IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	266.95 Sep 11,2026 10:10:00
Today's Change( )	8.65 (3.35%)
Open( )	259.75
Prev Close( )	258.30
Volume	3,191.00
Today's Range( )	267.80 - 259.25
52-Week Range( )	267.80 - 118.40
Buy (Size)	259.90(×50)
Sell (Size)	266.90(×102)

Company Background


Incorporation Year	1970
Registered Office	Remi House No 11,Cama Indl Estate Goregaon (E), Mumbai, Maharashtra-400063
Telephone	91-022-40589888/26851998
Fax	91-022-26852335/26853858
Chairman	Vishwambhar C Saraf
Managing Director	Rishabh R Saraf
Company Secretary	Hetal Hasmukhlal Joshi
Auditor	Sundarlal Desai & Kanodia
Face Value	10
Market Lot	1
Listing	BSE,MSEI BSE,MSEI
Registrar	Bigshare Services Pvt Ltd Office No S6-2,Pinnacle Busine.Park,Mahakali Caves Road,Mumbai - 400093

Board of Directors


Managing Director	Rishabh R Saraf
Chairman (Non-Executive)	R C Saraf
Independent Non Exe. Director	Harkishan Zaveri Archana Bajaj Ankur S. Mehta
Non-Exec & Non-Independent Dir	Ritvik Saraf
Company Sec. & Compli. Officer	Hetal Hasmukhlal Joshi
Chairman Emeritus	Vishwambhar C Saraf

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	17.61	19.98	19.98	19.98	19.98	19.98
Reserves Total	56.86	35.01	32.48	31.34	31.12	30.61
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	74.47	54.99	52.46	51.32	51.10	50.59
Secured Loans	13.65	5.96	8.89	8.16	12.53	5.72
Unsecured Loans	33.96	0.00	12.35	7.07	9.80	21.05
Total Debt	47.61	5.96	21.24	15.23	22.33	26.77
Other Liabilities	2.12	2.13	1.50	1.21	3.24	2.96
Total Liabilities	124.20	63.08	75.20	67.76	76.67	80.32
APPLICATION OF FUNDS :
Gross Block	100.65	96.41	90.06	90.54	90.10	89.60
Less : Accumulated Depreciation	71.35	71.49	68.48	66.19	62.52	58.70
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	29.30	24.92	21.58	24.35	27.58	30.90
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	27.76	0.00	0.09	0.09	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.06	0.06	0.06	0.06	0.06	0.06
Current Assets, Loans & Advances
Inventories	45.09	27.58	28.58	31.39	34.76	22.92
Sundry Debtors	23.51	16.54	28.99	22.92	21.20	25.36
Cash and Bank Balance	1.53	1.75	1.40	2.05	5.46	1.34
Loans and Advances	9.48	3.82	3.08	2.02	2.40	2.75
Total Current Assets	79.61	49.68	62.06	58.38	63.81	52.37
Less : Current Liabilities and Provisions
Current Liabilities	10.93	11.46	8.04	14.94	14.44	8.34
Provisions	0.41	0.30	0.53	0.11	0.33	0.08
Total Current Liabilities & Provisions	11.35	11.76	8.56	15.05	14.77	8.42
Net Current Assets	68.26	37.92	53.50	43.33	49.04	43.95
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.43	0.65	1.84	2.74	3.33	4.74
Deferred Tax Liability	2.49	2.51	2.86	3.37	3.85	4.78
Net Deferred Tax	-2.06	-1.86	-1.02	-0.63	-0.52	-0.04
Other Assets	0.89	2.05	0.99	0.58	0.50	5.44
Total Assets	124.21	63.09	75.20	67.77	76.67	80.31
Contingent Liabilities	29.30	19.25	13.97	18.11	30.55	25.22

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	141.62	138.56	117.13	134.80	105.60	82.12
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	141.62	138.56	117.13	134.80	105.60	82.12
Other Income	1.30	0.51	1.20	0.86	1.58	0.87
Stock Adjustments	10.23	-8.87	2.57	0.88	-0.43	-1.30
Total Income	153.15	130.20	120.90	136.54	106.75	81.69
EXPENDITURE :
Raw Materials	107.34	88.59	84.25	105.20	74.43	57.17
Power & Fuel Cost	6.01	4.71	4.53	3.89	3.39	2.47
Employee Cost	12.27	11.03	10.68	8.28	8.42	6.55
Other Manufacturing Expenses	12.86	11.62	10.10	9.12	8.26	6.50
Selling & Administrative Expenses	4.11	4.54	2.91	3.07	3.05	2.08
Miscellaneous Expenses	1.01	1.02	1.04	0.71	1.34	0.98
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	143.61	121.51	113.49	130.28	98.90	75.75
Operating Profit	9.54	8.69	7.41	6.26	7.84	5.93
Interest	2.45	1.65	2.02	2.31	1.95	1.47
Gross Profit	7.09	7.04	5.39	3.95	5.89	4.46
Depreciation	3.36	3.51	3.53	3.68	3.82	4.22
Profit Before Tax	3.73	3.53	1.86	0.27	2.07	0.24
Tax	0.77	-0.03	0.00	0.02	0.93	0.01
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.21	0.89	0.47	0.10	0.51	0.02
Reported Net Profit	2.74	2.67	1.39	0.15	0.64	0.22
Extraordinary Items	0.59	0.05	0.00	0.00	0.00	0.03
Adjusted Net Profit	2.15	2.62	1.39	0.15	0.64	0.19
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	3.71	1.04	-0.35	-0.50	-1.14	-1.36
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	6.45	3.71	1.04	-0.35	-0.50	-1.14
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 %	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	2.17	2.43	1.26	0.13	0.58	0.20
Earnings Per Share(Adj)-Unit Curr	2.17	2.43	1.26	0.13	0.58	0.20
Book Value-Unit Curr	55.07	41.88	39.57	38.53	38.34	37.87
Book Value(Adj)-Unit Curr	55.07	41.88	39.57	38.53	38.34	37.87

Quarterly Results

Quarters :

Particulars	Jun 2026 ( Cr)	Mar 2026 ( Cr)	Dec 2025 ( Cr)
Gross Sales	35.19	47.44	34.12
Other Operating Income	0.00	0.00	0.00
Other Income	0.18	0.43	0.00
Total Income	35.37	47.87	34.11
Total Expenditure	33.33	44.45	32.49
PBIDT	2.04	3.42	1.63
Interest	0.62	1.01	0.34
PBDT	1.42	2.41	1.29
Depreciation	0.81	0.83	0.83
Tax	0.15	0.69	-0.01
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.02	-0.21	0.08
Reported Profit After Tax	0.45	1.11	0.39
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	0.45	1.11	0.39
EPS (Unit Curr.)	0.36	0.88	0.33
EPS (Adj) (Unit Curr.)	0.36	0.88	0.33
Calculated EPS (Unit Curr.)	0.36	0.88	0.33
Calculated EPS (Adj) (Unit Curr.)	0.36	0.88	0.33
Calculated EPS (Ann.) (Unit Curr.)	1.43	3.52	1.30
Calculated EPS (Adj) (Ann.) (Unit Curr.)	1.43	3.52	1.30
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	12.61	12.61	11.95
Reserve & Surplus	0.00	0.00	0.00
Face Value	10.00	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(%)	5.80	7.21	4.78
PBDTM(%)	4.04	5.08	3.78
PATM(%)	1.28	2.34	1.14

Financial Ratios

Particulars	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022
Debt-Equity Ratio	0.41	0.25	0.35	0.37	0.48
Long Term Debt-Equity Ratio	0.10	0.01	0.01	0.07	0.10
Current Ratio	1.90	2.22	1.93	1.90	1.75
Fixed Assets	1.44	1.49	1.30	1.49	1.18
Inventory	3.90	4.93	3.91	4.08	3.66
Debtors	7.07	6.09	4.51	6.11	4.54
Interest Cover Ratio	2.33	3.14	1.92	1.12	2.06
PBIDTM (%)	6.40	6.27	6.33	4.64	7.42
PBITM (%)	4.03	3.74	3.31	1.91	3.81
PBDTM (%)	4.67	5.08	4.60	2.93	5.58
CPM (%)	3.89	4.46	4.20	2.84	4.22
APATM (%)	1.52	1.93	1.19	0.11	0.61
ROCE (%)	6.10	7.49	5.41	3.57	5.07
RONW (%)	3.72	5.97	3.23	0.35	1.50

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Aug 2026	244.50	172.65	238.50	147.06	84.80	139.93	300.86
Jul 2026	204.00	165.50	194.60	123.04	97.07	114.18	245.48
Jun 2026	209.00	171.00	176.45	129.14	99.89	103.53	222.58
May 2026	202.00	154.30	174.20	128.51	88.41	102.21	219.74
Apr 2026	182.00	134.00	158.30	121.43	75.87	92.88	199.69
Mar 2026	145.00	118.40	134.75	89.91	56.85	79.06	169.98
Feb 2026	141.00	120.45	138.45	66.55	52.71	63.12	165.38
Jan 2026	149.95	123.95	131.95	77.52	54.51	60.16	157.62
Share Prices Of 2025
Dec 2025	155.00	125.00	137.00	79.75	53.22	62.46	163.65
Nov 2025	159.80	125.05	144.25	79.42	54.80	65.77	172.31
Oct 2025	160.00	128.10	147.50	69.46	53.57	67.25	176.19
Sep 2025	182.00	150.85	152.05	79.80	62.73	63.74	166.99
Aug 2025	174.65	141.00	153.75	74.49	55.87	64.45	168.85
Jul 2025	180.43	87.15	168.60	80.94	35.36	70.67	185.16
Jun 2025	94.98	85.00	91.08	41.32	33.71	38.18	100.03
May 2025	96.99	71.92	86.23	42.29	27.66	36.15	94.70
Apr 2025	109.00	79.00	92.98	49.90	31.92	38.97	102.11
Mar 2025	87.80	72.00	76.53	38.22	28.46	32.08	84.05
Feb 2025	107.85	71.25	74.75	88.71	55.44	59.06	82.09
Jan 2025	116.45	85.20	102.60	96.52	61.70	81.06	112.68

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 52089.49
-312.17 -0.60%

S&P 500 7612.71
-44.65 -0.58%

HANG SENG 24955.82
-319.15 -1.26%

NIKKEI 225 65056.24
-86.54 -0.13%

FTSE 100 10611.90
-58.16 -0.55%

NIFTY 23271.90
-205.90 -0.88%

× Ask Your Question