.75
Total Debt	4.09	3.43	19.68	24.05	5.45	5.75
Other Liabilities	4.24	3.73	3.30	5.45	5.66	4.51
Total Liabilities	436.98	422.41	419.31	451.75	397.05	389.66
APPLICATION OF FUNDS :
Gross Block	260.15	248.11	245.25	177.75	153.96	139.78
Less : Accumulated Depreciation	121.97	106.63	101.94	90.13	77.76	60.58
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	138.18	141.48	143.31	87.62	76.20	79.20
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	1.49	3.67	14.95	77.24	8.69	1.05
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.12	0.27	0.30	0.50	0.00	0.00
Current Assets, Loans & Advances
Inventories	125.61	118.88	104.29	110.04	149.31	102.62
Sundry Debtors	263.44	241.04	220.15	250.66	233.41	181.89
Cash and Bank Balance	64.65	39.27	47.09	67.22	72.89	92.19
Loans and Advances	18.44	24.84	24.97	35.31	44.46	34.13
Total Current Assets	472.15	424.03	396.51	463.24	500.07	410.83
Less : Current Liabilities and Provisions
Current Liabilities	189.45	162.24	157.98	194.36	209.94	129.26
Provisions	3.94	2.72	3.78	3.04	4.07	10.15
Total Current Liabilities & Provisions	193.39	164.96	161.77	197.40	214.01	139.41
Net Current Assets	278.75	259.08	234.74	265.84	286.06	271.42
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	10.06	10.43	13.52	7.91	7.46	7.64
Deferred Tax Liability	0.92	0.77	0.00	0.00	0.00	0.00
Net Deferred Tax	9.14	9.66	13.52	7.91	7.46	7.64
Other Assets	9.30	8.25	12.49	12.64	18.63	30.34
Total Assets	436.97	422.41	419.31	451.75	397.04	389.66
Contingent Liabilities	15.69	10.28	15.70	9.31	10.46	10.61

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	891.79	881.53	828.85	871.99	744.83	608.25
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	891.79	881.53	828.85	871.99	744.83	608.25
Other Income	6.08	11.39	8.19	40.96	9.53	104.97
Stock Adjustments	5.96	11.20	-0.33	-9.70	13.23	2.13
Total Income	903.83	904.12	836.71	903.25	767.59	715.35
EXPENDITURE :
Raw Materials	662.81	668.92	626.43	668.79	562.17	428.89
Power & Fuel Cost	8.51	8.58	10.35	9.51	8.67	8.38
Employee Cost	75.10	69.79	76.50	75.87	77.10	75.42
Other Manufacturing Expenses	26.39	27.13	30.75	27.31	27.47	23.48
Selling & Administrative Expenses	49.68	50.40	46.77	42.59	43.12	35.54
Miscellaneous Expenses	37.90	32.56	51.79	17.74	16.62	16.14
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	860.40	857.38	842.58	841.82	735.16	587.86
Operating Profit	43.43	46.74	-5.88	61.43	32.44	127.50
Interest	1.42	1.76	4.15	3.69	1.37	1.90
Gross Profit	42.01	44.98	-10.03	57.74	31.07	125.60
Depreciation	18.37	19.09	18.21	13.43	14.30	14.72
Profit Before Tax	23.64	25.89	-28.24	44.31	16.77	110.88
Tax	5.65	2.29	-0.43	3.75	4.08	25.23
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.62	4.07	-5.14	-0.42	0.30	-0.25
Reported Net Profit	17.38	19.54	-22.68	40.98	12.39	85.90
Extraordinary Items	-1.67	0.61	-20.96	30.44	0.01	75.41
Adjusted Net Profit	19.05	18.93	-1.72	10.54	12.38	10.49
Adjustment below Net Profit	-0.31	-0.61	-1.41	-0.08	-0.35	-0.29
P & L Balance brought forward	274.99	256.07	281.99	245.68	239.14	157.66
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	3.67	0.00	1.84	4.59	5.51	4.13
P & L Balance carried down	288.39	274.99	256.07	281.99	245.68	239.14
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 %	30.00	40.00	0.00	20.00	50.00	60.00
Dividend Per Share(Rs)	3.00	4.00	0.00	2.00	5.00	6.00
Earnings Per Share-Unit Curr	18.93	21.29	-24.70	44.65	13.50	93.58
Earnings Per Share(Adj)-Unit Curr	18.93	21.29	-24.70	44.65	13.50	93.58
Book Value-Unit Curr	466.99	452.39	431.77	460.01	420.45	413.34
Book Value(Adj)-Unit Curr	466.99	452.39	431.77	460.01	420.45	413.34

Quarterly Results

Quarters :

Particulars	Jun 2026 ( Cr)	Mar 2026 ( Cr)	Dec 2025 ( Cr)
Gross Sales	282.72	239.76	231.08
Other Operating Income	1.23	0.76	0.85
Other Income	1.66	2.00	2.14
Total Income	285.62	242.52	234.07
Total Expenditure	261.51	231.85	222.47
PBIDT	24.10	10.67	11.60
Interest	0.37	0.34	0.47
PBDT	23.74	10.33	11.13
Depreciation	4.57	4.54	4.93
Tax	8.13	1.06	1.02
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-3.23	0.49	0.62
Reported Profit After Tax	14.27	4.24	4.56
Extra-ordinary Items	0.00	0.00	-1.74
Adjusted Profit After Extra-ordinary item	14.27	4.24	6.30
EPS (Unit Curr.)	15.54	4.62	4.96
EPS (Adj) (Unit Curr.)	15.54	4.62	4.96
Calculated EPS (Unit Curr.)	15.54	4.62	4.96
Calculated EPS (Adj) (Unit Curr.)	15.54	4.62	4.96
Calculated EPS (Ann.) (Unit Curr.)	62.18	18.46	19.86
Calculated EPS (Adj) (Ann.) (Unit Curr.)	62.18	18.46	19.86
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	9.18	9.18	9.18
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(%)	8.52	4.45	5.02
PBDTM(%)	8.40	4.31	4.82
PATM(%)	5.05	1.77	1.97

Financial Ratios

Particulars	Dec 2025	Dec 2024	Dec 2023	Dec 2022	Dec 2021
Debt-Equity Ratio	0.01	0.03	0.05	0.04	0.01
Long Term Debt-Equity Ratio	0.01	0.01	0.03	0.03	0.01
Current Ratio	2.53	2.45	2.32	2.34	2.59
Fixed Assets	3.51	3.57	3.92	5.26	5.07
Inventory	7.30	7.90	7.73	6.72	5.91
Debtors	3.54	3.82	3.52	3.60	3.59
Interest Cover Ratio	17.65	15.72	-0.76	4.09	13.23
PBIDTM (%)	4.87	5.30	1.82	3.27	4.36
PBITM (%)	2.81	3.14	-0.38	1.73	2.44
PBDTM (%)	4.71	5.10	1.32	2.85	4.17
CPM (%)	4.01	4.38	1.99	2.75	3.58
APATM (%)	1.95	2.22	-0.21	1.21	1.66
ROCE (%)	5.83	6.57	-0.72	3.55	4.61
RONW (%)	4.12	4.82	-0.42	2.61	3.24

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Aug 2026	627.85	499.00	577.45	32.24	23.53	27.82	530.04
Jul 2026	581.00	494.00	508.15	29.70	23.75	24.48	466.43
Jun 2026	557.00	475.00	514.00	28.91	21.13	24.77	471.80
May 2026	578.00	490.00	500.40	29.54	22.54	24.11	459.32
Apr 2026	584.90	452.00	553.00	30.77	19.84	26.65	507.60
Mar 2026	619.95	465.00	471.55	37.62	22.09	22.72	432.83
Feb 2026	574.00	490.10	526.85	29.95	22.70	25.39	483.59
Jan 2026	571.00	461.40	558.80	28.11	21.96	26.93	512.92
Share Prices Of 2025
Dec 2025	540.90	467.60	479.25	26.85	22.04	23.09	439.90
Nov 2025	559.00	488.65	526.25	28.63	23.16	25.52	483.04
Oct 2025	585.00	487.05	516.70	30.17	23.09	25.05	474.28
Sep 2025	630.00	504.60	511.00	33.16	24.14	24.78	469.05
Aug 2025	667.30	557.55	587.10	32.84	25.74	28.47	538.90
Jul 2025	658.50	607.05	616.60	33.32	29.39	29.90	565.98
Jun 2025	698.55	560.00	650.60	36.53	23.03	31.55	597.18
May 2025	717.00	635.30	651.00	34.77	30.81	31.57	597.55
Apr 2025	739.90	607.15	695.15	37.29	28.78	33.71	638.08
Mar 2025	738.00	626.25	651.00	38.19	30.27	31.57	597.55
Feb 2025	739.00	620.00	638.25	37.41	30.06	30.95	585.85
Jan 2025	716.30	603.05	631.30	35.56	29.23	30.61	579.47

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 51369.65
-132.86 -0.26%

S&P 500 7690.99
-13.70 -0.18%

HANG SENG 24613.10
89.52 0.37%

NIKKEI 225 66863.07
1381.80 2.11%

FTSE 100 10628.22
-56.66 -0.53%

NIFTY 22620.45
-95.75 -0.42%

× Ask Your Question