IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	158.40 Jan 14,2026 15:14:00	157.70 Jan 14,2026 15:09:54
Today's Change( )	2.40 (1.54%)	-0.08 (-0.05%)
Open( )	160.00	159.99
Prev Close( )	156.00	157.78
Volume	1,873.00	14,733.00
Today's Range( )	163.20 - 158.40	162.92 - 157.00
52-Week Range( )	249.05 - 155.00	253.98 - 153.35
Buy (Size)	157.55(×125)	157.70(×30)
Sell (Size)	158.85(×100)	158.98(×32)

Company Background


Incorporation Year	1991
Registered Office	Fortune Terraces 10th Floor,A-Wing New Link Road Andheri-W, Mumbai, Maharashtra-400053
Telephone	91-22-67205200
Fax	91-22-26736808
Chairman	Satyanarayan G Kabra
Managing Director	Satyanarayan G Kabra
Company Secretary	Himanshu Mhatre
Auditor	Kirtane & Pandit LLP
Face Value	5
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Sharex Dynamic (India) Pvt Ltd C-101 247 Park ,L B S Marg ,Vikhroli West ,Mumbai - 400083

Board of Directors


Non Executive Director	Shreevallabh G Kabra
Chairman & Managing Director	Satyanarayan G Kabra
Company Sec. & Compli. Officer	Himanshu Mhatre
Independent Director	B L Bagra
Vice Chairman & Managing Director	Varun S Kabra
Non Executive Director	Jyoti V Kabra
Independent Director	Rahul R Rathi Meena S. Agrawal DHARMENDRA KANTILAL GANDHI Surendra Shriram Gupta

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	12.99	12.99	12.99	12.99	12.99	12.99
Reserves Total	414.56	392.42	382.00	368.48	317.11	267.90
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	427.55	405.41	394.99	381.47	330.10	280.89
Secured Loans	0.00	0.98	0.00	33.56	31.91	40.36
Unsecured Loans	4.79	6.83	8.71	11.23	0.00	8.00
Total Debt	4.79	7.81	8.71	44.79	31.91	48.36
Other Liabilities	14.18	12.18	13.67	17.34	19.26	20.53
Total Liabilities	446.52	425.40	417.37	443.60	381.27	349.78
APPLICATION OF FUNDS :
Gross Block	282.18	273.61	268.47	268.69	243.41	228.92
Less : Accumulated Depreciation	111.76	97.82	87.74	79.37	64.05	48.68
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	170.42	175.79	180.73	189.32	179.36	180.24
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	2.56	1.25	0.21	2.47	9.00	2.63
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	56.44	70.68	67.22	50.77	21.96	3.90
Current Assets, Loans & Advances
Inventories	139.23	125.70	121.63	135.92	123.98	98.59
Sundry Debtors	111.29	87.99	91.12	119.34	93.58	101.12
Cash and Bank Balance	5.55	3.07	2.50	1.67	2.90	1.23
Loans and Advances	17.41	14.16	17.44	15.09	18.48	17.63
Total Current Assets	273.47	230.91	232.69	272.02	238.94	218.57
Less : Current Liabilities and Provisions
Current Liabilities	46.89	41.84	50.49	56.98	58.51	46.15
Provisions	1.41	2.37	1.63	1.88	0.91	1.46
Total Current Liabilities & Provisions	48.30	44.22	52.12	58.86	59.42	47.61
Net Current Assets	225.17	186.69	180.58	213.16	179.53	170.96
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	1.64	1.22	1.36	1.80	2.20	2.24
Deferred Tax Liability	13.70	14.09	16.31	17.23	14.31	13.73
Net Deferred Tax	-12.06	-12.87	-14.95	-15.43	-12.11	-11.49
Other Assets	3.99	3.86	3.60	3.31	3.53	3.54
Total Assets	446.52	425.40	417.38	443.60	381.27	349.79
Contingent Liabilities	39.43	13.58	13.51	13.78	13.93	13.93

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	780.45	802.16	768.52	717.63	577.33	605.87
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	780.45	802.16	768.52	717.63	577.33	605.87
Other Income	9.43	8.18	5.21	5.94	3.51	2.62
Stock Adjustments	0.09	-2.00	-4.32	4.43	-8.88	8.40
Total Income	789.97	808.34	769.41	728.00	571.96	616.89
EXPENDITURE :
Raw Materials	575.87	598.64	582.92	539.12	384.60	430.88
Power & Fuel Cost	24.51	26.37	23.44	18.65	16.14	15.84
Employee Cost	42.28	38.69	36.37	34.42	31.33	30.73
Other Manufacturing Expenses	28.71	27.00	23.59	21.43	18.39	12.82
Selling & Administrative Expenses	51.55	51.65	45.21	41.13	43.71	49.12
Miscellaneous Expenses	5.65	3.26	2.84	5.08	5.71	7.44
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	728.57	745.61	714.37	659.83	499.88	546.83
Operating Profit	61.41	62.73	55.04	68.17	72.09	70.07
Interest	1.27	1.17	2.12	3.10	3.02	1.48
Gross Profit	60.14	61.56	52.92	65.07	69.07	68.59
Depreciation	15.22	15.40	16.43	16.09	15.87	17.05
Profit Before Tax	44.92	46.16	36.49	48.98	53.20	51.54
Tax	12.23	12.00	9.76	12.73	15.46	13.83
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.75	-0.36	-0.13	-0.46	0.38	0.54
Reported Net Profit	33.44	34.53	26.85	36.70	37.35	37.18
Extraordinary Items	1.86	1.48	0.37	-0.09	0.04	0.00
Adjusted Net Profit	31.58	33.05	26.48	36.79	37.31	37.18
Adjustment below Net Profit	-0.11	0.22	0.17	-0.05	0.71	-1.03
P & L Balance brought forward	333.12	308.78	292.16	265.90	227.84	212.06
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	11.05	10.40	10.40	10.40	0.00	20.37
P & L Balance carried down	355.42	333.12	308.78	292.16	265.90	227.84
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 %	50.00	85.00	80.00	80.00	80.00	75.00
Dividend Per Share(Rs)	2.50	4.25	4.00	4.00	4.00	3.75
Earnings Per Share-Unit Curr	12.87	13.28	10.33	14.12	14.37	14.30
Earnings Per Share(Adj)-Unit Curr	12.87	13.28	10.33	14.12	14.37	14.30
Book Value-Unit Curr	164.51	155.99	151.99	146.78	127.02	108.08
Book Value(Adj)-Unit Curr	164.51	155.99	151.99	146.78	127.02	108.08

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	192.61	199.63	199.16
Other Operating Income	0.00	0.00	0.00
Other Income	3.51	2.52	2.41
Total Income	196.11	202.15	201.57
Total Expenditure	181.74	186.15	184.71
PBIDT	14.37	16.00	16.86
Interest	0.55	0.27	0.28
PBDT	13.82	15.73	16.58
Depreciation	3.81	3.84	3.79
Tax	2.74	3.14	3.40
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.17	-0.17	-0.19
Reported Profit After Tax	7.44	8.92	9.57
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	7.44	8.92	9.57
EPS (Unit Curr.)	2.86	3.43	3.68
EPS (Adj) (Unit Curr.)	2.86	3.43	3.68
Calculated EPS (Unit Curr.)	2.86	3.43	3.68
Calculated EPS (Adj) (Unit Curr.)	2.86	3.43	3.68
Calculated EPS (Ann.) (Unit Curr.)	11.44	13.73	14.73
Calculated EPS (Adj) (Ann.) (Unit Curr.)	11.44	13.73	14.73
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	12.99	12.99	12.99
Reserve & Surplus	422.42	0.00	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(%)	7.46	8.01	8.47
PBDTM(%)	7.18	7.88	8.32
PATM(%)	3.86	4.47	4.81

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.02	0.02	0.07	0.11	0.13
Long Term Debt-Equity Ratio	0.01	0.01	0.02	0.02	0.02
Current Ratio	4.03	3.54	2.82	2.39	2.24
Fixed Assets	2.81	2.96	2.86	2.80	2.44
Inventory	5.89	6.49	5.97	5.52	5.19
Debtors	7.83	8.96	7.30	6.74	5.93
Interest Cover Ratio	36.37	40.46	18.21	16.80	18.62
PBIDTM (%)	7.87	7.82	7.16	9.50	12.49
PBITM (%)	5.92	5.90	5.02	7.26	9.74
PBDTM (%)	7.71	7.67	6.89	9.07	11.96
CPM (%)	6.23	6.22	5.63	7.36	9.22
APATM (%)	4.28	4.30	3.49	5.11	6.47
ROCE (%)	10.60	11.23	8.97	12.63	15.38
RONW (%)	8.03	8.63	6.92	10.32	12.23

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Dec 2025	169.60	158.00	163.70	14.25	12.94	13.47	425.44
Nov 2025	181.45	162.00	169.60	15.12	13.17	13.96	440.78
Oct 2025	193.00	176.05	181.35	16.80	14.40	14.92	471.31
Sep 2025	203.00	180.30	183.00	17.44	14.70	15.06	475.60
Aug 2025	197.95	183.00	188.15	17.14	14.56	15.48	488.99
Jul 2025	217.65	184.40	188.55	18.11	14.84	15.52	490.03
Jun 2025	232.00	201.05	211.10	20.15	16.26	17.37	548.63
May 2025	227.25	175.65	216.30	19.65	14.26	17.80	562.15
Apr 2025	200.40	169.30	184.35	16.61	13.72	15.17	479.11
Mar 2025	208.00	178.30	180.50	18.01	14.49	14.85	469.11
Feb 2025	234.00	188.20	190.20	18.81	14.64	14.96	494.31
Jan 2025	263.90	202.00	228.60	21.23	14.69	17.98	594.11
Share Prices Of 2024
Dec 2024	289.85	236.00	243.85	24.29	17.96	19.18	633.75
Nov 2024	265.00	231.20	249.95	20.92	17.74	19.66	649.60
Oct 2024	313.00	241.90	249.15	26.22	18.24	19.59	647.52
Sep 2024	398.65	300.00	306.00	33.54	23.13	24.06	795.27
Aug 2024	366.00	284.55	360.25	29.24	21.77	28.33	936.26
Jul 2024	339.85	265.65	317.95	29.74	20.47	25.00	826.33
Jun 2024	280.00	234.15	269.05	22.44	18.37	21.16	699.24
May 2024	290.45	249.35	250.95	24.14	19.42	19.73	652.20

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 49217.50
-393.71 -0.79%

S&P 500 6985.04
-13.23 -0.19%

HANG SENG 26999.82
151.34 0.56%

NIKKEI 225 54313.68
764.52 1.43%

FTSE 100 10138.60
-2.10 -0.02%

NIFTY 25684.95
-47.35 -0.18%

× Ask Your Question