IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	12,152.00 Feb 26,2026 EOD
Today's Change( )	305.10 (2.58%)
Open( )	11,905.00
Prev Close( )	11,846.90
Volume	207.00
Today's Range( )	12,490.00 - 11,847.00
52-Week Range( )	15,800.00 - 11,015.00
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1984
Registered Office	World Trade Center 6th Flr,Unit No S-604 26/1 Rajkumar Rd, Bangalore, Karnataka-560055
Telephone	NA
Fax	NA
Chairman	Deepa Hingorani
Managing Director	Lokesh Saxena
Company Secretary	Shrithee M S
Auditor	S R Batliboi & Associates LLP
Face Value	10
Market Lot	1
Listing	BSEBSE
Registrar	Integrated Enterprises (I) Ltd No. 30 Ramana Resid.,4th Cross Sampige Rd,Malleswaram,Bangalore - 560003

Board of Directors


Chairperson	Deepa Hingorani
Managing Director	Lokesh Saxena
Non-Executive & Non-Independent Director	Ulla Hartvig Plathe Tonnesen
Company Sec. & Compli. Officer	Shrithee M S
Independent Director	VIDYA VISWANATHAN Malvieka Joshi Ranjan Sen

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	1.45	1.45	1.45	1.45	1.45	1.45
Reserves Total	261.68	237.62	212.47	200.37	186.09	162.51
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	0.06
Total Shareholders Funds	263.13	239.07	213.92	201.82	187.54	164.02
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	0.75	1.94	2.94	3.79	5.74	0.00
Total Debt	0.75	1.94	2.94	3.79	5.74	0.00
Other Liabilities	0.00	0.00	0.00	0.00	0.00	1.72
Total Liabilities	263.88	241.01	216.86	205.61	193.28	165.74
APPLICATION OF FUNDS :
Gross Block	102.16	83.55	85.67	71.65	60.96	56.92
Less : Accumulated Depreciation	44.81	43.09	43.30	41.06	40.81	39.95
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	57.35	40.46	42.37	30.59	20.15	16.97
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.23	0.82	0.00	3.60	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	4.40	4.40	4.40	4.40	4.40	4.40
Current Assets, Loans & Advances
Inventories	77.25	83.33	51.52	51.06	28.25	55.06
Sundry Debtors	42.67	29.09	45.46	34.23	18.94	18.28
Cash and Bank Balance	206.54	232.27	178.78	189.02	167.99	109.42
Loans and Advances	10.60	12.84	13.86	12.67	17.23	21.56
Total Current Assets	337.06	357.53	289.62	286.98	232.41	204.32
Less : Current Liabilities and Provisions
Current Liabilities	159.47	162.89	126.58	119.98	74.14	58.53
Provisions	9.73	7.52	4.56	5.50	4.68	5.68
Total Current Liabilities & Provisions	169.20	170.41	131.14	125.48	78.82	64.21
Net Current Assets	167.86	187.12	158.48	161.50	153.59	140.11
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	3.28	2.99	2.38	1.59	1.30	1.43
Deferred Tax Liability	1.71	1.79	1.76	0.73	0.61	0.74
Net Deferred Tax	1.57	1.20	0.62	0.86	0.69	0.69
Other Assets	32.47	7.01	10.99	4.66	14.45	3.57
Total Assets	263.88	241.01	216.86	205.61	193.28	165.74
Contingent Liabilities	1.08	1.74	5.74	5.76	2.41	2.41

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	384.69	319.15	252.41	247.67	177.51	223.60
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	384.69	319.15	252.41	247.67	177.51	223.60
Other Income	19.30	15.48	10.48	10.32	9.50	7.69
Stock Adjustments	-10.36	11.91	-1.90	9.63	-19.60	-3.34
Total Income	393.63	346.54	260.99	267.62	167.41	227.95
EXPENDITURE :
Raw Materials	220.20	202.32	143.39	148.49	81.42	117.95
Power & Fuel Cost	1.02	1.20	1.16	0.98	0.83	1.20
Employee Cost	44.43	43.41	41.05	36.28	31.11	37.39
Other Manufacturing Expenses	7.47	6.21	2.39	0.95	0.79	1.32
Selling & Administrative Expenses	36.47	26.38	24.21	22.37	15.52	23.95
Miscellaneous Expenses	6.72	5.87	5.41	4.10	2.05	3.71
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	316.31	285.39	217.61	213.17	131.72	185.52
Operating Profit	77.32	61.15	43.38	54.45	35.69	42.43
Interest	0.51	0.71	0.63	0.78	0.39	0.43
Gross Profit	76.81	60.44	42.75	53.67	35.30	42.00
Depreciation	4.62	4.54	4.31	3.34	3.74	3.48
Profit Before Tax	72.19	55.90	38.44	50.33	31.56	38.52
Tax	18.62	14.81	9.67	13.09	8.11	10.14
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.17	-0.45	0.35	-0.20	-0.11	-0.18
Reported Net Profit	53.74	41.54	28.42	37.44	23.56	28.56
Extraordinary Items	-0.84	-1.82	0.07	0.12	0.07	0.01
Adjusted Net Profit	54.58	43.36	28.35	37.32	23.49	28.55
Adjustment below Net Profit	-0.60	-0.40	-0.33	0.10	0.32	-0.19
P & L Balance brought forward	237.41	212.26	200.16	185.88	162.36	134.35
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	29.08	15.99	15.99	23.26	0.36	0.36
P & L Balance carried down	261.47	237.41	212.26	200.16	185.88	162.36
Dividend	0.00	0.00	0.00	21.81	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	2000.00	2000.00	1100.00	1600.00	100.00	25.00
Dividend Per Share(Rs)	200.00	200.00	110.00	160.00	10.00	2.50
Earnings Per Share-Unit Curr	370.62	286.48	196.00	258.21	162.48	196.97
Earnings Per Share(Adj)-Unit Curr	370.62	286.48	196.00	258.21	162.48	196.97
Book Value-Unit Curr	1814.69	1648.76	1475.31	1391.86	1293.38	1130.76
Book Value(Adj)-Unit Curr	1814.69	1648.76	1475.31	1391.86	1293.38	1130.76

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	128.62	103.54	101.73
Other Operating Income	0.00	0.00	0.00
Other Income	3.43	3.32	3.82
Total Income	132.05	106.86	105.55
Total Expenditure	110.10	88.98	86.65
PBIDT	21.95	17.88	18.90
Interest	0.09	0.17	0.08
PBDT	21.86	17.71	18.82
Depreciation	1.18	1.28	1.17
Tax	6.05	4.15	4.49
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.79	0.05	0.01
Reported Profit After Tax	15.42	12.23	13.15
Extra-ordinary Items	-2.48	0.00	0.00
Adjusted Profit After Extra-ordinary item	17.90	12.23	13.15
EPS (Unit Curr.)	106.04	84.10	90.43
EPS (Adj) (Unit Curr.)	106.04	84.10	90.43
Calculated EPS (Unit Curr.)	106.34	84.34	90.69
Calculated EPS (Adj) (Unit Curr.)	106.34	84.34	90.69
Calculated EPS (Ann.) (Unit Curr.)	425.38	337.38	362.76
Calculated EPS (Adj) (Ann.) (Unit Curr.)	425.38	337.38	362.76
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	1.45	1.45	1.45
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(%)	17.07	17.27	18.58
PBDTM(%)	17.00	17.10	18.50
PATM(%)	11.99	11.81	12.93

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.01	0.01	0.02	0.02	0.02
Long Term Debt-Equity Ratio	0.00	0.01	0.01	0.02	0.01
Current Ratio	2.03	2.12	2.22	2.52	3.03
Fixed Assets	4.14	3.77	3.21	3.74	3.01
Inventory	4.79	4.73	4.92	6.25	4.26
Debtors	10.72	8.56	6.33	9.32	9.54
Interest Cover Ratio	142.55	79.73	62.02	65.53	81.92
PBIDTM (%)	20.10	19.16	17.19	21.98	20.11
PBITM (%)	18.90	17.74	15.48	20.64	18.00
PBDTM (%)	19.97	18.94	16.94	21.67	19.89
CPM (%)	15.17	14.44	12.97	16.47	15.38
APATM (%)	13.97	13.02	11.26	15.12	13.27
ROCE (%)	28.80	24.73	18.50	25.63	17.80
RONW (%)	21.40	18.34	13.67	19.23	13.40

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jan 2026	12,332.00	11,030.65	11,855.05	33.52	28.38	31.59	1,723.97
Share Prices Of 2025
Dec 2025	12,800.00	11,703.00	12,154.00	34.80	30.14	32.38	1,767.44
Nov 2025	13,899.00	12,282.00	12,732.05	38.21	31.26	33.92	1,851.50
Oct 2025	13,989.00	13,425.25	13,709.85	38.33	35.21	36.53	1,993.69
Sep 2025	14,693.00	13,355.05	13,497.80	41.14	35.43	35.96	1,962.86
Aug 2025	14,690.00	13,100.05	13,446.45	39.94	33.29	35.83	1,955.39
Jul 2025	15,050.00	13,749.00	14,285.00	41.05	35.95	38.06	2,077.33
Jun 2025	14,505.80	13,201.00	14,048.00	39.72	33.70	37.43	2,042.87
May 2025	15,800.00	13,612.00	13,977.65	45.94	35.70	37.24	2,032.64
Apr 2025	14,683.95	13,251.10	13,789.00	40.75	34.31	36.74	2,005.20
Mar 2025	14,750.00	13,600.05	13,925.15	41.33	35.87	37.10	2,025.00
Feb 2025	16,890.00	13,810.00	14,300.00	60.19	44.73	47.96	2,079.51
Jan 2025	17,200.00	14,561.00	15,554.00	60.72	46.94	52.16	2,261.87
Share Prices Of 2024
Dec 2024	17,998.45	15,505.00	16,515.50	61.36	50.88	55.39	2,401.69
Nov 2024	18,995.00	15,551.00	17,761.50	65.61	44.36	59.57	2,582.89
Oct 2024	19,245.00	17,400.00	18,259.90	67.70	57.37	61.24	2,655.36
Sep 2024	18,700.00	17,516.00	17,599.50	64.96	58.47	59.03	2,559.33
Aug 2024	20,460.00	17,750.00	18,002.00	69.57	58.70	60.38	2,617.86
Jul 2024	20,900.00	15,320.00	20,138.75	73.90	50.16	67.54	2,928.59
Jun 2024	16,499.00	14,502.00	15,490.70	56.41	45.78	51.95	2,252.67

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.

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

DJIA 49510.88
315.37 0.64%

S&P 500 6968.07
57.00 0.82%

HANG SENG 26381.03
-384.70 -1.44%

NIKKEI 225 58742.68
159.56 0.27%

FTSE 100 10802.86
122.27 1.14%

NIFTY 25496.55
14.05 0.06%

× Ask Your Question