IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	28.03 Jan 23,2026 13:35:00	28.10 Jan 23,2026 13:29:57
Today's Change( )	-1.38 (-4.69%)	-1.32 (-4.49%)
Open( )	29.32	29.48
Prev Close( )	29.41	29.42
Volume	256,159.00	4,071,250.00
Today's Range( )	29.32 - 28.00	29.48 - 28.02
52-Week Range( )	50.49 - 26.16	50.23 - 26.20
Buy (Size)	28.03(×1519)	28.10(×994)
Sell (Size)	28.07(×264)	28.12(×104)

Company Background


Incorporation Year	1949
Registered Office	Patel Estate Road,Jogeshwari (West), Mumbai, Maharashtra-400102
Telephone	91-22-26767500
Fax	91-22-26782455
Chairman	Janky Patel
Managing Director	Kavita Shirvaikar
Company Secretary	Shobha Shetty
Auditor	Vatsaraj & Co
Face Value	1
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.	Janky Patel
Managing Director	Kavita Shirvaikar
Independent Director	Sunanda Rajendran
Independent Non Exe. Director	Shambhu Singh ASHWIN RAMANLAL PARMAR
Whole-time Director	KISHAN LAL DAGA
Independent Director	Emandi Sankara Rao
Company Sec. & Compli. Officer	Shobha Shetty

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	84.44	77.36	77.36	47.92	46.55	40.82
Reserves Total	3709.94	3068.57	2780.39	2304.61	2445.80	2512.60
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	16.67
Total Shareholders Funds	3794.38	3145.93	2857.75	2352.53	2492.35	2570.09
Secured Loans	1358.56	1670.01	1469.16	1890.82	1840.41	1824.96
Unsecured Loans	144.81	86.57	90.10	128.91	108.14	78.80
Total Debt	1503.37	1756.58	1559.26	2019.73	1948.55	1903.76
Other Liabilities	1293.68	1269.97	1418.25	1450.10	1401.64	895.78
Total Liabilities	6591.43	6172.48	5835.26	5822.36	5842.54	5369.63
APPLICATION OF FUNDS :
Gross Block	1996.41	1905.78	1828.52	1685.10	934.72	816.97
Less : Accumulated Depreciation	817.72	738.56	644.66	615.13	574.61	515.71
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1178.69	1167.22	1183.86	1069.97	360.11	301.26
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	24.66	62.57	13.52	5.42	5.46	10.60
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	266.14	234.15	225.69	257.82	653.99	669.22
Current Assets, Loans & Advances
Inventories	4202.10	3631.55	3259.22	2921.87	2852.32	2824.17
Sundry Debtors	678.08	474.76	433.19	382.62	335.89	311.06
Cash and Bank Balance	340.99	191.00	170.56	191.55	113.93	106.63
Loans and Advances	860.41	1183.69	918.85	893.07	872.44	927.22
Total Current Assets	6081.58	5481.01	4781.82	4389.11	4174.57	4169.09
Less : Current Liabilities and Provisions
Current Liabilities	2777.23	2511.45	2291.12	1908.17	1619.96	2111.16
Provisions	9.13	5.49	5.05	5.85	6.18	2.20
Total Current Liabilities & Provisions	2786.36	2516.94	2296.17	1914.02	1626.14	2113.36
Net Current Assets	3295.22	2964.07	2485.65	2475.09	2548.43	2055.73
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	123.46	135.90	198.59	191.35	199.46	120.53
Deferred Tax Liability	0.00	0.00	0.71	2.93	7.12	10.54
Net Deferred Tax	123.46	135.90	197.88	188.42	192.34	109.99
Other Assets	1703.25	1608.58	1728.65	1825.66	2082.21	2222.82
Total Assets	6591.43	6172.49	5835.25	5822.38	5842.53	5369.63
Contingent Liabilities	2576.14	2697.13	2656.99	2766.47	3026.74	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	5007.65	4412.04	3817.13	3029.85	1719.13	2333.06
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	5007.65	4412.04	3817.13	3029.85	1719.13	2333.06
Other Income	300.22	260.07	235.30	134.93	199.40	349.51
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	5307.87	4672.11	4052.43	3164.78	1918.53	2682.57
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	9.10
Power & Fuel Cost	0.00	0.00	0.00	52.47	42.02	64.68
Employee Cost	382.27	353.18	324.83	250.23	187.60	181.86
Other Manufacturing Expenses	3660.66	3242.56	2792.87	2132.13	1220.78	1837.09
Selling & Administrative Expenses	155.53	123.29	106.51	86.21	54.87	79.37
Miscellaneous Expenses	351.38	120.55	149.56	93.68	195.01	59.74
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	4549.84	3839.58	3373.75	2614.73	1700.28	2231.84
Operating Profit	758.02	832.53	678.67	550.05	218.24	450.73
Interest	318.78	356.79	399.73	393.37	369.38	330.91
Gross Profit	439.24	475.74	278.94	156.68	-151.14	119.82
Depreciation	99.25	97.13	80.64	68.34	63.91	58.63
Profit Before Tax	339.99	378.61	198.30	88.34	-215.05	61.19
Tax	87.57	46.53	51.05	27.08	4.95	7.75
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-9.79	46.48	-8.31	5.72	-81.60	16.28
Reported Net Profit	262.21	285.60	155.56	55.54	-138.40	37.17
Extraordinary Items	-106.26	77.29	-3.08	-27.85	-91.28	5.82
Adjusted Net Profit	368.47	208.31	158.64	83.39	-47.12	31.35
Adjustment below Net Profit	20.28	-1.14	8.90	-215.54	-9.25	-23.14
P & L Balance brought forward	902.77	618.31	453.85	613.84	761.50	747.47
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	1185.26	902.77	618.31	453.85	613.84	761.50
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	3.11	3.69	2.01	1.16	-2.97	0.91
Earnings Per Share(Adj)-Unit Curr	3.00	3.56	1.94	1.02	-2.61	0.80
Book Value-Unit Curr	44.89	40.62	36.94	49.09	53.55	62.56
Book Value(Adj)-Unit Curr	43.37	39.24	35.68	43.17	47.08	54.98

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	1197.77	1224.49	1583.81
Other Operating Income	0.00	0.00	0.00
Other Income	63.20	30.86	23.05
Total Income	1260.97	1255.35	1606.87
Total Expenditure	1077.73	1065.69	1454.72
PBIDT	183.23	189.66	152.15
Interest	74.51	71.10	76.09
PBDT	108.72	118.56	76.06
Depreciation	27.54	26.30	25.81
Tax	24.22	27.70	-6.94
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-1.18	-5.05	18.07
Reported Profit After Tax	58.15	69.61	39.12
Extra-ordinary Items	-21.70	0.00	-55.46
Adjusted Profit After Extra-ordinary item	79.85	69.61	94.58
EPS (Unit Curr.)	0.69	0.82	0.47
EPS (Adj) (Unit Curr.)	0.67	0.79	0.45
Calculated EPS (Unit Curr.)	0.69	0.82	0.46
Calculated EPS (Adj) (Unit Curr.)	0.67	0.79	0.44
Calculated EPS (Ann.) (Unit Curr.)	2.75	3.30	1.85
Calculated EPS (Adj) (Ann.) (Unit Curr.)	2.66	3.19	1.79
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	84.44	84.44	84.44
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	1.00	1.00
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(%)	15.30	15.49	9.61
PBDTM(%)	9.08	9.68	4.80
PATM(%)	4.85	5.68	2.47

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.47	0.55	0.69	0.82	0.76
Long Term Debt-Equity Ratio	0.12	0.15	0.19	0.24	0.24
Current Ratio	1.53	1.46	1.41	1.41	1.35
Fixed Assets	2.57	2.37	2.17	2.31	1.96
Inventory	1.28	1.28	1.24	1.05	0.61
Debtors	8.69	9.72	9.36	8.43	5.31
Interest Cover Ratio	2.52	1.77	1.50	1.34	0.67
PBIDTM (%)	18.00	16.51	17.78	19.62	18.13
PBITM (%)	16.01	14.31	15.67	17.36	14.41
PBDTM (%)	11.63	8.42	7.31	6.63	-3.36
CPM (%)	9.34	6.92	6.19	5.01	0.98
APATM (%)	7.36	4.72	4.08	2.75	-2.74
ROCE (%)	12.57	10.52	10.26	9.02	4.42
RONW (%)	10.63	6.94	5.97	3.44	-1.86

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Dec 2025	35.94	27.30	28.75	8.96	7.23	7.74	2,852.41
Nov 2025	37.43	30.53	35.01	9.07	7.17	8.30	3,060.02
Oct 2025	37.44	35.07	36.04	8.97	8.29	8.55	3,149.52
Sep 2025	40.58	35.51	35.73	9.92	8.39	8.47	3,122.50
Aug 2025	39.07	34.57	35.83	9.38	8.04	8.50	3,131.79
Jul 2025	40.21	35.84	35.92	9.73	8.48	8.52	3,139.39
Jun 2025	44.83	38.16	39.72	10.93	8.90	9.42	3,471.23
May 2025	44.64	38.23	38.90	11.54	8.66	9.23	3,399.46
Apr 2025	46.59	32.51	41.22	11.75	6.77	9.78	3,602.11
Mar 2025	42.88	37.10	37.76	10.44	8.73	8.96	3,299.82
Feb 2025	48.98	39.90	41.98	21.38	15.91	17.61	3,668.81
Jan 2025	51.87	43.15	47.87	22.11	17.39	20.08	4,183.88
Share Prices Of 2024
Dec 2024	57.49	48.88	50.18	24.58	19.97	21.05	4,385.69
Nov 2024	52.56	45.33	51.40	22.53	17.79	21.56	4,492.08
Oct 2024	56.06	44.65	49.81	24.07	17.99	20.90	4,353.60
Sep 2024	60.67	53.28	55.09	25.92	20.86	23.11	4,814.63
Aug 2024	57.97	49.19	55.30	25.15	20.55	23.20	4,833.21
Jul 2024	67.63	53.96	57.63	28.77	21.53	24.18	5,036.70
Jun 2024	71.86	48.53	63.52	31.33	18.80	26.65	5,551.77
May 2024	63.72	51.74	59.73	28.33	20.77	25.06	5,219.93

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 Powered By CMOTS Infotech ( ISO 9001:2015 Certified )

DJIA 49393.18
294.94 0.60%

S&P 500 6933.34
36.72 0.53%

HANG SENG 26629.97
44.90 0.17%

NIKKEI 225 53831.56
142.67 0.27%

FTSE 100 10161.37
23.28 0.23%

NIFTY 25128.00
-161.90 -0.64%

× Ask Your Question