IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	32.83 Sep 23,2026 EOD
Today's Change( )	-0.83 (-2.47%)
Open( )	33.85
Prev Close( )	33.66
Volume	122,626.00
Today's Range( )	34.20 - 30.26
52-Week Range( )	35.97 - 22.41
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1986
Registered Office	1-203 Vishal Cplx Narsing Lane,Opp NL School SV Road Malad(W), Mumbai, Maharashtra-400064
Telephone	91-22-28240444/28216736
Fax	NA
Chairman	Joly George
Managing Director	Joly George
Company Secretary	Leena Yezhuvath
Auditor	G Joseph & Associates
Face Value	10
Market Lot	1
Listing	BSE,MSEI BSE,MSEI
Registrar	Purva Sharegistry (I) Pvt Ltd 9 ShivShakti Indl Es,J R Boricha Marg,Lower Parel,Mumbai - 400 011

Board of Directors


Chairman / Executive Director / M D / Promoter	Joly George
Executive Director	Abidh Abubakkar
Non-Exec & Non-Independent Dir	Sandeep Babu Manoj K Ramanathan Balakrishnan
Independent Non Exe. Director	Dhanya Jose Kanjirikkapallil Saithumuhammad Anvar Varughese AG Joly Sebastian
Company Sec. & Compli. Officer	Leena Yezhuvath

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	49.14	29.96	26.70	12.83	9.12	5.50
Reserves Total	68.37	34.53	26.52	8.57	2.22	-0.56
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	117.51	64.49	53.22	21.40	11.34	4.94
Secured Loans	204.39	133.09	47.28	37.07	27.27	14.96
Unsecured Loans	158.83	96.45	59.06	21.22	5.24	2.54
Total Loan Funds	363.22	229.54	106.34	58.29	32.51	17.50
Other Liabilities	0.00	0.00	0.00	0.00	0.00	0.00
Total Liabilities	480.73	294.03	159.56	79.69	43.85	22.44
APPLICATION OF FUNDS :
Loan / Non-Current Assets	348.93	254.23	129.97	61.06	36.03	20.78
Fixed Assets
Gross Block	91.07	34.81	25.97	13.36	2.79	2.04
Less: Accumulated Depreciation	8.43	6.21	3.25	1.35	0.25	0.02
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	82.64	28.60	22.72	12.01	2.54	2.02
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.00	0.00	0.00	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	3.18	6.35	1.62	1.63	0.00	0.00
Cash and Bank Balance	45.37	2.74	3.21	4.35	5.63	0.69
Loans and Advances	11.18	7.17	3.82	1.46	0.32	0.01
Total Current Assets	59.72	16.26	8.65	7.44	5.95	0.69
Less : Current Liabilities and Provisions
Current Liabilities	7.63	4.59	1.33	0.68	0.67	1.13
Provisions	4.59	1.26	0.73	0.18	0.23	0.15
Total Current Liabilities & Provisions	12.23	5.85	2.06	0.86	0.91	1.28
Net Current Assets	47.49	10.42	6.60	6.58	5.05	-0.58
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	1.66	1.00	0.28	0.04	0.23	0.22
Deferred Tax Liability	0.00	0.23	0.00	0.00	0.00	0.00
Net Deferred Tax	1.66	0.77	0.28	0.04	0.23	0.22
Other Assets	0.00	0.00	0.00	0.00	0.00	0.00
Total Assets	480.72	294.02	159.57	79.68	43.85	22.44
Contingent Liabilities	0.00	0.00	0.00	0.00	0.00	0.00

Profit and Loss

Particulars(INCOME)	Mar 2026 ( Cr)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Operating Income	88.12	47.51	25.89	12.28	6.34	1.78
Other Income	3.96	1.21	0.02	0.08	0.00	0.22
Total Income	92.08	48.72	25.91	12.36	6.34	2.00
EXPENDITURE :
Operating Expenses & Administrative Expenses	10.81	5.11	3.12	1.59	1.22	0.49
Miscellaneous Expenses	1.72	0.62	0.41	0.32	0.39	0.13
Interest	38.01	19.19	9.32	5.04	2.88	0.77
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	27.14	18.07	9.66	3.66	0.89	0.38
Total Expenditure	77.68	42.99	22.51	10.61	5.38	1.77
Gross Profit	14.41	5.75	3.40	1.77	0.95	0.23
Depreciation	5.57	4.75	2.80	1.26	0.23	0.11
Profit Before Tax	8.84	1.00	0.60	0.51	0.72	0.12
Tax	1.86	0.37	0.20	0.05	0.22	0.26
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.90	-0.51	-0.27	0.19	-0.01	-0.22
Reported Net Profit	7.88	1.14	0.67	0.26	0.51	0.10
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	-0.09
Adjusted Net Profit	7.88	1.14	0.67	0.26	0.51	0.19
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.50	-0.50
P & L Balance brought forward	1.96	1.06	0.50	0.30	-0.61	-0.19
Appropriations	0.67	0.00	0.00	0.05	0.00	0.00
P & L Balance carried down	7.54	1.96	1.06	0.50	0.30	-0.61
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 %	2.00	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.20	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	1.60	0.38	0.25	0.20	0.56	0.17
Earnings Per Share(Adj)-Unit Curr	1.60	0.37	0.24	0.19	0.54	0.16
Book Value-Unit Curr	23.91	21.52	19.93	16.68	12.43	8.98
Book Value(Adj)-Unit Curr	23.91	20.82	19.28	16.14	12.03	8.69

Quarterly Results

Quarters :

Particulars	Jun 2026 ( Cr)	Mar 2026 ( Cr)	Dec 2025 ( Cr)
Operating Income	24.01	23.49	24.33
Total Income	26.11	26.67	24.86
Interest	11.28	13.34	9.84
Employee Expenses	7.04	6.18	6.60
Selling & Administrative Expenses	0.00	0.00	0.00
Impairment of Assets	0.00	0.00	0.00
Loss on Forex Transaction	0.00	0.00	0.00
Other Expenses	2.45	4.12	3.01
TOTAL OPERATING EXPENDITURE	20.77	23.64	19.45
Operating Profit Before Prov. & Cont.	5.34	3.03	5.41
Provisions & Write Offs	0.67	-1.04	1.36
Depreciation	1.77	1.31	1.49
TOTAL EXPENDITURE	23.21	23.91	22.30
Tax	0.73	0.70	0.64
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.49	-0.72	-0.17
Reported Profit After Tax	2.67	2.80	2.09
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	2.67	2.80	2.09
EPS (Unit Curr.)	0.76	0.92	0.60
EPS (Adj) (Unit Curr.)	0.76	0.92	0.58
Calculated EPS (Unit Curr.)	0.54	0.57	0.63
Calculated EPS (Adj) (Unit Curr.)	0.54	0.57	0.61
Calculated EPS (Ann.) (Unit Curr.)	2.17	2.28	2.51
Calculated EPS (Adj) (Ann.) (Unit Curr.)	2.17	2.28	2.43
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	49.14	49.14	33.29
Reserve & Surplus	0.00	68.37	45.60
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(%)	66.43	74.16	57.09
PBDTM(%)	19.45	17.41	16.65
PATM(%)	11.12	11.92	8.59
Net Interest Income	0.00	0.00	0.00
Operating Expenses	0.00	0.00	0.00
Loan Losses & Provision	0.00	0.00	0.00
Assets Under Management	0.00	0.00	0.00
Return on Equity(%)	0.00	0.00	0.00
Operating Expenses to Net Interest Income(%)	0.00	0.00	0.00
Cost to Income Ratio	0.00	0.00	0.00
Loan Loss Provision Ratio	0.00	0.00	0.00
Loans Spreads(%)	0.00	0.00	0.00
Net Interest Margin(%)	0.00	0.00	0.00
Provision Coverage Ratio(%)	0.00	0.00	0.00
Capital Adequacy Ratio	0.00	0.00	0.00
Tier I Capital	0.00	0.00	0.00
Tier II Capital	0.00	0.00	0.00
Gross Non Performing Assets	0.00	0.00	0.00
Net Non Performing Assets	0.00	0.00	0.00
(%) Gross Non Performing Assets	0.00	0.00	0.00
(%) Net Non Performing Assets	0.00	0.00	0.00
Return on Assets(Annualised)	0.00	0.00	0.00
Return on Assets	0.00	0.00	0.00
Loans Disbursed(Amt Rs cr)	0.00	0.00	0.00
Loans Sanctioned/Approved(Amt Rs cr)	0.00	0.00	0.00
Loan Book(Amt Rs cr)	0.00	0.00	0.00

Financial Ratios

Particulars	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022
Debt-Equity Ratio	3.26	2.85	2.21	2.77	3.07
Long Term Debt-Equity Ratio	3.26	2.85	2.12	2.58	3.06
Current Ratio	37.26	50.42	23.08	13.71	26.30
Fixed Assets	1.46	1.60	1.32	1.53	2.63
Inventory	0.00	0.00	0.00	0.00	0.00
Debtors	19.32	12.23	15.94	15.17	0.00
Interest Cover Ratio	1.23	1.05	1.06	1.10	1.25
PBIDTM (%)	56.93	51.19	49.09	55.10	60.41
PBITM (%)	50.88	41.44	38.29	44.90	56.78
PBDTM (%)	15.65	11.80	13.12	14.32	14.98
CPM (%)	14.61	12.09	13.39	12.30	11.67
APATM (%)	8.56	2.34	2.59	2.10	8.04
ROCE (%)	12.10	8.90	8.29	8.99	10.76
RONW (%)	8.66	1.94	1.80	1.59	6.04

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Aug 2026	34.40	30.55	33.74	150.96	125.45	145.44	165.80
Jul 2026	34.54	31.50	33.89	151.12	128.10	146.08	166.54
Jun 2026	35.97	30.30	33.92	161.52	124.29	146.21	166.68
May 2026	31.40	22.41	31.04	136.92	93.88	133.80	152.53
Apr 2026	26.59	22.57	23.74	120.22	94.89	102.33	116.66
Mar 2026	28.20	23.02	26.08	84.07	61.21	112.42	128.16
Feb 2026	29.99	25.16	26.16	96.20	73.00	78.96	90.01
Jan 2026	30.48	26.66	28.84	94.28	75.18	87.04	99.23
Share Prices Of 2025
Dec 2025	31.40	24.39	28.86	97.83	66.85	87.10	99.30
Nov 2025	29.56	26.12	26.80	95.45	73.71	80.88	92.21
Oct 2025	32.46	27.10	28.39	102.36	78.94	85.67	97.67
Sep 2025	39.67	28.06	31.76	132.09	82.80	95.86	109.28
Aug 2025	30.83	26.12	28.17	99.49	78.58	85.03	96.93
Jul 2025	30.96	26.12	27.22	103.57	75.67	82.14	93.64
Jun 2025	30.97	25.40	27.40	103.67	72.82	82.69	94.27
May 2025	29.51	22.49	28.74	82.51	56.85	86.72	98.86
Apr 2025	30.86	22.03	24.24	91.62	56.14	65.83	75.05
Mar 2025	30.72	23.12	27.76	86.92	55.21	75.40	85.96
Feb 2025	29.36	24.51	26.45	142.28	102.54	122.25	81.91
Jan 2025	32.75	25.69	27.44	158.92	108.69	126.82	84.97

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 , Maintained and Content Powered by CMOTS InfoTech (ISO 9001:2015 & ISO/IEC 27001:2022 Certified)

DJIA 51895.24
-174.59 -0.34%

S&P 500 7786.35
0.65 0.01%

HANG SENG 24830.29
-257.47 -1.03%

NIKKEI 225 65040.24
903.99 1.41%

FTSE 100 10723.15
-15.86 -0.15%

NIFTY 23446.80
117.80 0.50%

× Ask Your Question