IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	206.45 Dec 12,2025 EOD
Today's Change( )	2.70 (1.33%)
Open( )	205.60
Prev Close( )	203.75
Volume	94,214.00
Today's Range( )	208.70 - 204.05
52-Week Range( )	388.10 - 141.45
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1969
Registered Office	139/141 Solaris 1B Wing,1st Flr Saki Vihar Road Powai, Mumbai, Maharashtra-400072
Telephone	91-022-28471956
Fax	91-022-28471959
Chairman	Bhavna H Mehta
Managing Director	Bhavna H Mehta
Company Secretary	Bhavin P Rambhia
Auditor	Kirtane & Pandit LLP
Face Value	2
Market Lot	1
Listing	BSEBSE
Registrar	Adroit Corp. Services Pvt Ltd 19/20 Jaferbhoy Ind,1st Floor Makwana Rd,Marol Naka,Mumbai - 400 059

Board of Directors


Chairman & Managing Director	Bhavna H Mehta
Independent Non Exe. Director	Kaushal M. Mehta Madhav Manjrekar
Non Executive Director	Ramesh Kumar Narsinghbhan Sonali Mehta Rajiv Kisan Choksey Harshad Mehta
Company Sec. & Compli. Officer	Bhavin P Rambhia
Additional Director	Kush 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	7.67	6.96	6.94	6.90	9.72	9.43
Reserves Total	103.18	36.15	26.80	19.23	15.18	13.77
Equity Share Warrants	6.06	21.38	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	116.91	64.49	33.74	26.13	24.90	23.20
Secured Loans	11.99	11.67	9.65	6.57	0.45	2.94
Unsecured Loans	2.67	0.16	0.23	0.29	0.00	0.07
Total Debt	14.66	11.83	9.88	6.86	0.45	3.01
Other Liabilities	0.82	0.53	0.28	0.24	0.23	0.10
Total Liabilities	132.39	76.85	43.90	33.23	25.58	26.31
APPLICATION OF FUNDS :
Gross Block	19.98	13.83	12.24	14.25	11.76	11.44
Less : Accumulated Depreciation	7.44	6.78	5.78	6.48	5.49	4.44
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	12.54	7.05	6.46	7.77	6.27	7.00
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	72.28	0.37	0.04	0.00	0.70	0.05
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	2.10	2.10	2.10	2.10	0.00	0.00
Current Assets, Loans & Advances
Inventories	19.42	19.47	18.28	16.28	12.95	13.35
Sundry Debtors	26.49	19.32	16.45	10.44	11.27	10.08
Cash and Bank Balance	4.79	28.70	1.00	0.77	0.64	0.20
Loans and Advances	13.97	10.19	8.44	4.00	1.23	0.64
Total Current Assets	64.68	77.68	44.17	31.49	26.10	24.27
Less : Current Liabilities and Provisions
Current Liabilities	18.97	9.88	8.15	7.52	6.31	3.63
Provisions	0.46	0.66	0.46	0.18	0.34	0.19
Total Current Liabilities & Provisions	19.43	10.54	8.61	7.70	6.64	3.83
Net Current Assets	45.25	67.15	35.56	23.78	19.46	20.44
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.04	0.32	0.28	0.54	0.19	0.38
Deferred Tax Liability	0.22	0.55	0.84	1.36	1.65	2.03
Net Deferred Tax	-0.18	-0.23	-0.56	-0.82	-1.46	-1.65
Other Assets	0.40	0.39	0.29	0.40	0.60	0.45
Total Assets	132.39	76.83	43.89	33.23	25.58	26.30
Contingent Liabilities	0.43	0.88	0.91	1.03	0.42	0.42

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	86.21	66.76	57.33	42.33	30.07	33.58
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	86.21	66.76	57.33	42.33	30.07	33.58
Other Income	2.04	2.79	2.68	1.63	0.68	0.82
Stock Adjustments	-0.78	0.55	-0.51	0.92	-0.75	0.25
Total Income	87.47	70.10	59.50	44.88	30.00	34.65
EXPENDITURE :
Raw Materials	55.45	43.16	36.05	29.20	18.12	21.87
Power & Fuel Cost	0.70	0.74	0.65	0.53	0.43	0.58
Employee Cost	10.09	8.32	6.45	5.08	4.75	4.72
Other Manufacturing Expenses	1.31	0.89	0.62	1.25	0.81	1.11
Selling & Administrative Expenses	5.17	3.50	3.81	1.79	1.50	1.84
Miscellaneous Expenses	1.31	0.74	1.04	1.62	0.83	0.89
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	74.03	57.34	48.63	39.47	26.44	31.01
Operating Profit	13.43	12.76	10.88	5.41	3.55	3.63
Interest	1.44	1.25	1.04	0.64	0.58	0.84
Gross Profit	11.99	11.51	9.84	4.77	2.97	2.79
Depreciation	0.97	1.07	1.19	1.07	1.12	1.13
Profit Before Tax	11.02	10.44	8.65	3.70	1.85	1.66
Tax	2.79	2.80	2.24	1.43	0.76	0.61
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.04	-0.32	-0.28	-0.54	-0.24	-0.36
Reported Net Profit	8.28	7.96	6.68	2.82	1.33	1.42
Extraordinary Items	0.00	0.00	0.00	-0.68	0.00	0.00
Adjusted Net Profit	8.28	7.96	6.68	3.50	1.33	1.42
Adjustment below Net Profit	-0.26	-0.23	-0.23	-0.20	0.00	-0.20
P & L Balance brought forward	25.35	18.66	12.91	14.31	12.90	12.37
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	1.47	1.04	0.70	4.02	-0.08	0.70
P & L Balance carried down	31.90	25.35	18.66	12.91	14.31	12.90
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 %	20.00	20.00	15.00	10.00	0.00	0.00
Dividend Per Share(Rs)	2.00	2.00	1.50	1.00	0.00	0.00
Earnings Per Share-Unit Curr	10.79	11.44	9.63	4.08	1.93	2.07
Earnings Per Share(Adj)-Unit Curr	1.08	1.14	0.96	0.41	0.19	0.21
Book Value-Unit Curr	144.46	61.96	48.62	37.86	32.05	30.00
Book Value(Adj)-Unit Curr	14.45	6.20	4.86	3.79	3.21	3.00

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	25.64	21.01	26.46
Other Operating Income	0.00	0.00	0.00
Other Income	0.66	0.34	0.56
Total Income	26.31	21.35	27.02
Total Expenditure	21.28	18.12	23.02
PBIDT	5.02	3.23	4.00
Interest	0.36	0.36	0.39
PBDT	4.67	2.87	3.62
Depreciation	0.31	0.30	0.28
Tax	1.17	0.85	0.92
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.03	-0.02	-0.13
Reported Profit After Tax	3.15	1.74	2.55
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	3.15	1.74	2.55
EPS (Unit Curr.)	0.47	0.23	3.45
EPS (Adj) (Unit Curr.)	0.47	0.02	0.35
Calculated EPS (Unit Curr.)	0.40	2.26	3.32
Calculated EPS (Adj) (Unit Curr.)	0.40	0.23	0.33
Calculated EPS (Ann.) (Unit Curr.)	1.58	9.06	13.29
Calculated EPS (Adj) (Ann.) (Unit Curr.)	1.58	0.91	1.33
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	15.91	7.67	7.67
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	10.00	10.00
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(%)	19.58	15.37	15.12
PBDTM(%)	18.21	13.66	13.68
PATM(%)	12.29	8.28	9.64

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.15	0.22	0.28	0.14	0.07
Long Term Debt-Equity Ratio	0.01	0.00	0.01	0.00	0.00
Current Ratio	2.61	2.92	2.20	2.39	2.89
Fixed Assets	5.10	5.12	4.33	3.25	2.59
Inventory	4.43	3.54	3.32	2.90	2.29
Debtors	3.76	3.73	4.26	3.90	2.82
Interest Cover Ratio	8.65	9.35	9.32	8.48	4.19
PBIDTM (%)	15.58	19.11	18.98	15.36	11.81
PBITM (%)	14.45	17.51	16.90	12.83	8.08
PBDTM (%)	13.91	17.24	17.16	13.84	9.88
CPM (%)	10.73	13.53	13.73	10.80	8.15
APATM (%)	9.60	11.92	11.65	8.27	4.42
ROCE (%)	11.91	19.37	25.13	18.47	9.37
RONW (%)	9.13	16.21	22.32	14.53	6.23

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	288.40	183.55	212.65	289.56	167.80	204.36	1,692.11
Oct 2025	365.95	274.70	288.40	360.65	251.02	277.16	2,294.87
Sep 2025	388.10	222.50	354.70	404.61	205.19	340.87	2,822.43
Aug 2025	263.50	204.20	232.95	254.69	175.50	215.89	1,787.59
Jul 2025	299.00	243.80	243.80	265.73	225.95	225.95	1,870.85
Jun 2025	313.20	228.10	273.17	313.83	203.69	253.16	2,096.19
May 2025	244.50	173.28	225.46	244.01	147.55	208.95	1,730.12
Apr 2025	261.20	187.79	191.05	255.23	171.07	177.06	1,466.07
Mar 2025	241.56	141.45	234.43	241.90	118.65	217.26	1,798.95
Feb 2025	278.50	160.10	171.63	273.69	143.85	165.46	1,317.04
Jan 2025	341.00	266.82	273.86	336.14	244.37	264.01	2,101.49
Share Prices Of 2024
Dec 2024	336.00	247.81	287.52	327.38	216.14	277.17	2,206.31
Nov 2024	372.50	282.50	296.24	356.36	250.82	285.59	2,273.26
Oct 2024	436.10	310.11	360.13	418.75	260.65	332.86	2,649.53
Sep 2024	487.86	221.02	398.37	498.38	191.01	368.20	2,930.87
Aug 2024	261.40	182.00	240.24	252.45	157.55	209.97	1,671.37
Jul 2024	200.87	169.19	200.87	175.56	141.25	175.56	1,397.47
Jun 2024	210.00	153.60	188.54	196.04	125.72	164.79	1,311.72
May 2024	214.97	153.33	169.80	203.84	121.25	148.41	1,181.30
Apr 2024	231.00	88.30	198.64	223.06	70.98	173.62	1,381.99

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
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 & NSDL: 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 48475.79
-249.23 -0.51%

S&P 500 6848.05
-73.95 -1.07%

HANG SENG 25976.80
446.28 1.75%

NIKKEI 225 50843.93
695.11 1.39%

FTSE 100 9668.36
-34.80 -0.36%

NIFTY 26046.95
148.40 0.57%

× Ask Your Question