IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	92.36 Sep 01,2026 EOD	92.57 Sep 01,2026 EOD
Today's Change( )	-2.87 (-3.01%)	-2.64 (-2.77%)
Open( )	96.40	95.08
Prev Close( )	95.23	95.21
Volume	23,092.00	130,691.00
Today's Range( )	96.40 - 90.58	95.94 - 91.01
52-Week Range( )	136.45 - 63.11	136.00 - 65.00
Buy (Size)	N.A	92.57(×64)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2015
Registered Office	Thergaon,Chinchwad, Pune, Maharashtra-411033
Telephone	91-20-40773423
Fax	91-20-40773388
Chairman	Arun Kumar Jatia
Managing Director	NA
Company Secretary	Shrihari Shrikant Waychal
Auditor	J M Agrawal & Co
Face Value	1
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda,Hyderabad-500032

Board of Directors


Chairman & Exec. Director	Arun Kumar Jatia
Non-Exec & Non-Independent Dir	V P Leekha Surendra Kumar Bansal
Independent Non Exe. Director	Nandan S Damani V K Beswal
Executive Director	Ashok Kumar
Independent Non Exe. Director	Sanjay Kumar Singh D J Thakkar
Company Sec. & Compli. Officer	Shrihari Shrikant Waychal
Independent Non Exe. Director	Shailaja Nair
Additional Director	Anil Mittal

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	9.50	9.50	9.50	9.50	9.50	9.50
Reserves Total	659.98	573.38	482.80	387.49	333.20	301.00
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	669.48	582.88	492.30	396.99	342.70	310.50
Secured Loans	17.03	3.58	3.74	32.12	49.59	22.89
Unsecured Loans	27.88	10.89	18.15	24.68	26.94	35.07
Total Debt	44.91	14.47	21.89	56.80	76.53	57.96
Other Liabilities	47.54	52.29	50.37	51.31	48.37	47.37
Total Liabilities	761.93	649.64	564.56	505.10	467.60	415.83
APPLICATION OF FUNDS :
Gross Block	494.04	365.94	350.88	272.09	270.11	265.52
Less : Accumulated Depreciation	94.61	89.83	79.03	67.96	58.96	38.86
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	399.43	276.11	271.85	204.13	211.15	226.66
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	21.14	27.69	19.57	94.20	91.90	28.95
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	127.65	149.74	149.53	51.81	70.25	106.76
Current Assets, Loans & Advances
Inventories	134.98	129.56	146.42	166.87	121.83	80.69
Sundry Debtors	75.51	68.28	76.24	63.65	74.20	58.63
Cash and Bank Balance	25.17	37.97	7.38	13.69	8.32	11.83
Loans and Advances	136.16	59.38	42.81	29.78	19.20	17.33
Total Current Assets	371.82	295.19	272.85	273.98	223.55	168.48
Less : Current Liabilities and Provisions
Current Liabilities	120.05	86.46	122.67	93.68	102.91	102.55
Provisions	8.39	0.00	0.00	0.00	0.00	0.00
Total Current Liabilities & Provisions	128.45	86.46	122.67	93.68	102.91	102.55
Net Current Assets	243.38	208.73	150.18	180.30	120.65	65.93
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	5.22	4.72	4.75	4.67	5.24	5.91
Deferred Tax Liability	35.22	32.06	32.06	31.79	31.83	35.33
Net Deferred Tax	-30.00	-27.34	-27.31	-27.12	-26.59	-29.42
Other Assets	0.33	14.71	0.73	1.78	0.26	16.93
Total Assets	761.94	649.63	564.56	505.09	467.61	415.82
Contingent Liabilities	7.46	7.46	5.35	5.25	5.25	5.25

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	807.88	809.08	784.96	758.68	555.26	436.88
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	807.88	809.08	784.96	758.68	555.26	436.88
Other Income	21.47	20.92	13.45	8.49	5.46	8.00
Stock Adjustments	-3.04	11.96	0.25	6.45	8.52	-20.72
Total Income	826.31	841.96	798.66	773.62	569.24	424.16
EXPENDITURE :
Raw Materials	339.60	374.28	345.82	380.12	244.67	162.71
Power & Fuel Cost	120.61	119.24	109.27	113.60	77.36	59.36
Employee Cost	64.05	59.06	57.16	51.65	54.73	44.18
Other Manufacturing Expenses	105.02	97.02	97.92	95.82	83.67	58.33
Selling & Administrative Expenses	41.48	38.36	33.54	30.99	28.62	19.25
Miscellaneous Expenses	10.54	8.97	5.54	6.63	18.11	28.82
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	681.30	696.92	649.25	678.81	507.15	372.64
Operating Profit	145.02	145.04	149.43	94.79	62.09	51.52
Interest	3.36	3.21	5.13	3.82	4.94	6.38
Gross Profit	141.66	141.83	144.30	90.97	57.15	45.14
Depreciation	15.41	13.10	12.65	11.31	11.15	10.45
Profit Before Tax	126.25	128.73	131.65	79.66	46.00	34.69
Tax	29.90	32.75	33.61	19.90	14.31	5.98
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	2.76	0.21	-0.11	0.37	-2.84	-1.32
Reported Net Profit	93.59	95.76	98.14	59.40	34.53	30.03
Extraordinary Items	13.39	9.72	5.17	1.63	-8.65	-19.47
Adjusted Net Profit	80.20	86.04	92.97	57.77	43.18	49.50
Adjustment below Net Profit	-1.29	0.51	1.92	-0.36	0.52	0.51
P & L Balance brought forward	372.97	284.40	191.09	138.80	108.60	80.06
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	7.70	7.70	6.75	6.75	4.85	2.00
P & L Balance carried down	457.57	372.97	284.40	191.09	138.80	108.60
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	60.00	60.00	50.00	50.00	30.00
Dividend Per Share(Rs)	0.60	0.60	0.60	0.50	0.50	0.30
Earnings Per Share-Unit Curr	9.86	10.09	10.34	6.26	3.64	3.16
Earnings Per Share(Adj)-Unit Curr	9.86	10.09	10.34	6.26	3.64	3.16
Book Value-Unit Curr	70.51	61.39	51.85	41.81	36.09	32.70
Book Value(Adj)-Unit Curr	70.51	61.39	51.85	41.81	36.09	32.70

Quarterly Results

Quarters :

Particulars	Jun 2026 ( Cr)	Mar 2026 ( Cr)	Dec 2025 ( Cr)
Gross Sales	202.92	200.55	203.75
Other Operating Income	0.00	0.00	0.00
Other Income	15.61	-0.74	4.50
Total Income	218.53	199.81	208.25
Total Expenditure	167.34	167.04	175.53
PBIDT	51.19	32.77	32.72
Interest	1.56	1.11	0.84
PBDT	49.63	31.66	31.88
Depreciation	4.94	4.86	3.78
Tax	7.59	7.50	4.39
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	3.38	-0.42	3.00
Reported Profit After Tax	33.72	19.72	20.71
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	33.72	19.72	20.71
EPS (Unit Curr.)	3.55	2.08	2.18
EPS (Adj) (Unit Curr.)	3.55	2.08	2.18
Calculated EPS (Unit Curr.)	3.55	2.08	2.18
Calculated EPS (Adj) (Unit Curr.)	3.55	2.08	2.18
Calculated EPS (Ann.) (Unit Curr.)	14.20	8.30	8.72
Calculated EPS (Adj) (Ann.) (Unit Curr.)	14.20	8.30	8.72
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	9.50	9.50	9.50
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(%)	25.23	16.34	16.06
PBDTM(%)	24.46	15.79	15.65
PATM(%)	16.62	9.83	10.16

Financial Ratios

Particulars	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022
Debt-Equity Ratio	0.05	0.03	0.09	0.18	0.21
Long Term Debt-Equity Ratio	0.04	0.01	0.06	0.14	0.13
Current Ratio	2.27	1.96	1.80	1.76	1.25
Fixed Assets	1.88	2.26	2.52	2.80	2.07
Inventory	6.11	5.86	5.01	5.26	5.48
Debtors	11.24	11.20	11.22	11.01	8.36
Interest Cover Ratio	38.57	41.10	26.66	21.86	12.85
PBIDTM (%)	17.95	17.93	19.04	12.49	13.44
PBITM (%)	16.04	16.31	17.43	11.00	11.44
PBDTM (%)	17.53	17.53	18.38	11.99	12.55
CPM (%)	13.49	13.45	14.11	9.32	9.78
APATM (%)	11.58	11.84	12.50	7.83	7.78
ROCE (%)	18.36	21.73	25.57	17.17	14.38
RONW (%)	14.95	17.81	22.07	16.06	13.22

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Aug 2026	101.27	86.68	95.23	12.38	10.15	11.27	904.21
Jul 2026	101.00	81.48	94.90	12.28	9.50	11.24	901.08
Jun 2026	87.96	78.90	84.28	11.05	9.10	9.98	800.24
May 2026	92.24	76.50	81.26	11.88	8.58	9.62	771.56
Apr 2026	92.50	68.27	84.91	11.20	7.79	10.05	806.22
Mar 2026	81.13	63.11	65.23	9.80	6.26	7.72	619.36
Feb 2026	90.87	80.46	83.19	10.84	8.81	9.18	789.89
Jan 2026	99.71	81.05	85.22	11.11	8.51	9.40	809.16
Share Prices Of 2025
Dec 2025	109.40	91.50	95.40	13.22	9.94	10.53	905.82
Nov 2025	120.25	98.10	101.60	13.75	10.45	11.21	964.69
Oct 2025	127.00	114.60	115.70	14.36	12.42	12.77	1,098.57
Sep 2025	136.45	116.25	119.95	15.73	12.56	13.24	1,138.93
Aug 2025	148.05	118.50	132.15	16.89	12.40	14.58	1,254.76
Jul 2025	129.75	112.40	119.00	14.57	11.72	13.13	1,129.91
Jun 2025	121.25	99.55	117.15	13.82	10.43	12.93	1,112.34
May 2025	113.40	98.00	101.30	13.00	10.81	11.18	961.84
Apr 2025	124.59	96.00	109.59	13.85	10.09	12.09	1,040.56
Mar 2025	108.00	90.30	97.25	12.52	9.20	10.73	923.39
Feb 2025	139.80	100.15	102.00	14.80	10.04	10.42	968.49
Jan 2025	203.70	130.75	141.55	22.61	13.14	14.46	1,344.02

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 and Maintained by CMOTS Infotech (ISO 9001:2015 & ISO/IEC 27001:2022 Certified)

DJIA 53227.35
-353.64 -0.66%

S&P 500 7711.10
-21.66 -0.28%

HANG SENG 25329.74
-237.25 -0.93%

NIKKEI 225 66431.13
119.20 0.18%

FTSE 100 10792.77
-31.49 -0.29%

NIFTY 24055.80
-24.60 -0.10%

× Ask Your Question