IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	320.65 Dec 26,2025 EOD	320.45 Dec 26,2025 EOD
Today's Change( )	1.05 (0.33%)	1.40 (0.44%)
Open( )	319.80	320.40
Prev Close( )	319.60	319.05
Volume	7,532.00	96,185.00
Today's Range( )	329.00 - 318.05	327.80 - 318.00
52-Week Range( )	393.43 - 228.40	392.98 - 228.30
Buy (Size)	N.A	320.45(×52)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1992
Registered Office	Ram Ratna House,Oasis Complex P B Marg, Mumbai, Maharashtra-400013
Telephone	91-22-24924144/24949009
Fax	91-22-24910819
Chairman	Tribhuvanprasad Kabra
Managing Director	Mahendra Kumar Kabra
Company Secretary	NA
Auditor	Bhagwagar Dalal & Doshi
Face Value	5
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Datamatics Business Solut. Ltd Plot No. B-5 Part B ,Cross Lane MIDC ,Andheri (East) ,Mumbai - 400093

Board of Directors


Chairman & Non Executive Dir.	Tribhuvanprasad Kabra
ED / MD / Promoter	Mahendra Kumar Kabra
ED / Joint MD / CFO / President / Promoter	HEMANT MAHENDRAKUMAR KABRA
Independent Non Exe. Director	Ramesh D Chandak Payal Agarwal Ankit Kedia Ashok Kumar Goel
Non-Exec & Non-Independent Dir	Hitesh Laxmichand Vaghela
Independent Non Exe. Director	SUMEET MAHENDRAKUMAR KABRA Sanjay Agarwal

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	22.02	22.00	22.00	11.00	11.00	11.00
Reserves Total	467.89	412.08	282.07	253.99	186.42	166.23
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	489.91	434.08	304.07	264.99	197.42	177.23
Secured Loans	232.13	179.89	178.30	154.91	234.45	229.04
Unsecured Loans	53.93	45.33	13.69	49.33	74.61	10.37
Total Debt	286.06	225.22	191.99	204.24	309.06	239.41
Other Liabilities	12.36	2.46	1.37	1.33	1.07	1.86
Total Liabilities	788.33	661.76	497.43	470.56	507.55	418.50
APPLICATION OF FUNDS :
Gross Block	494.11	301.45	205.31	199.59	196.06	189.88
Less : Accumulated Depreciation	128.73	110.29	96.55	81.51	65.72	50.08
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	365.38	191.16	108.76	118.08	130.34	139.80
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	113.50	26.59	0.31	2.44	0.00	0.14
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	56.90	64.34	95.71	76.93	49.20	36.58
Current Assets, Loans & Advances
Inventories	221.72	186.48	142.94	93.14	112.68	78.57
Sundry Debtors	369.20	319.20	305.84	288.00	260.04	188.67
Cash and Bank Balance	23.21	23.79	7.21	8.68	2.34	1.74
Loans and Advances	58.98	64.31	37.33	25.71	15.14	14.96
Total Current Assets	673.10	593.78	493.33	415.53	390.20	283.94
Less : Current Liabilities and Provisions
Current Liabilities	467.64	259.80	200.32	134.68	57.83	38.88
Provisions	3.72	1.97	2.81	2.20	0.96	1.12
Total Current Liabilities & Provisions	471.36	261.77	203.13	136.88	58.79	40.00
Net Current Assets	201.74	332.00	290.20	278.65	331.41	243.94
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	1.62	1.54	1.78	1.30	2.00	2.02
Deferred Tax Liability	11.40	8.42	19.98	18.27	12.23	10.61
Net Deferred Tax	-9.78	-6.88	-18.20	-16.97	-10.23	-8.59
Other Assets	60.58	54.56	20.64	11.43	6.84	6.63
Total Assets	788.32	661.77	497.43	470.56	507.56	418.50
Contingent Liabilities	396.59	251.40	217.72	140.63	46.50	14.18

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	3622.68	2959.18	2328.17	2012.57	1386.98	1255.48
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	3622.68	2959.18	2328.17	2012.57	1386.98	1255.48
Other Income	18.40	16.07	7.72	6.94	2.47	4.08
Stock Adjustments	31.90	-21.73	44.72	-21.28	41.07	5.98
Total Income	3672.98	2953.52	2380.61	1998.23	1430.52	1265.54
EXPENDITURE :
Raw Materials	3360.79	2694.19	2153.87	1790.37	1284.83	1110.42
Power & Fuel Cost	41.03	39.83	32.01	24.89	24.39	24.13
Employee Cost	56.45	47.56	34.27	30.92	27.78	28.81
Other Manufacturing Expenses	-6.07	-6.74	29.24	23.19	19.96	19.36
Selling & Administrative Expenses	37.81	32.08	24.52	23.11	14.70	17.05
Miscellaneous Expenses	12.34	8.66	7.07	3.90	4.63	9.01
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	3502.35	2815.58	2280.98	1896.39	1376.29	1208.77
Operating Profit	170.62	137.94	99.63	101.85	54.24	56.77
Interest	52.41	38.71	26.17	20.55	19.94	23.03
Gross Profit	118.21	99.23	73.46	81.30	34.30	33.74
Depreciation	20.10	17.82	16.31	16.23	16.41	17.36
Profit Before Tax	98.11	81.41	57.15	65.07	17.89	16.38
Tax	23.37	20.70	15.17	16.06	5.03	4.82
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	3.01	0.75	-0.93	0.34	-0.65	-2.70
Reported Net Profit	71.72	59.97	42.91	48.68	13.51	14.26
Extraordinary Items	2.35	3.35	0.49	-0.01	-0.02	-0.06
Adjusted Net Profit	69.37	56.62	42.42	48.69	13.53	14.32
Adjustment below Net Profit	-6.85	120.59	-0.06	-0.19	0.31	-0.94
P & L Balance brought forward	404.82	246.26	195.65	149.36	136.64	126.06
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	11.00	22.00	11.00	2.20	1.10	2.75
P & L Balance carried down	458.69	404.82	227.50	195.65	149.36	136.64
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	50.00	50.00	100.00	20.00	10.00
Dividend Per Share(Rs)	2.50	2.50	2.50	5.00	1.00	0.50
Earnings Per Share-Unit Curr	16.29	13.63	9.75	22.13	6.14	6.48
Earnings Per Share(Adj)-Unit Curr	8.15	6.82	4.88	5.53	1.54	1.62
Book Value-Unit Curr	111.24	98.65	69.11	120.45	89.74	80.56
Book Value(Adj)-Unit Curr	55.62	49.33	34.56	30.11	22.44	20.14

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	1141.29	960.40	931.95
Other Operating Income	0.00	0.00	0.00
Other Income	4.29	3.89	6.67
Total Income	1145.58	964.29	938.62
Total Expenditure	1089.21	920.56	890.42
PBIDT	56.37	43.73	48.20
Interest	18.32	15.41	15.14
PBDT	38.05	28.33	33.06
Depreciation	7.94	7.66	5.49
Tax	6.97	4.91	7.86
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.51	1.22	2.15
Reported Profit After Tax	21.64	14.54	17.56
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	21.64	14.54	17.56
EPS (Unit Curr.)	4.64	3.12	3.77
EPS (Adj) (Unit Curr.)	2.32	1.56	1.89
Calculated EPS (Unit Curr.)	4.64	3.30	3.99
Calculated EPS (Adj) (Unit Curr.)	2.32	1.65	2.00
Calculated EPS (Ann.) (Unit Curr.)	18.56	13.20	15.95
Calculated EPS (Adj) (Ann.) (Unit Curr.)	9.28	6.60	7.98
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	23.31	22.02	22.02
Reserve & Surplus	0.00	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(%)	4.94	4.55	5.17
PBDTM(%)	3.33	2.95	3.55
PATM(%)	1.90	1.51	1.88

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.55	0.57	0.70	1.11	1.46
Long Term Debt-Equity Ratio	0.29	0.21	0.25	0.33	0.32
Current Ratio	1.28	1.45	1.45	1.38	1.24
Fixed Assets	9.11	11.68	11.50	10.17	7.19
Inventory	17.75	17.97	19.72	19.56	14.50
Debtors	10.52	9.47	7.84	7.34	6.18
Interest Cover Ratio	2.87	3.10	3.18	4.17	1.90
PBIDTM (%)	4.71	4.66	4.28	5.06	3.91
PBITM (%)	4.15	4.06	3.58	4.25	2.73
PBDTM (%)	3.26	3.35	3.16	4.04	2.47
CPM (%)	2.53	2.63	2.54	3.23	2.16
APATM (%)	1.98	2.03	1.84	2.42	0.97
ROCE (%)	20.76	20.73	17.22	17.51	8.17
RONW (%)	15.52	16.25	15.08	21.05	7.21

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	339.98	295.00	307.15	49.61	39.28	41.33	2,867.22
Oct 2025	339.48	303.53	311.20	48.94	38.98	41.83	2,902.04
Sep 2025	388.50	310.00	313.18	53.89	41.25	42.10	2,920.45
Aug 2025	390.00	312.98	357.03	60.08	38.69	47.99	3,329.37
Jul 2025	393.43	322.50	388.08	54.11	42.60	52.17	3,618.92
Jun 2025	362.00	323.75	339.83	47.66	40.02	43.15	2,993.31
May 2025	345.35	253.50	333.45	44.61	31.54	42.34	2,937.16
Apr 2025	288.43	247.38	257.73	37.83	30.95	32.73	2,270.14
Mar 2025	287.00	228.40	271.80	38.48	27.78	34.51	2,394.12
Feb 2025	297.50	237.50	239.98	48.78	36.57	37.33	2,113.80
Jan 2025	299.50	246.28	265.90	48.31	36.12	41.37	2,342.15
Share Prices Of 2024
Dec 2024	321.45	276.65	284.43	53.00	40.76	44.25	2,505.33
Nov 2024	321.50	286.00	297.10	54.14	42.80	46.18	2,614.48
Oct 2024	379.00	257.05	296.88	60.13	37.18	46.14	2,612.50
Sep 2024	354.50	296.25	326.33	60.14	45.19	50.72	2,871.66
Aug 2024	304.08	206.45	297.45	48.31	31.63	46.23	2,617.56
Jul 2024	232.20	191.50	211.60	37.88	28.61	32.89	1,862.08
Jun 2024	206.50	158.65	191.18	34.67	23.50	29.71	1,682.34
May 2024	207.98	175.95	177.23	34.15	27.15	27.54	1,559.58
Apr 2024	183.48	129.75	173.33	30.78	18.59	26.94	1,525.26

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 48728.27
-23.90 -0.05%

S&P 500 6949.98
-3.07 -0.04%

HANG SENG 25818.94
44.79 0.17%

NIKKEI 225 50641.54
233.75 0.46%

FTSE 100 9870.68
-18.54 -0.19%

NIFTY 26042.30
-99.80 -0.38%

× Ask Your Question