IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	814.65 Oct 01,2026 EOD	814.05 Oct 01,2026 EOD
Today's Change( )	-26.60 (-3.16%)	-25.05 (-2.99%)
Open( )	824.00	825.00
Prev Close( )	841.25	839.10
Volume	79,894.00	557,879.00
Today's Range( )	829.15 - 792.05	829.00 - 792.60
52-Week Range( )	915.95 - 600.50	914.90 - 601.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	814.05(×891)

Company Background


Incorporation Year	1992
Registered Office	Plot No A-17/2/3,TTC Indl Area Khairne MIDC, Navi Mumbai, Maharashtra-400710
Telephone	+91 22 6195 2500
Fax	NA
Chairman	Nishith Rajnikant Shah
Managing Director	Gaurang Natwarlal Parikh
Company Secretary	KIRAN RAMKRIPAL AGRAWAL
Auditor	S V Shanbhag & Co/CNK & Associates LLP
Face Value	2
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda,Hyderabad-500032

Board of Directors


Chairman / Executive Director / WTD	Nishith Rajnikant Shah
Executive Director & MD	Gaurang Natwarlal Parikh
Joint MD & Executive Director	Dhaval Nalin Parikh
ED / WTD - Strategy & BD	Pankil Nishit Dharia
ED / WTD - Ehs. Governance & Business Process	Rakesh Shivaji Jadhav
Independent Non Exe. Director	Lakshmi Kantam AJAY MOTILAL JAIN Srinivasan Subramanian RAMAKRISHNAN GOPALKRISHNAN Narayanan Pulukhool Nair
Company Sec. & Compli. Officer	KIRAN RAMKRIPAL AGRAWAL

Balance Sheet

Particulars (Sources Of Funds)	Mar 2026 ( Cr)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Share Capital	11.60	11.60	11.60	11.60	11.60	2.90
Reserves Total	436.91	355.87	314.25	297.62	250.51	177.31
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	448.51	367.47	325.85	309.22	262.11	180.21
Secured Loans	110.06	101.05	82.07	185.63	161.85	139.06
Unsecured Loans	0.48	0.53	0.58	0.00	0.00	23.18
Total Debt	110.54	101.58	82.65	185.63	161.85	162.24
Other Liabilities	9.62	7.56	0.62	1.02	1.03	0.48
Total Liabilities	568.67	476.61	409.12	495.87	424.99	342.93
APPLICATION OF FUNDS :
Gross Block	427.54	418.17	395.18	339.50	322.33	279.13
Less : Accumulated Depreciation	113.43	92.09	68.85	48.47	29.56	12.61
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	314.11	326.08	326.33	291.03	292.77	266.52
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	47.08	21.22	21.67	59.69	24.66	20.19
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.00	0.00	0.05	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	153.24	151.70	99.83	132.08	136.12	81.08
Sundry Debtors	278.69	197.27	160.34	167.86	173.58	145.86
Cash and Bank Balance	24.20	16.73	10.04	21.24	34.36	6.56
Loans and Advances	18.08	7.28	5.32	14.05	12.07	25.30
Total Current Assets	474.21	372.98	275.53	335.23	356.13	258.80
Less : Current Liabilities and Provisions
Current Liabilities	242.37	217.29	189.09	175.15	232.60	185.48
Provisions	2.23	3.75	2.41	3.13	2.63	3.23
Total Current Liabilities & Provisions	244.60	221.04	191.50	178.28	235.23	188.71
Net Current Assets	229.61	151.94	84.03	156.95	120.90	70.09
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	3.77	3.58	1.11	23.40	26.42	0.00
Deferred Tax Liability	29.77	29.02	26.87	37.50	43.45	18.07
Net Deferred Tax	-26.00	-25.44	-25.76	-14.10	-17.03	-18.07
Other Assets	3.87	2.82	2.80	2.29	3.69	4.21
Total Assets	568.67	476.61	409.11	495.87	424.99	342.94
Contingent Liabilities	92.73	43.21	62.64	5.32	6.48	2.50

Profit and Loss

Particulars(INCOME)	Mar 2026 ( Cr)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Sales Turnover	1232.59	1012.49	876.57	930.08	895.83	592.48
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1232.59	1012.49	876.57	930.08	895.83	592.48
Other Income	5.25	3.09	11.00	2.50	7.38	9.65
Stock Adjustments	9.65	17.56	6.07	-6.26	10.67	22.74
Total Income	1247.49	1033.14	893.64	926.32	913.88	624.87
EXPENDITURE :
Raw Materials	840.60	720.38	635.30	641.91	597.23	460.61
Power & Fuel Cost	59.73	54.72	50.35	71.30	61.79	32.97
Employee Cost	50.37	41.70	32.83	30.04	31.05	18.86
Other Manufacturing Expenses	87.83	69.46	61.41	17.09	10.30	8.82
Selling & Administrative Expenses	58.14	49.70	38.97	13.97	11.21	6.61
Miscellaneous Expenses	6.26	6.38	8.99	62.57	62.20	38.83
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1102.92	942.34	827.86	836.87	773.78	566.70
Operating Profit	144.58	90.82	65.77	89.46	140.09	58.18
Interest	7.98	8.25	10.89	12.03	11.97	11.69
Gross Profit	136.60	82.57	54.88	77.43	128.12	46.49
Depreciation	24.70	23.28	21.36	19.16	17.06	12.70
Profit Before Tax	111.90	59.29	33.52	58.27	111.06	33.79
Tax	28.11	15.96	8.04	12.85	25.01	5.05
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.67	-0.24	7.34	-3.17	3.44	3.66
Reported Net Profit	83.12	43.57	18.14	48.59	82.61	25.09
Extraordinary Items	-0.80	-0.03	-3.93	0.11	-0.12	-0.44
Adjusted Net Profit	83.92	43.60	22.07	48.48	82.73	25.53
Adjustment below Net Profit	-0.35	-0.21	0.23	0.26	-0.28	-0.23
P & L Balance brought forward	355.87	314.25	297.62	250.51	168.61	145.81
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	1.74	1.74	1.74	1.74	0.44	0.03
P & L Balance carried down	436.91	355.87	314.25	297.62	250.51	170.63
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 %	60.00	15.00	15.00	0.00	0.00	15.00
Dividend Per Share(Rs)	1.20	0.30	0.30	0.00	0.00	1.50
Earnings Per Share-Unit Curr	14.33	7.51	3.13	8.38	14.24	86.50
Earnings Per Share(Adj)-Unit Curr	14.33	7.51	3.13	8.38	14.24	86.50
Book Value-Unit Curr	77.33	63.36	56.18	53.31	45.19	621.43
Book Value(Adj)-Unit Curr	77.33	63.36	56.18	53.31	45.19	621.43

Quarterly Results

Quarters :

Particulars	Jun 2026 ( Cr)	Mar 2026 ( Cr)	Jun 2025 ( Cr)
Gross Sales	433.65	334.91	319.56
Other Operating Income	0.00	0.00	0.00
Other Income	1.71	2.27	0.88
Total Income	435.36	337.18	320.44
Total Expenditure	343.37	302.61	278.96
PBIDT	91.99	34.57	41.48
Interest	1.82	1.57	2.68
PBDT	90.17	33.00	38.80
Depreciation	6.61	6.40	6.02
Tax	22.16	6.79	7.66
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.38	-0.05	0.79
Reported Profit After Tax	61.02	19.86	24.34
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	61.02	19.86	24.34
EPS (Unit Curr.)	10.52	3.42	4.20
EPS (Adj) (Unit Curr.)	10.52	3.42	4.20
Calculated EPS (Unit Curr.)	10.52	3.42	4.20
Calculated EPS (Adj) (Unit Curr.)	10.52	3.42	4.20
Calculated EPS (Ann.) (Unit Curr.)	42.08	13.70	16.78
Calculated EPS (Adj) (Ann.) (Unit Curr.)	42.08	13.70	16.78
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	11.60	11.60	11.60
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	2.00	2.00
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(%)	21.21	10.32	12.98
PBDTM(%)	20.79	9.85	12.14
PATM(%)	14.07	5.93	7.62

Financial Ratios

Particulars	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022
Debt-Equity Ratio	0.26	0.27	0.42	0.61	0.73
Long Term Debt-Equity Ratio	0.11	0.13	0.16	0.21	0.27
Current Ratio	1.32	1.16	1.06	1.03	0.93
Fixed Assets	2.91	2.49	2.39	2.81	2.98
Inventory	8.08	8.05	7.56	6.94	8.25
Debtors	5.18	5.66	5.34	5.45	5.61
Interest Cover Ratio	15.02	8.19	4.74	5.84	10.28
PBIDTM (%)	11.73	8.97	8.33	9.62	15.64
PBITM (%)	9.73	6.67	5.89	7.56	13.73
PBDTM (%)	11.08	8.16	7.09	8.33	14.30
CPM (%)	8.75	6.60	4.95	7.28	11.13
APATM (%)	6.74	4.30	2.52	5.22	9.22
ROCE (%)	22.94	15.25	11.42	15.27	32.04
RONW (%)	20.37	12.57	6.95	17.01	37.35

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Sep 2026	915.95	600.50	841.25	70.33	37.84	59.33	4,978.81

IMSL APPS

Company

Market Board

Important Links

Authorised Person Details
Branch Details
Account Opening Process
Investor Complaints Redressal Process
Online Grievance Redressal (ODR)
ODR Circular
SCORES
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

KYC is one time exercise while dealing in securities markets - once KYC is done through a SEBI registered intermediary (broker, DP, Mutual Fund etc.), you need not undergo the same process again when you approach another intermediary.

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

DJIA 50952.25
25.20 0.05%

S&P 500 7687.74
15.20 0.20%

HANG SENG 24613.10
89.52 0.37%

NIKKEI 225 68949.71
2195.99 3.29%

FTSE 100 10432.22
-173.78 -1.64%

NIFTY 22421.95
-198.50 -0.88%

× Ask Your Question