IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	128.00 Aug 14,2026 EOD	129.13 Aug 14,2026 EOD
Today's Change( )	-0.80 (-0.62%)	1.59 (1.25%)
Open( )	124.05	127.00
Prev Close( )	128.80	127.54
Volume	1,634.00	8,916.00
Today's Range( )	129.50 - 124.05	129.70 - 125.01
52-Week Range( )	142.00 - 74.10	143.00 - 73.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2005
Registered Office	Shemaroo House Plot No 18,Marol Co-op Indust Andheri(E), Mumbai, Maharashtra-400059
Telephone	91-22-40319911
Fax	91-22-28519770
Chairman	Raman Maroo
Managing Director	Raman Maroo
Company Secretary	Meenakshi A. Pansari
Auditor	Mukund N Chitale & Co
Face Value	10
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 / Executive Director / M D / Promoter	Raman Maroo
ED / Joint MD / Promoter	Atul Maru
ED / WTD / CEO / Promoter	Hiren Gada
Executive Director	Jai Maroo
Independent Non Exe. Director	SUNIL KUMAR BANSAL RAJEN HEMCHAND GADA Abbas Contractor Kashmira Nilesh Dedhia
Company Sec. & Compli. Officer	Meenakshi A. Pansari

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	28.73	27.32	27.23	27.18	27.18	27.18
Reserves Total	236.34	442.66	527.41	568.58	560.36	554.08
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	265.07	469.98	554.64	595.76	587.54	581.26
Secured Loans	143.81	135.59	167.45	178.74	157.12	163.20
Unsecured Loans	157.30	168.41	173.05	142.18	88.52	97.66
Total Debt	301.11	304.00	340.50	320.92	245.64	260.86
Other Liabilities	3.85	5.01	4.08	4.29	0.78	1.08
Total Liabilities	570.03	778.99	899.22	920.97	833.96	843.20
APPLICATION OF FUNDS :
Gross Block	91.83	110.08	107.54	94.05	76.28	85.56
Less : Accumulated Depreciation	53.72	69.03	63.27	58.10	53.81	58.42
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	38.11	41.05	44.27	35.95	22.47	27.14
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	0.00	1.10	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	29.49	14.65	14.00	17.38	4.79	6.12
Current Assets, Loans & Advances
Inventories	320.17	560.76	676.49	730.47	714.59	729.86
Sundry Debtors	63.07	101.75	141.84	123.41	55.49	52.53
Cash and Bank Balance	1.43	1.44	0.06	1.29	6.77	6.57
Loans and Advances	104.08	91.04	126.71	124.77	81.91	50.51
Total Current Assets	488.74	754.99	945.10	979.94	858.75	839.47
Less : Current Liabilities and Provisions
Current Liabilities	100.11	79.32	118.75	117.19	53.25	29.42
Provisions	4.65	1.44	1.56	0.98	0.44	0.81
Total Current Liabilities & Provisions	104.76	80.76	120.30	118.17	53.69	30.23
Net Current Assets	383.98	674.23	824.80	861.77	805.06	809.25
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	118.28	44.00	13.30	4.31	0.79	0.26
Deferred Tax Liability	1.92	2.02	1.95	1.53	1.15	2.08
Net Deferred Tax	116.36	41.98	11.35	2.78	-0.36	-1.82
Other Assets	2.09	7.09	4.79	1.99	2.00	2.52
Total Assets	570.03	779.00	899.21	920.97	833.96	843.21
Contingent Liabilities	198.87	191.96	2.02	1.69	2.01	2.47

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	547.31	650.49	676.97	535.05	368.01	305.18
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	547.31	650.49	676.97	535.05	368.01	305.18
Other Income	6.38	9.36	4.92	3.19	1.88	1.29
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	553.69	659.85	681.89	538.24	369.89	306.47
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	1.36	1.63	1.45	1.29	1.00	0.95
Employee Cost	122.27	119.00	106.93	82.76	65.70	57.25
Other Manufacturing Expenses	649.04	563.40	503.96	369.00	237.53	209.79
Selling & Administrative Expenses	38.68	41.11	45.90	26.78	18.76	13.60
Miscellaneous Expenses	5.64	10.56	22.21	10.97	9.00	10.18
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	816.99	735.71	680.45	490.80	331.99	291.77
Operating Profit	-263.29	-75.87	1.43	47.44	37.89	14.70
Interest	29.95	36.79	36.24	29.69	24.74	26.97
Gross Profit	-293.24	-112.66	-34.81	17.75	13.15	-12.27
Depreciation	5.89	5.99	5.55	5.19	6.62	7.22
Profit Before Tax	-299.13	-118.65	-40.36	12.56	6.53	-19.49
Tax	-3.44	-0.62	10.58	8.10	1.55	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-74.09	-30.53	-8.31	-2.83	-1.46	-0.24
Reported Net Profit	-221.61	-87.50	-42.63	7.28	6.45	-19.25
Extraordinary Items	0.48	1.29	-1.39	-1.30	-1.17	-0.30
Adjusted Net Profit	-222.09	-88.79	-41.24	8.58	7.62	-18.95
Adjustment below Net Profit	2.39	1.21	0.00	0.00	0.00	0.00
P & L Balance brought forward	271.81	358.10	400.73	393.44	387.00	406.24
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	52.58	271.81	358.10	400.73	393.44	387.00
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	-77.13	-32.03	-15.66	2.68	2.37	-7.08
Earnings Per Share(Adj)-Unit Curr	-77.13	-32.03	-15.66	2.68	2.37	-7.08
Book Value-Unit Curr	92.26	172.03	203.71	219.17	216.15	213.84
Book Value(Adj)-Unit Curr	92.26	172.03	203.71	219.17	216.15	213.84

Quarterly Results

Quarters :

Particulars	Jun 2026 ( Cr)	Mar 2026 ( Cr)	Dec 2025 ( Cr)
Gross Sales	123.23	130.76	150.31
Other Operating Income	0.00	0.00	0.00
Other Income	0.61	0.73	1.64
Total Income	123.84	131.49	151.94
Total Expenditure	125.91	218.85	219.06
PBIDT	-2.07	-87.36	-67.11
Interest	7.73	7.79	7.46
PBDT	-9.80	-95.15	-74.57
Depreciation	1.46	1.42	1.46
Tax	0.00	0.60	-2.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-2.36	-24.50	-18.35
Reported Profit After Tax	-8.90	-72.67	-55.69
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	-8.90	-72.67	-55.69
EPS (Unit Curr.)	-3.10	-26.90	-20.38
EPS (Adj) (Unit Curr.)	-3.10	-26.90	-20.38
Calculated EPS (Unit Curr.)	-3.10	-25.29	-20.38
Calculated EPS (Adj) (Unit Curr.)	-3.10	-25.29	-20.38
Calculated EPS (Ann.) (Unit Curr.)	-12.39	-101.17	-81.53
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-12.39	-101.17	-81.53
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	28.73	28.73	27.32
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(%)	-1.68	-66.81	-44.65
PBDTM(%)	-7.95	-72.77	-49.61
PATM(%)	-7.22	-55.58	-37.05

Financial Ratios

Particulars	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022
Debt-Equity Ratio	0.82	0.63	0.57	0.48	0.43
Long Term Debt-Equity Ratio	0.02	0.02	0.03	0.03	0.02
Current Ratio	1.80	2.11	2.22	2.60	3.01
Fixed Assets	5.42	5.98	6.72	6.28	4.55
Inventory	1.24	1.05	0.96	0.74	0.51
Debtors	6.64	5.34	5.10	5.98	6.81
Interest Cover Ratio	-8.99	-2.23	-0.11	1.52	1.31
PBIDTM (%)	-48.11	-11.66	0.21	9.42	10.62
PBITM (%)	-49.18	-12.58	-0.61	8.45	8.82
PBDTM (%)	-53.58	-17.32	-5.14	3.87	3.90
CPM (%)	-39.41	-12.53	-5.48	2.57	3.87
APATM (%)	-40.49	-13.45	-6.30	1.60	2.07
ROCE (%)	-39.91	-9.76	-0.45	5.15	3.87
RONW (%)	-60.30	-17.08	-7.41	1.45	1.30

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jul 2026	131.00	116.00	117.00	0.00	0.00	0.00	336.14
Jun 2026	142.00	100.05	131.00	0.00	0.00	0.00	376.37
May 2026	113.80	90.00	106.50	0.00	0.00	0.00	305.98
Apr 2026	110.00	76.75	100.50	0.00	0.00	0.00	288.74
Mar 2026	109.00	74.10	75.80	0.00	0.00	0.00	217.78
Feb 2026	118.00	90.25	103.11	0.00	0.00	0.00	281.70
Jan 2026	114.15	96.20	98.25	0.00	0.00	0.00	268.42
Share Prices Of 2025
Dec 2025	117.00	101.80	108.70	0.00	0.00	0.00	296.97
Nov 2025	120.50	109.90	114.10	0.00	0.00	0.00	311.72
Oct 2025	122.90	111.05	118.15	0.00	0.00	0.00	322.79
Sep 2025	125.00	109.00	111.30	0.00	0.00	0.00	304.07
Aug 2025	123.00	112.00	112.25	0.00	0.00	0.00	306.67
Jul 2025	160.65	111.05	119.40	0.00	0.00	0.00	326.20
Jun 2025	152.45	104.50	152.45	0.00	0.00	0.00	416.50
May 2025	112.25	97.00	108.00	0.00	0.00	0.00	295.06
Apr 2025	111.90	93.75	96.15	0.00	0.00	0.00	262.68
Mar 2025	116.05	88.45	91.85	0.00	0.00	0.00	250.94
Feb 2025	148.00	96.20	108.90	0.00	0.00	0.00	297.52
Jan 2025	184.00	140.00	142.40	0.00	0.00	0.00	389.04
Share Prices Of 2024
Dec 2024	192.00	151.75	157.30	0.00	0.00	0.00	429.61

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 53854.87
63.60 0.12%

S&P 500 7820.53
51.03 0.66%

HANG SENG 25116.86
-279.66 -1.10%

NIKKEI 225 68711.00
402.41 0.59%

FTSE 100 10757.72
-75.43 -0.70%

NIFTY 24366.00
-29.85 -0.12%

× Ask Your Question