IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	379.45 Mar 25,2026 EOD
Today's Change( )	30.65 (8.79%)
Open( )	353.95
Prev Close( )	348.80
Volume	124,904.00
Today's Range( )	383.45 - 350.30
52-Week Range( )	617.50 - 336.20
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1991
Registered Office	13 Laxmanrao Kirloskar Road,Khadki, Pune, Maharashtra-411003
Telephone	91-20-66084664
Fax	91-20-25813208
Chairman	Rahul C Kirloskar
Managing Director	NA
Company Secretary	Mayuresh Gharpure
Auditor	Kirtane & Pandit LLP/P G Bhagwat LLP
Face Value	5
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Link Intime India Pvt Ltd BNo 202 Akshay Compl,Off Dhole Patil Road,Near Ganesh Mandir ,Pune-411001

Board of Directors


Chairman & Non Executive Dir.	Rahul Kirloskar
Non Independent Executive Director / MD	R V Gumaste
Executive Director (Fin) & CFO	R. S. Srivatsan
Executive Director (Operation)	Nishikant Ektare
Independent Non Exe. Director	Venkataramani S. Vijay Varma Pravir Vohra Shalini Sarin M S Srinivasan Pattanasetty Rajashekar Sourirajan Rajagopalan
Non-Exec & Non-Independent Dir	Aditi Atul Kirloskar
Company Sec. & Compli. Officer	Mayuresh Gharpure
Non Executive Director	Aman Rahul Kirloskar

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	82.31	69.66	69.48	69.36	69.17	68.91
Reserves Total	3384.23	3157.01	2922.74	1266.71	930.07	653.00
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.14	12.79	12.61	0.12	0.13	0.07
Total Shareholders Funds	3466.68	3239.46	3004.83	1336.19	999.37	721.98
Secured Loans	65.00	192.00	133.55	40.00	58.00	83.00
Unsecured Loans	1213.27	1031.51	835.47	1152.58	233.77	228.24
Total Debt	1278.27	1223.51	969.02	1192.58	291.77	311.24
Other Liabilities	12.32	13.08	10.45	3.22	3.55	2.85
Total Liabilities	4757.27	4476.05	3984.30	2531.99	1294.69	1036.07
APPLICATION OF FUNDS :
Gross Block	5731.44	5200.31	4886.10	1841.05	1627.75	1395.01
Less : Accumulated Depreciation	2322.41	2097.22	1896.42	680.70	615.93	540.90
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	3409.03	3103.09	2989.68	1160.35	1011.82	854.11
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	291.71	487.11	205.49	218.88	162.22	143.75
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	9.95	10.14	57.82	489.13	0.55	0.50
Current Assets, Loans & Advances
Inventories	1126.71	1026.82	1071.84	550.42	284.38	236.44
Sundry Debtors	1039.92	896.57	837.30	538.75	360.72	292.59
Cash and Bank Balance	68.52	44.53	61.03	269.09	16.03	11.04
Loans and Advances	141.67	120.28	146.60	257.98	61.62	59.03
Total Current Assets	2376.82	2088.20	2116.77	1616.24	722.75	599.10
Less : Current Liabilities and Provisions
Current Liabilities	1315.74	1163.77	1246.84	958.94	540.87	461.59
Provisions	35.83	22.51	34.11	8.87	8.57	7.32
Total Current Liabilities & Provisions	1351.57	1186.28	1280.95	967.81	549.44	468.91
Net Current Assets	1025.25	901.92	835.82	648.43	173.31	130.19
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.00	0.00	0.00	5.40	5.57	6.11
Deferred Tax Liability	244.73	229.26	206.29	103.14	94.01	120.39
Net Deferred Tax	-244.73	-229.26	-206.29	-97.74	-88.44	-114.28
Other Assets	266.06	203.05	101.78	112.94	35.23	21.80
Total Assets	4757.27	4476.05	3984.30	2531.99	1294.69	1036.07
Contingent Liabilities	544.14	397.54	197.21	43.07	37.77	40.73

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	6566.26	6133.90	6398.57	3614.97	2038.08	1849.66
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	6566.26	6133.90	6398.57	3614.97	2038.08	1849.66
Other Income	62.34	17.60	51.78	11.29	2.83	15.64
Stock Adjustments	48.93	19.46	18.70	29.71	-3.45	-1.67
Total Income	6677.53	6170.96	6469.05	3655.97	2037.46	1863.63
EXPENDITURE :
Raw Materials	3782.17	3389.37	3708.24	2225.49	1048.79	1131.40
Power & Fuel Cost	526.73	535.87	544.52	98.93	81.11	109.32
Employee Cost	352.37	331.26	311.58	133.39	106.62	96.40
Other Manufacturing Expenses	860.66	729.68	692.69	353.91	234.99	194.54
Selling & Administrative Expenses	278.27	245.39	231.52	160.66	83.60	80.93
Miscellaneous Expenses	57.05	110.79	96.94	25.18	18.02	20.09
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	5857.25	5342.36	5585.49	2997.56	1573.13	1632.68
Operating Profit	820.28	828.60	883.56	658.41	464.33	230.95
Interest	144.44	120.14	95.02	27.86	25.16	17.26
Gross Profit	675.84	708.46	788.54	630.55	439.17	213.69
Depreciation	243.70	231.63	169.28	87.86	75.98	57.51
Profit Before Tax	432.14	476.83	619.26	542.69	363.19	156.18
Tax	95.79	130.25	162.46	128.32	87.49	28.59
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	19.07	25.00	17.09	8.27	-26.41	15.22
Reported Net Profit	317.28	321.58	439.71	406.10	302.11	112.37
Extraordinary Items	-4.06	-37.39	-0.20	3.85	0.15	-0.49
Adjusted Net Profit	321.34	358.97	439.91	402.25	301.96	112.86
Adjustment below Net Profit	-10.58	-6.14	2.26	0.51	-0.86	-4.08
P & L Balance brought forward	1495.36	1275.61	915.04	659.65	390.92	334.63
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	94.41	95.69	81.40	81.17	32.52	52.00
P & L Balance carried down	1707.65	1495.36	1275.61	985.09	659.65	390.92
Dividend	49.38	49.12	34.73	34.67	27.67	27.56
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	110.00	110.00	110.00	110.00	100.00	40.00
Dividend Per Share(Rs)	5.50	5.50	5.50	5.50	5.00	2.00
Earnings Per Share-Unit Curr	19.27	23.08	31.64	29.27	21.84	8.15
Earnings Per Share(Adj)-Unit Curr	19.27	23.08	31.64	29.27	21.84	8.15
Book Value-Unit Curr	210.58	231.60	215.33	96.31	72.23	52.38
Book Value(Adj)-Unit Curr	210.58	231.60	215.33	96.31	72.23	52.38

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	1589.88	1728.00	1685.05
Other Operating Income	0.00	0.00	0.00
Other Income	9.65	8.83	12.47
Total Income	1599.53	1736.83	1697.52
Total Expenditure	1424.73	1514.45	1471.17
PBIDT	174.80	222.38	226.35
Interest	28.84	32.59	34.00
PBDT	145.96	189.79	192.35
Depreciation	64.54	63.86	61.96
Tax	23.01	28.51	29.88
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.91	5.08	4.74
Reported Profit After Tax	57.50	92.34	95.77
Extra-ordinary Items	-12.41	0.00	0.00
Adjusted Profit After Extra-ordinary item	69.91	92.34	95.77
EPS (Unit Curr.)	3.49	5.60	5.82
EPS (Adj) (Unit Curr.)	3.49	5.60	5.82
Calculated EPS (Unit Curr.)	3.49	5.61	5.82
Calculated EPS (Adj) (Unit Curr.)	3.49	5.61	5.82
Calculated EPS (Ann.) (Unit Curr.)	13.95	22.42	23.27
Calculated EPS (Adj) (Ann.) (Unit Curr.)	13.95	22.42	23.27
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	60.00	0.00	0.00
Equity	82.43	82.37	82.31
Reserve & Surplus	0.00	3537.35	0.00
Face Value	5.00	5.00	5.00
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(%)	10.99	12.87	13.43
PBDTM(%)	9.18	10.98	11.42
PATM(%)	3.62	5.34	5.68

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.37	0.35	0.50	0.64	0.35
Long Term Debt-Equity Ratio	0.14	0.14	0.19	0.25	0.17
Current Ratio	0.98	1.00	0.96	0.90	0.86
Fixed Assets	1.20	1.22	1.90	2.08	1.35
Inventory	6.10	5.85	7.89	8.66	7.83
Debtors	6.78	7.08	9.30	8.04	6.24
Interest Cover Ratio	3.99	5.43	7.52	20.48	15.44
PBIDTM (%)	12.49	14.41	13.81	18.21	22.78
PBITM (%)	8.78	10.64	11.16	15.78	19.05
PBDTM (%)	10.29	12.45	12.32	17.44	21.55
CPM (%)	8.54	9.63	9.52	13.66	18.55
APATM (%)	4.83	5.85	6.87	11.23	14.82
ROCE (%)	12.49	15.42	21.92	29.82	33.32
RONW (%)	9.46	11.50	20.26	34.78	35.10

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Feb 2026	469.00	394.00	397.05	25.06	19.60	20.37	6,546.80
Jan 2026	514.90	439.60	447.80	27.04	22.18	22.98	7,383.60
Share Prices Of 2025
Dec 2025	509.80	430.55	481.05	27.35	21.73	24.68	7,930.37
Nov 2025	525.90	451.50	494.05	27.36	22.84	25.35	8,144.68
Oct 2025	546.60	489.80	517.00	29.29	24.38	26.50	8,517.01
Sep 2025	565.85	516.05	533.70	29.43	26.00	27.36	8,792.12
Aug 2025	607.95	535.30	549.55	32.24	26.72	28.16	9,048.42
Jul 2025	617.50	556.00	608.65	32.10	28.17	31.19	10,021.51
Jun 2025	603.00	542.60	580.00	31.26	27.52	29.71	9,548.20
May 2025	584.00	423.00	577.90	30.23	21.13	29.61	9,513.63
Apr 2025	485.00	431.20	458.95	25.59	20.42	23.51	7,555.11
Mar 2025	525.00	433.75	470.15	27.77	21.22	24.09	7,739.48
Feb 2025	580.50	439.50	455.10	27.85	19.46	20.87	7,491.39
Jan 2025	658.95	555.00	569.10	30.68	25.05	26.09	9,366.35
Share Prices Of 2024
Dec 2024	699.75	590.60	639.45	33.49	26.35	29.32	10,524.18
Nov 2024	673.80	576.00	599.60	31.13	25.91	27.49	9,866.98
Oct 2024	700.05	550.55	626.65	32.46	24.04	28.72	10,308.99
Sep 2024	730.00	665.00	669.55	34.72	30.27	30.68	11,014.74
Aug 2024	778.75	665.55	687.55	31.22	30.17	31.48	11,301.08
Jul 2024	830.00	688.90	753.50	33.63	25.62	29.27	10,508.55

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 46146.75
-82.73 -0.18%

S&P 500 6578.03
-23.97 -0.36%

HANG SENG 25335.96
272.24 1.09%

NIKKEI 225 53715.15
1462.87 2.80%

FTSE 100 10078.37
113.21 1.14%

NIFTY 23306.45
394.05 1.72%

× Ask Your Question