IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	548.85 Feb 27,2026 EOD	547.50 Feb 27,2026 EOD
Today's Change( )	-3.95 (-0.71%)	-5.75 (-1.04%)
Open( )	552.90	551.50
Prev Close( )	552.80	553.25
Volume	46,066.00	94,204.00
Today's Range( )	552.90 - 542.50	552.95 - 542.00
52-Week Range( )	778.20 - 498.05	779.00 - 497.95
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1971
Registered Office	1002 to 1006 The Avenue Intl,Airport Road Andheri East, Mumbai, Maharashtra-400069
Telephone	NA
Fax	NA
Chairman	Rahul Gautam
Managing Director	Tushaar Gautam
Company Secretary	Md Iquebal Ahmad
Auditor	MSKA & Associates
Face Value	5
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Link Intime India Pvt Ltd Noble Heights 1st Fl,Plot NH 2 C-1 Block ,LSC Janakpuri ,New Delhi - 110058

Board of Directors


Whole-time Director	Namita Gautam
Managing Director	Tushaar Gautam
Independent Director	Ravindra Dhariwal Som Mittal
Whole-time Director	Rakesh Chahar
Independent Director	Anil Tandon
Company Sec. & Compli. Officer	Md Iquebal Ahmad
Independent Director	Vijay Kumar Ahluwalia Meena Jagtiani
Executive Chairman	Rahul Gautam

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	54.35	54.35	48.78	24.39	24.39	24.39
Reserves Total	2739.38	2619.94	1313.33	1185.13	988.98	805.73
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	2793.73	2674.29	1362.11	1209.52	1013.37	830.12
Secured Loans	142.42	205.79	131.67	0.00	0.00	0.00
Unsecured Loans	806.25	794.47	16.93	19.40	1.99	2.84
Total Debt	948.67	1000.26	148.60	19.40	1.99	2.84
Other Liabilities	65.57	26.41	34.78	56.59	55.06	81.05
Total Liabilities	3807.97	3700.96	1545.49	1285.51	1070.42	914.01
APPLICATION OF FUNDS :
Gross Block	897.85	760.65	523.08	429.36	421.40	391.68
Less : Accumulated Depreciation	336.93	256.79	212.23	172.36	143.85	112.74
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	560.92	503.86	310.85	257.00	277.55	278.94
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	39.36	80.22	103.40	0.64	1.17	16.53
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	3112.28	3068.45	959.57	839.39	623.32	443.48
Current Assets, Loans & Advances
Inventories	197.29	149.59	206.58	203.47	228.32	165.18
Sundry Debtors	239.14	188.90	138.31	136.02	163.05	126.40
Cash and Bank Balance	22.95	12.89	12.98	14.63	35.51	29.15
Loans and Advances	73.56	66.99	62.02	52.95	38.39	50.11
Total Current Assets	532.94	418.37	419.89	407.07	465.27	370.84
Less : Current Liabilities and Provisions
Current Liabilities	546.75	471.87	356.83	307.30	337.94	243.25
Provisions	33.68	11.17	11.35	10.53	4.35	5.47
Total Current Liabilities & Provisions	580.43	483.04	368.18	317.84	342.30	248.72
Net Current Assets	-47.49	-64.67	51.71	89.23	122.97	122.12
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	6.08	6.17	6.42	2.85	0.37	3.15
Deferred Tax Liability	7.33	17.87	9.95	7.67	8.66	9.94
Net Deferred Tax	-1.25	-11.70	-3.53	-4.82	-8.29	-6.79
Other Assets	144.15	124.80	123.49	104.08	53.70	59.75
Total Assets	3807.97	3700.96	1545.49	1285.51	1070.42	914.02
Contingent Liabilities	18.51	192.31	227.97	308.26	20.00	19.64

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	2587.51	1879.52	2038.57	2008.21	1693.86	1754.77
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2587.51	1879.52	2038.57	2008.21	1693.86	1754.77
Other Income	95.05	114.70	75.09	70.22	47.43	41.35
Stock Adjustments	39.50	-25.38	16.59	8.66	8.50	-3.86
Total Income	2722.06	1968.84	2130.25	2087.09	1749.79	1792.26
EXPENDITURE :
Raw Materials	1641.55	1043.75	1215.49	1348.24	903.68	823.00
Power & Fuel Cost	10.83	9.15	8.79	7.55	6.51	8.11
Employee Cost	222.04	167.15	151.71	131.88	119.72	141.07
Other Manufacturing Expenses	143.38	109.10	119.79	27.24	98.19	133.12
Selling & Administrative Expenses	340.58	293.18	308.89	240.24	314.90	396.96
Miscellaneous Expenses	33.88	27.28	44.77	27.87	22.13	33.62
Less : Pre-operative Expenses Capitalised	0.33	5.32	2.51	0.00	0.00	0.00
Total Expenditure	2391.93	1644.29	1846.93	1783.03	1465.12	1535.89
Operating Profit	330.13	324.55	283.32	304.06	284.66	256.38
Interest	94.45	43.75	8.13	7.11	8.68	8.14
Gross Profit	235.68	280.80	275.19	296.95	275.98	248.24
Depreciation	88.65	58.44	41.08	32.39	32.53	33.09
Profit Before Tax	147.03	222.36	234.11	264.56	243.45	215.15
Tax	45.39	45.96	63.93	70.32	60.81	54.23
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-10.45	8.17	-0.91	-3.07	1.50	-4.59
Reported Net Profit	112.09	168.23	171.09	197.31	181.15	165.51
Extraordinary Items	36.28	43.37	14.05	9.76	12.43	4.26
Adjusted Net Profit	75.81	124.86	157.04	187.55	168.72	161.25
Adjustment below Net Profit	-0.49	-0.34	-5.79	-3.59	2.10	-0.13
P & L Balance brought forward	1483.82	1315.93	1150.63	966.72	785.28	626.63
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	1595.42	1483.82	1315.93	1160.45	968.53	792.01
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	10.31	15.48	17.54	40.45	37.13	33.93
Earnings Per Share(Adj)-Unit Curr	10.31	15.48	17.54	20.23	18.57	16.97
Book Value-Unit Curr	257.01	246.02	139.62	247.94	207.73	170.17
Book Value(Adj)-Unit Curr	257.01	246.02	139.62	123.97	103.87	85.09

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	841.64	666.80	634.63
Other Operating Income	0.00	0.00	0.00
Other Income	8.17	7.69	8.35
Total Income	849.81	674.49	642.98
Total Expenditure	757.30	612.00	574.38
PBIDT	92.51	62.49	68.60
Interest	11.29	21.76	22.80
PBDT	81.22	40.73	45.80
Depreciation	30.78	32.75	29.91
Tax	0.00	0.25	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	11.74	2.08	5.19
Reported Profit After Tax	38.70	5.65	10.70
Extra-ordinary Items	0.00	-5.55	0.00
Adjusted Profit After Extra-ordinary item	38.70	11.20	10.70
EPS (Unit Curr.)	3.54	0.52	0.98
EPS (Adj) (Unit Curr.)	3.54	0.52	0.98
Calculated EPS (Unit Curr.)	3.54	0.52	0.98
Calculated EPS (Adj) (Unit Curr.)	3.54	0.52	0.98
Calculated EPS (Ann.) (Unit Curr.)	14.18	2.07	3.94
Calculated EPS (Adj) (Ann.) (Unit Curr.)	14.18	2.07	3.94
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	54.60	54.60	54.36
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(%)	10.99	9.37	10.81
PBDTM(%)	9.65	6.11	7.22
PATM(%)	4.60	0.85	1.69

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.36	0.28	0.07	0.01	0.00
Long Term Debt-Equity Ratio	0.23	0.23	0.05	0.01	0.00
Current Ratio	0.54	0.78	1.13	1.29	1.38
Fixed Assets	3.12	2.93	4.28	4.72	4.17
Inventory	14.92	10.55	9.94	9.30	8.61
Debtors	12.09	11.49	14.86	13.43	11.70
Interest Cover Ratio	2.00	4.77	29.80	38.21	29.05
PBIDTM (%)	10.72	14.22	13.90	15.14	16.81
PBITM (%)	7.29	11.11	11.88	13.53	14.88
PBDTM (%)	7.07	11.89	13.50	14.79	16.29
CPM (%)	6.36	9.75	10.41	11.44	12.61
APATM (%)	2.93	6.64	8.39	9.83	10.69
ROCE (%)	5.02	7.96	17.11	23.06	25.41
RONW (%)	2.77	6.19	13.31	17.75	19.65

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jan 2026	601.30	498.05	518.55	87.99	70.43	74.36	5,637.20
Share Prices Of 2025
Dec 2025	640.90	562.95	583.75	96.19	79.46	83.71	6,345.99
Nov 2025	733.10	585.05	599.95	107.67	82.70	86.03	6,522.10
Oct 2025	717.90	655.00	700.90	105.44	90.48	100.51	7,619.54
Sep 2025	753.75	662.00	664.85	110.15	94.52	95.34	7,227.64
Aug 2025	741.75	656.10	691.85	109.34	91.86	99.21	7,521.16
Jul 2025	740.80	652.05	664.65	109.99	92.05	95.31	7,225.46
Jun 2025	768.90	613.80	725.75	111.46	86.30	104.07	7,889.68
May 2025	678.00	618.10	628.40	99.77	84.70	90.11	6,831.39
Apr 2025	721.45	641.75	644.10	106.38	91.69	92.36	7,002.06
Mar 2025	778.20	689.00	710.80	115.13	98.33	101.92	7,726.82
Feb 2025	937.85	707.65	713.30	84.32	61.12	62.10	7,753.38
Jan 2025	1,058.85	858.95	917.10	93.90	71.93	79.84	9,968.63
Share Prices Of 2024
Dec 2024	1,005.80	829.65	992.60	88.34	70.43	86.41	10,789.30
Nov 2024	884.50	775.15	840.60	80.35	66.60	73.18	9,137.10
Oct 2024	930.80	801.15	832.55	82.50	69.03	72.48	9,049.60
Sep 2024	965.35	897.10	919.95	86.49	77.95	80.09	9,999.61
Aug 2024	1,027.60	903.60	927.05	91.24	78.46	80.70	10,076.79
Jul 2024	1,065.00	913.25	1,022.65	94.71	77.48	89.03	11,115.93
Jun 2024	970.40	856.05	915.30	86.58	72.98	79.68	9,949.07

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

DJIA 48844.08
-676.12 -1.37%

S&P 500 6870.91
-58.95 -0.85%

HANG SENG 26630.55
249.52 0.95%

NIKKEI 225 58843.60
90.21 0.15%

FTSE 100 10926.32
79.62 0.73%

NIFTY 25178.65
-317.90 -1.25%

× Ask Your Question