IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	1,345.55 Oct 01,2025 EOD	1,345.90 Oct 01,2025 EOD
Today's Change( )	11.30 (0.85%)	11.70 (0.88%)
Open( )	1,321.45	1,330.00
Prev Close( )	1,334.25	1,334.20
Volume	4,348.00	66,547.00
Today's Range( )	1,350.00 - 1,314.10	1,352.00 - 1,314.30
52-Week Range( )	1,604.00 - 795.75	1,603.00 - 796.15
Buy (Size)	N.A	1,345.90(×100)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1951
Registered Office	162 Wellesley Road,, Pune, Maharashtra-411001
Telephone	91-20-26226200
Fax	91-20-26058222
Chairman	R B Rathi
Managing Director	R B Rathi
Company Secretary	Mandar Velankar
Auditor	S R B C & Co LLP
Face Value	2
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Link Intime India Pvt Ltd BNo 202 Akshay Compl,Off Dhole Patil Road,Near Ganesh Mandir ,Pune-411001

Board of Directors


Chairman / Executive Director / M D / Promoter	R B Rathi
Whole Time Executive Director	Ashish Vij
Independent Non Exe. Director	Naresh T Raisinghani Sudha Navandar Anu Wakhlu BHUMIKA BATRA
Company Secretary / General Counsel	Mandar Velankar

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	15.72	13.85	13.85	13.85	13.85	13.85
Reserves Total	2218.23	1092.64	794.26	818.41	756.67	618.70
Equity Share Warrants	24.98	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	2258.93	1106.49	808.11	832.26	770.52	632.55
Secured Loans	183.40	253.80	591.89	619.36	331.02	404.67
Unsecured Loans	252.01	124.09	162.54	142.12	232.45	40.00
Total Debt	435.41	377.89	754.43	761.48	563.47	444.67
Other Liabilities	40.44	34.50	38.63	38.90	34.49	16.68
Total Liabilities	2734.78	1518.88	1601.17	1632.64	1368.48	1093.90
APPLICATION OF FUNDS :
Gross Block	1808.98	1720.07	1614.31	1222.21	923.61	855.69
Less : Accumulated Depreciation	789.72	650.92	516.18	410.13	325.86	242.17
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1019.26	1069.15	1098.13	812.08	597.75	613.52
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	45.48	14.53	44.25	281.61	278.08	47.98
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	1047.77	51.15	55.54	55.15	54.76	43.64
Current Assets, Loans & Advances
Inventories	350.81	313.43	374.38	478.25	321.86	339.47
Sundry Debtors	679.02	524.84	421.89	464.08	490.25	366.45
Cash and Bank Balance	26.36	42.38	10.72	19.07	14.13	6.75
Loans and Advances	172.65	53.55	101.65	74.21	95.83	53.66
Total Current Assets	1228.84	934.20	908.64	1035.60	922.06	766.34
Less : Current Liabilities and Provisions
Current Liabilities	560.26	496.92	483.92	532.04	505.56	415.55
Provisions	3.76	3.44	3.52	3.45	2.32	6.87
Total Current Liabilities & Provisions	564.02	500.36	487.44	535.49	507.88	422.42
Net Current Assets	664.82	433.84	421.20	500.12	414.18	343.92
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	12.42	11.48	13.89	4.76	4.90	11.24
Deferred Tax Liability	84.73	86.63	73.18	56.16	51.60	55.48
Net Deferred Tax	-72.31	-75.15	-59.29	-51.40	-46.70	-44.24
Other Assets	29.77	25.34	41.34	35.07	70.40	89.06
Total Assets	2734.78	1518.87	1601.17	1632.63	1368.47	1093.89
Contingent Liabilities	152.11	62.55	31.64	26.51	25.37	19.76

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	2533.95	2141.43	1976.11	1918.91	1708.50	1518.27
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2533.95	2141.43	1976.11	1918.91	1708.50	1518.27
Other Income	30.46	332.50	4.15	8.38	16.65	24.88
Stock Adjustments	23.90	-34.08	-54.67	121.87	-39.83	58.43
Total Income	2588.31	2439.85	1925.59	2049.16	1685.32	1601.58
EXPENDITURE :
Raw Materials	1439.15	1200.85	1163.88	1253.32	967.76	943.55
Power & Fuel Cost	188.03	161.91	166.84	145.80	96.01	78.16
Employee Cost	168.71	147.47	126.95	129.25	108.73	97.28
Other Manufacturing Expenses	180.43	155.33	136.80	144.22	119.86	104.41
Selling & Administrative Expenses	160.78	117.07	87.73	95.96	93.27	89.35
Miscellaneous Expenses	86.71	52.05	56.52	37.33	15.56	26.17
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	2223.80	1834.69	1738.72	1805.87	1401.18	1338.93
Operating Profit	364.51	605.16	186.86	243.29	284.14	262.66
Interest	29.68	29.70	37.93	18.94	17.75	12.84
Gross Profit	334.83	575.46	148.93	224.35	266.39	249.82
Depreciation	140.70	136.89	111.11	86.90	85.15	72.39
Profit Before Tax	194.13	438.57	37.82	137.45	181.24	177.43
Tax	53.51	88.60	-0.84	32.37	39.75	38.58
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.35	14.84	7.25	4.71	5.26	-9.89
Reported Net Profit	140.97	335.12	31.41	100.38	136.23	148.73
Extraordinary Items	-4.85	244.60	0.00	0.17	8.29	14.13
Adjusted Net Profit	145.82	90.52	31.41	100.21	127.94	134.60
Adjustment below Net Profit	-2.73	-1.41	0.33	-0.83	-0.77	-2.08
P & L Balance brought forward	886.78	588.37	591.24	533.22	397.76	353.09
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	4.77	35.31	34.61	41.54	0.00	101.98
P & L Balance carried down	1020.25	886.78	588.37	591.24	533.22	397.76
Dividend	0.00	24.92	0.00	0.00	0.00	43.61
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	225.00	230.00	75.00	250.00	300.00	315.00
Dividend Per Share(Rs)	4.50	4.60	1.50	5.00	6.00	6.30
Earnings Per Share-Unit Curr	17.94	48.41	4.54	14.50	19.68	21.49
Earnings Per Share(Adj)-Unit Curr	17.94	48.41	4.54	14.50	19.68	21.49
Book Value-Unit Curr	284.31	159.84	116.74	120.22	111.31	91.37
Book Value(Adj)-Unit Curr	284.31	159.84	116.74	120.22	111.31	91.37

Quarterly Results

Quarters :

Particulars	Jun 2025 ( Cr)	Mar 2025 ( Cr)	Dec 2024 ( Cr)
Gross Sales	531.20	703.59	574.78
Other Operating Income	0.00	0.00	0.00
Other Income	24.60	17.38	4.43
Total Income	555.80	720.97	579.22
Total Expenditure	412.20	643.59	511.79
PBIDT	143.60	77.39	67.43
Interest	8.10	8.31	9.07
PBDT	135.50	69.07	58.36
Depreciation	36.20	35.10	35.29
Tax	23.90	6.44	8.91
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	2.10	5.12	-2.08
Reported Profit After Tax	73.30	22.41	16.24
Extra-ordinary Items	0.00	-6.37	-5.26
Adjusted Profit After Extra-ordinary item	73.30	28.78	21.50
EPS (Unit Curr.)	9.30	4.20	2.30
EPS (Adj) (Unit Curr.)	9.30	4.20	2.30
Calculated EPS (Unit Curr.)	9.34	2.85	2.35
Calculated EPS (Adj) (Unit Curr.)	9.34	2.85	2.35
Calculated EPS (Ann.) (Unit Curr.)	37.35	11.41	9.38
Calculated EPS (Adj) (Ann.) (Unit Curr.)	37.35	11.41	9.38
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	15.70	15.72	13.85
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(%)	27.03	11.00	11.73
PBDTM(%)	25.51	9.82	10.15
PATM(%)	13.80	3.19	2.83

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.24	0.59	0.92	0.83	0.72
Long Term Debt-Equity Ratio	0.08	0.35	0.50	0.42	0.38
Current Ratio	1.23	1.16	1.06	1.09	1.13
Fixed Assets	1.44	1.28	1.39	1.79	1.92
Inventory	7.63	6.23	4.64	4.80	5.17
Debtors	4.21	4.52	4.46	4.02	3.99
Interest Cover Ratio	7.54	4.99	2.00	8.26	11.21
PBIDTM (%)	14.39	13.31	9.46	12.68	16.63
PBITM (%)	8.83	6.92	3.83	8.15	11.65
PBDTM (%)	13.21	11.92	7.54	11.69	15.59
CPM (%)	11.12	10.62	7.21	9.76	12.96
APATM (%)	5.56	4.23	1.59	5.23	7.97
ROCE (%)	10.52	9.50	4.69	10.42	16.16
RONW (%)	8.38	9.46	3.83	12.53	19.42

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Sep 2025	1,604.00	1,287.30	1,334.25	91.24	66.94	71.92	10,486.73
Aug 2025	1,539.00	1,400.95	1,496.60	85.30	73.00	80.67	11,762.75
Jul 2025	1,469.00	1,197.00	1,436.05	85.00	64.06	77.40	11,286.85
Jun 2025	1,312.45	1,121.55	1,233.25	73.54	58.71	66.45	9,690.00
May 2025	1,212.80	997.50	1,183.95	66.94	52.15	63.80	9,302.64
Apr 2025	1,102.00	887.95	1,024.00	59.76	44.69	55.18	8,045.86
Mar 2025	1,032.75	795.75	991.50	58.34	41.04	53.43	7,790.50
Feb 2025	1,045.90	810.50	856.35	91.73	66.59	74.33	6,728.59
Jan 2025	1,164.20	947.25	998.60	91.75	72.11	86.68	7,846.29
Share Prices Of 2024
Dec 2024	1,173.70	1,045.00	1,143.15	92.99	78.67	87.43	7,913.71
Nov 2024	1,069.80	904.40	1,064.25	82.24	68.15	81.39	7,367.51
Oct 2024	1,235.00	908.95	1,046.55	104.88	65.06	80.04	7,244.98
Sep 2024	1,148.40	948.00	1,117.85	90.23	70.42	85.49	7,738.57
Aug 2024	1,081.00	851.10	1,031.15	85.28	60.50	78.86	7,138.37
Jul 2024	969.85	852.30	936.85	76.78	63.34	71.65	6,485.55
Jun 2024	949.75	681.00	901.35	76.61	49.21	68.93	6,239.80
May 2024	890.00	705.80	784.70	72.47	53.37	60.01	5,432.26
Apr 2024	766.30	609.40	739.20	60.66	45.04	56.53	5,117.28
Mar 2024	630.10	534.60	609.65	49.83	39.77	46.62	4,220.44
Feb 2024	613.00	505.00	587.90	140.25	108.15	129.57	4,069.87

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 46462.48
43.58 0.09%

S&P 500 6731.82
22.36 0.33%

HANG SENG 27287.13
431.56 1.61%

NIKKEI 225 44990.58
439.73 0.99%

FTSE 100 9427.73
-18.70 -0.20%

NIFTY 24836.30
225.20 0.92%

× Ask Your Question