IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	9,501.00 Dec 12,2025 14:50:00
Today's Change( )	49.70 (0.53%)
Open( )	9,499.95
Prev Close( )	9,451.30
Volume	557.00
Today's Range( )	9,560.00 - 9,450.25
52-Week Range( )	14,250.00 - 8,149.95
Buy (Size)	9,500.00(×2)
Sell (Size)	9,550.00(×10)

Company Background


Incorporation Year	1956
Registered Office	147 Mumbai-Pune Road,Pimpri, Pune, Maharashtra-411018
Telephone	91-20-30610600
Fax	91-20-30610601
Chairman	Martin Babilas
Managing Director	Anurag Roy
Company Secretary	NA
Auditor	Price Waterhouse Chartered Accountants LLP
Face Value	10
Market Lot	1
Listing	BSEBSE
Registrar	Link Intime India Pvt Ltd BNo 202 Akshay Compl,Off Dhole Patil Road,Near Ganesh Mandir ,Pune-411001

Board of Directors


Chairman(Non Exe)&Dir(Non-Ind)	Martin Babilas
Non-Exec & Non-Independent Dir	Ravindra Kumar.
Independent Non Exe. Director	Dhekne Vasant Nandkumar Usha Rajeev Sujjain Talwar
Non Indep. Non Execu. Director/Alternate Director	Stefan Genten
Managing Director / President	Anurag Roy
HEAD - LEGAL / CS / CHIEF COMPLIANCE OFFICER	Ashutosh Kulkarni

Balance Sheet

Particulars (Sources Of Funds)	Dec 2024 ( Cr)	Dec 2023 ( Cr)	Dec 2022 ( Cr)	Dec 2021 ( Cr)	Dec 2020 ( Cr)	Dec 2019 ( Cr)
Share Capital	7.93	7.93	7.93	7.93	7.93	7.93
Reserves Total	859.19	724.07	590.67	496.75	433.67	376.10
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	867.12	732.00	598.60	504.68	441.60	384.03
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Total Debt	0.00	0.00	0.00	0.00	0.00	0.00
Other Liabilities	1.73	1.16	1.10	5.07	5.31	4.53
Total Liabilities	868.85	733.16	599.70	509.75	446.91	388.56
APPLICATION OF FUNDS :
Gross Block	302.19	163.38	151.00	139.93	133.17	129.39
Less : Accumulated Depreciation	78.92	63.97	52.65	42.17	30.47	19.15
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	223.27	99.41	98.35	97.76	102.70	110.24
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	18.70	17.05	12.69	19.48	17.66	10.29
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	378.55	517.14	356.29	261.35	217.72	159.84
Current Assets, Loans & Advances
Inventories	95.05	73.24	79.85	83.93	52.68	49.77
Sundry Debtors	126.53	102.03	102.39	86.84	70.51	61.09
Cash and Bank Balance	153.39	57.03	42.27	17.64	26.62	24.41
Loans and Advances	17.34	9.52	6.20	7.71	5.27	12.81
Total Current Assets	392.31	241.83	230.70	196.11	155.08	148.09
Less : Current Liabilities and Provisions
Current Liabilities	113.96	118.22	97.57	92.59	74.70	58.35
Provisions	9.10	5.75	5.60	3.81	5.47	1.90
Total Current Liabilities & Provisions	123.07	123.97	103.17	96.40	80.17	60.25
Net Current Assets	269.24	117.86	127.53	99.71	74.91	87.84
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	2.89	2.91	3.16	3.25	3.72	3.35
Deferred Tax Liability	26.32	26.31	17.78	15.61	12.90	10.90
Net Deferred Tax	-23.43	-23.40	-14.62	-12.36	-9.18	-7.55
Other Assets	2.52	5.10	19.45	43.80	43.09	27.90
Total Assets	868.85	733.16	599.70	509.74	446.91	388.56
Contingent Liabilities	2.89	3.68	4.09	3.12	3.03	2.94

Profit and Loss

Particulars(INCOME)	Dec 2024 ( Cr)	Dec 2023 ( Cr)	Dec 2022 ( Cr)	Dec 2021 ( Cr)	Dec 2020 ( Cr)	Dec 2019 ( Cr)
Sales Turnover	748.51	679.89	644.70	522.13	383.13	394.07
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	748.51	679.89	644.70	522.13	383.13	394.07
Other Income	54.77	52.95	31.96	35.52	21.79	17.66
Stock Adjustments	8.65	-4.64	-1.53	9.11	0.10	2.48
Total Income	811.93	728.20	675.13	566.76	405.02	414.21
EXPENDITURE :
Raw Materials	452.92	390.97	398.75	331.51	215.91	238.63
Power & Fuel Cost	11.15	10.38	9.28	7.06	5.29	5.82
Employee Cost	46.78	40.50	38.17	31.07	28.12	27.35
Other Manufacturing Expenses	44.11	37.91	42.06	38.30	22.55	25.64
Selling & Administrative Expenses	40.86	37.35	32.22	31.59	26.95	30.16
Miscellaneous Expenses	16.97	15.01	12.53	23.48	14.08	15.12
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	612.79	532.11	533.00	463.02	312.90	342.72
Operating Profit	199.14	196.09	142.14	103.74	92.14	71.48
Interest	0.66	0.57	0.62	0.25	0.22	0.34
Gross Profit	198.48	195.52	141.52	103.49	91.92	71.14
Depreciation	15.03	11.90	12.39	12.11	11.70	7.35
Profit Before Tax	183.45	183.62	129.13	91.38	80.22	63.79
Tax	43.70	37.57	29.13	21.37	16.74	16.06
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.18	8.76	2.22	3.13	1.71	-1.83
Reported Net Profit	139.56	137.30	97.78	66.88	61.76	49.56
Extraordinary Items	0.04	0.09	8.24	6.96	0.14	0.10
Adjusted Net Profit	139.52	137.21	89.54	59.92	61.62	49.46
Adjustment below Net Profit	-0.08	0.46	0.51	0.56	-0.24	-0.58
P & L Balance brought forward	654.92	521.52	427.60	364.52	307.35	261.94
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	3.96	3.96	3.96	3.96	3.96	3.57
P & L Balance carried down	790.44	655.32	521.92	428.00	364.92	307.35
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 %	75.00	50.00	50.00	50.00	50.00	50.00
Dividend Per Share(Rs)	7.50	5.00	5.00	5.00	5.00	5.00
Earnings Per Share-Unit Curr	176.05	173.18	123.34	84.36	77.91	62.52
Earnings Per Share(Adj)-Unit Curr	176.05	173.18	123.34	84.36	77.91	62.52
Book Value-Unit Curr	1093.78	923.34	755.07	636.59	557.02	484.41
Book Value(Adj)-Unit Curr	1093.78	923.34	755.07	636.59	557.02	484.41

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	216.55	209.93	206.13
Other Operating Income	0.00	0.00	0.00
Other Income	7.20	18.46	8.65
Total Income	223.74	228.39	214.78
Total Expenditure	169.36	170.29	165.75
PBIDT	54.38	58.10	49.03
Interest	0.15	0.12	0.08
PBDT	54.23	57.98	48.96
Depreciation	5.67	5.14	4.66
Tax	10.75	10.15	9.54
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.55	3.41	1.88
Reported Profit After Tax	36.26	39.29	32.87
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	36.26	39.29	32.87
EPS (Unit Curr.)	45.74	49.56	41.46
EPS (Adj) (Unit Curr.)	45.74	49.56	41.46
Calculated EPS (Unit Curr.)	45.74	49.56	41.46
Calculated EPS (Adj) (Unit Curr.)	45.74	49.56	41.46
Calculated EPS (Ann.) (Unit Curr.)	182.94	198.23	165.84
Calculated EPS (Adj) (Ann.) (Unit Curr.)	182.94	198.23	165.84
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	75.00
Equity	7.93	7.93	7.93
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(%)	25.11	27.68	23.79
PBDTM(%)	25.04	27.62	23.75
PATM(%)	16.74	18.72	15.95

Financial Ratios

Particulars	Dec 2024	Dec 2023	Dec 2022	Dec 2021	Dec 2020
Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	2.14	1.76	1.86	1.75	1.89
Fixed Assets	3.22	4.33	4.43	3.82	2.92
Inventory	8.90	8.88	7.87	7.64	7.48
Debtors	6.55	6.65	6.81	6.64	5.82
Interest Cover Ratio	278.95	323.16	209.27	328.48	365.59
PBIDTM (%)	26.60	28.84	22.05	18.05	24.05
PBITM (%)	24.60	27.09	20.13	15.73	21.00
PBDTM (%)	26.52	28.76	21.95	18.00	23.99
CPM (%)	20.65	21.94	17.09	13.80	19.17
APATM (%)	18.65	20.19	15.17	11.48	16.12
ROCE (%)	22.98	27.64	23.39	17.17	19.25
RONW (%)	17.45	20.64	17.73	12.66	14.96

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	10,355.00	9,152.00	9,713.90	60.74	51.05	55.20	7,700.87
Oct 2025	10,585.00	9,410.00	9,600.05	62.96	52.89	54.55	7,610.61
Sep 2025	11,159.00	9,366.75	9,799.95	64.38	50.19	55.68	7,769.09
Aug 2025	12,300.00	10,055.00	11,057.55	72.81	55.58	62.83	8,766.07
Jul 2025	14,250.00	11,351.00	12,248.00	82.78	62.36	69.59	9,709.82
Jun 2025	13,045.00	9,580.00	12,704.70	76.66	51.37	72.19	10,071.88
May 2025	9,806.05	8,630.00	9,720.15	56.21	47.17	55.23	7,705.83
Apr 2025	10,525.00	9,100.00	9,676.45	61.31	50.54	54.98	7,671.18
Mar 2025	10,496.95	8,199.95	9,733.65	62.44	46.35	55.31	7,716.53
Feb 2025	10,499.95	8,149.95	8,406.65	62.57	44.89	47.77	6,664.52
Jan 2025	13,005.00	9,451.10	10,093.30	76.00	52.41	57.35	8,001.65
Share Prices Of 2024
Dec 2024	13,700.00	12,415.00	12,778.95	82.18	68.24	72.61	10,130.75
Nov 2024	14,283.50	12,400.00	12,925.35	83.39	67.69	74.68	10,246.81
Oct 2024	14,980.00	12,053.10	13,458.30	89.46	66.20	77.76	10,669.31
Sep 2024	12,365.50	11,505.05	12,007.40	74.35	65.34	69.38	9,519.08
Aug 2024	12,994.00	10,650.00	12,022.90	77.62	60.82	69.47	9,531.37
Jul 2024	12,998.00	10,250.00	12,447.00	78.42	57.04	71.92	9,867.59
Jun 2024	12,947.95	10,207.10	11,570.20	79.62	54.06	66.85	9,172.49
May 2024	12,299.00	9,752.00	11,664.65	72.74	54.44	67.40	9,247.36
Apr 2024	11,700.00	8,574.50	11,400.75	69.37	48.66	65.87	9,038.15

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 48727.83
649.07 1.35%

S&P 500 6922.99
15.31 0.22%

HANG SENG 25976.80
446.28 1.75%

NIKKEI 225 50843.93
695.11 1.39%

FTSE 100 9710.82
55.29 0.57%

NIFTY 26026.95
128.40 0.50%

× Ask Your Question