IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	410.75 Sep 15,2025 11:55:00	411.35 Sep 15,2025 11:49:29
Today's Change( )	3.45 (0.85%)	4.50 (1.11%)
Open( )	407.30	405.10
Prev Close( )	407.30	406.85
Volume	962.00	14,586.00
Today's Range( )	415.45 - 407.30	414.80 - 405.10
52-Week Range( )	614.40 - 295.00	610.60 - 343.25
Buy (Size)	410.20(×16)	411.10(×25)
Sell (Size)	411.95(×110)	411.35(×340)

Company Background


Incorporation Year	1961
Registered Office	66/67 Nariman Bhavan,Nariman Point, Mumbai, Maharashtra-400021
Telephone	91-022-6624 6200/6624 6228
Fax	91-022-22029364
Chairman	Gautam Nandkishore Mehra
Managing Director	Gautam Nandkishore Mehra
Company Secretary	U C Rege
Auditor	G D Apte & Co
Face Value	2
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


Chairman & Managing Director	Gautam Nandkishore Mehra
Company Sec. & Compli. Officer	U C Rege
Whole-time Director	Siddharth G Mehra
Non Executive & Independent Director	Ravindra Pisharody Hariharan Sunder
Independent Director	Kavita Nair
Whole-time Director	Vishal Sood

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	13.71	13.82	13.82	13.82	14.07	14.07
Reserves Total	1661.80	1611.42	1435.23	1244.05	1077.80	854.51
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	1675.51	1625.24	1449.05	1257.87	1091.87	868.58
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	0.03	0.07	0.12	0.28	0.48	1.31
Total Debt	0.03	0.07	0.12	0.28	0.48	1.31
Other Liabilities	8.01	8.02	7.43	7.15	5.49	5.07
Total Liabilities	1683.55	1633.33	1456.60	1265.30	1097.84	874.96
APPLICATION OF FUNDS :
Gross Block	460.22	421.95	387.16	372.04	334.03	318.13
Less : Accumulated Depreciation	252.99	229.85	207.65	187.78	149.40	129.18
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	207.23	192.10	179.51	184.26	184.63	188.95
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	12.12	19.46	20.12	4.76	1.05	7.86
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	423.57	404.22	325.72	468.37	271.08	176.92
Current Assets, Loans & Advances
Inventories	796.79	849.89	828.66	590.78	590.94	448.76
Sundry Debtors	777.79	784.80	749.88	590.21	545.05	509.33
Cash and Bank Balance	73.60	122.15	59.03	67.85	56.91	27.26
Loans and Advances	76.48	103.39	95.17	77.57	78.79	65.91
Total Current Assets	1724.66	1860.22	1732.75	1326.42	1271.67	1051.27
Less : Current Liabilities and Provisions
Current Liabilities	666.91	832.56	793.99	710.54	623.58	547.92
Provisions	8.82	7.08	10.89	9.53	7.98	4.63
Total Current Liabilities & Provisions	675.73	839.64	804.88	720.06	631.56	552.55
Net Current Assets	1048.93	1020.59	927.87	606.36	640.11	498.71
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	11.38	11.24	10.99	10.23	9.22	8.56
Deferred Tax Liability	24.25	18.36	13.21	14.02	13.17	12.35
Net Deferred Tax	-12.87	-7.12	-2.22	-3.79	-3.95	-3.79
Other Assets	4.56	4.08	5.60	5.34	4.92	6.31
Total Assets	1683.54	1633.33	1456.60	1265.30	1097.84	874.96
Contingent Liabilities	56.41	60.42	60.19	60.39	60.88	59.70

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	3813.73	3740.85	3630.44	2938.22	1912.32	2046.17
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	3813.73	3740.85	3630.44	2938.22	1912.32	2046.17
Other Income	55.14	74.31	22.94	30.80	31.82	11.61
Stock Adjustments	-13.62	14.34	42.69	5.76	9.37	-14.44
Total Income	3855.25	3829.50	3696.07	2974.78	1953.51	2043.34
EXPENDITURE :
Raw Materials	3165.16	3107.21	2967.15	2277.61	1354.07	1561.20
Power & Fuel Cost	7.26	6.96	5.86	5.11	2.42	2.82
Employee Cost	95.00	84.91	78.41	78.66	62.06	56.59
Other Manufacturing Expenses	20.51	19.11	18.24	20.90	16.44	14.74
Selling & Administrative Expenses	294.09	238.38	191.43	162.61	149.46	191.52
Miscellaneous Expenses	56.11	45.05	76.20	40.94	36.86	49.52
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	3638.14	3501.62	3337.29	2585.84	1621.30	1876.38
Operating Profit	217.09	327.88	358.77	388.94	332.21	166.96
Interest	27.88	37.78	35.41	19.30	8.92	19.99
Gross Profit	189.21	290.10	323.36	369.64	323.29	146.97
Depreciation	23.58	22.75	20.59	21.31	20.19	22.22
Profit Before Tax	165.63	267.35	302.77	348.33	303.10	124.75
Tax	36.11	58.15	78.64	89.01	78.98	34.32
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	5.75	4.91	-1.58	-1.17	0.17	-5.21
Reported Net Profit	123.77	204.29	225.70	260.49	223.96	95.64
Extraordinary Items	23.05	13.35	7.47	4.84	6.99	2.72
Adjusted Net Profit	100.72	190.94	218.23	255.65	216.97	92.92
Adjustment below Net Profit	-9.63	-0.46	0.03	-8.67	-0.67	-0.93
P & L Balance brought forward	1616.13	1439.95	1248.77	1018.28	739.43	692.16
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	27.42	27.64	34.55	21.33	0.00	47.44
P & L Balance carried down	1702.85	1616.13	1439.95	1248.77	962.71	739.43
Dividend	0.00	0.00	0.00	0.00	0.00	28.14
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	200.00	200.00	200.00	250.00	150.00	200.00
Dividend Per Share(Rs)	4.00	4.00	4.00	25.00	15.00	20.00
Earnings Per Share-Unit Curr	18.05	29.56	32.66	188.49	159.16	67.97
Earnings Per Share(Adj)-Unit Curr	18.05	29.56	32.66	37.70	31.83	13.59
Book Value-Unit Curr	244.38	235.20	209.70	910.18	775.96	617.28
Book Value(Adj)-Unit Curr	244.38	235.20	209.70	182.04	155.19	123.46

Quarterly Results

Quarters :

Particulars	Jun 2025 ( Cr)	Mar 2025 ( Cr)	Dec 2024 ( Cr)
Gross Sales	982.28	999.29	939.11
Other Operating Income	6.84	6.31	6.32
Other Income	27.32	8.99	9.71
Total Income	1016.44	1014.58	955.15
Total Expenditure	929.26	957.31	923.55
PBIDT	87.18	57.28	31.60
Interest	5.86	5.66	7.05
PBDT	81.32	51.62	24.55
Depreciation	6.02	6.16	5.97
Tax	13.73	10.71	3.53
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	2.59	0.22	-0.08
Reported Profit After Tax	58.97	34.53	15.13
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	58.97	34.53	15.13
EPS (Unit Curr.)	8.60	5.02	2.20
EPS (Adj) (Unit Curr.)	8.60	5.02	2.20
Calculated EPS (Unit Curr.)	8.60	5.04	2.21
Calculated EPS (Adj) (Unit Curr.)	8.60	5.04	2.21
Calculated EPS (Ann.) (Unit Curr.)	34.41	20.15	8.83
Calculated EPS (Adj) (Ann.) (Unit Curr.)	34.41	20.15	8.83
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	13.71	13.71	13.71
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(%)	8.88	5.73	3.36
PBDTM(%)	8.28	5.17	2.61
PATM(%)	6.00	3.46	1.61

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	2.32	2.16	1.98	1.90	1.93
Fixed Assets	8.65	9.25	9.56	8.32	5.86
Inventory	4.63	4.46	5.12	4.97	3.68
Debtors	4.88	4.88	5.42	5.18	3.63
Interest Cover Ratio	5.82	8.08	9.55	19.05	34.98
PBIDTM (%)	4.88	8.76	9.88	13.24	17.37
PBITM (%)	4.26	8.16	9.32	12.51	16.32
PBDTM (%)	4.14	7.75	8.91	12.58	16.91
CPM (%)	3.26	6.07	6.78	9.59	12.77
APATM (%)	2.64	5.46	6.22	8.87	11.71
ROCE (%)	9.79	19.75	24.85	31.11	31.63
RONW (%)	6.10	13.29	16.68	22.17	22.85

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Aug 2025	474.15	390.50	408.95	19.02	13.69	14.80	2,825.86
Jul 2025	462.90	395.00	402.10	17.46	13.88	14.55	2,778.53
Jun 2025	451.15	392.95	414.10	17.45	13.57	14.99	2,861.45
May 2025	422.00	349.80	406.50	15.89	12.46	14.71	2,808.93
Apr 2025	400.00	295.00	371.65	14.84	8.73	13.45	2,568.12
Mar 2025	434.70	357.10	370.15	16.41	12.64	13.40	2,557.75
Feb 2025	495.00	375.80	380.05	18.48	13.45	13.75	2,626.16
Jan 2025	580.00	464.25	479.30	22.13	16.53	17.35	3,311.98
Share Prices Of 2024
Dec 2024	614.40	499.40	529.75	22.78	17.80	19.17	3,660.59
Nov 2024	545.50	468.80	497.90	20.20	16.50	18.02	3,440.51
Oct 2024	571.90	484.70	534.30	21.05	17.33	19.34	3,692.04
Sep 2024	620.10	546.80	563.85	22.95	19.19	20.41	3,896.23
Aug 2024	634.20	570.15	608.65	23.64	20.51	22.03	4,205.80
Jul 2024	655.00	548.75	621.85	24.19	18.26	22.50	4,297.01
Jun 2024	590.75	449.50	558.10	22.08	15.16	20.20	3,856.49
May 2024	598.00	482.05	499.90	22.21	16.64	18.09	3,454.33
Apr 2024	615.35	461.15	580.65	23.05	15.71	21.01	4,012.32
Mar 2024	478.00	389.55	460.30	17.96	13.82	16.66	3,180.69
Feb 2024	484.35	384.55	432.15	15.52	11.10	13.68	2,986.17
Jan 2024	425.75	342.70	417.70	13.74	10.79	13.23	2,886.32

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

"We also do Pro trading in Commodity/Equity/Equity Derivatives/CDS Segment"

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 45857.35
271.66 -0.59%

S&P 500 6605.38
-3.09 -0.05%

HANG SENG 26388.17
301.84 1.16%

NIKKEI 225 44778.02
405.52 0.91%

FTSE 100 9283.29
-14.29 -0.15%

NIFTY 25084.10
-29.90 -0.12%

× Ask Your Question