IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	624.75 Mar 09,2026 EOD	625.00 Mar 09,2026 EOD
Today's Change( )	-3.45 (-0.55%)	-3.35 (-0.53%)
Open( )	609.95	610.00
Prev Close( )	628.20	628.35
Volume	38,128.00	4,705,618.00
Today's Range( )	627.10 - 607.00	627.40 - 606.25
52-Week Range( )	812.00 - 580.00	812.20 - 588.85
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1985
Registered Office	3-11 GIDC,Dist Valsad, VAPI, Gujarat-396195
Telephone	91-260-2400717
Fax	91-260-2401823
Chairman	Jaidev R Shroff
Managing Director	NA
Company Secretary	Sandeep Deshmukh
Auditor	B S R & Co LLP
Face Value	2
Market Lot	1
Listing	BSE,Luxembourg,MSEI ,NSEBSE,Luxembourg,MSEI ,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


Chairman Emeritus	R D Shroff
Chairman & Group CEO	Jaidev R Shroff
Vice Chairman & Chief Executive Officer	Vikram R Shroff
Company Sec. & Compli. Officer	Sandeep Deshmukh
Independent Director	Naina Lal Kidwai
Lead Independent Director	Suresh Kumar
Whole-time Director	Raj Tiwari
Independent Director	Usha Rao Monari M V Bhanumathi Santosh Kumar Mohanty

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	159.00	150.00	150.00	153.00	153.00	153.00
Reserves Total	11862.00	7380.00	6918.00	8048.00	7633.00	7871.00
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	12021.00	7530.00	7068.00	8201.00	7786.00	8024.00
Secured Loans	0.00	0.00	85.00	363.00	301.00	251.00
Unsecured Loans	597.00	1852.00	532.00	1415.00	1028.00	861.00
Total Debt	597.00	1852.00	617.00	1778.00	1329.00	1112.00
Other Liabilities	1471.00	5095.00	2017.00	1215.00	3.00	3.00
Total Liabilities	14089.00	14477.00	9702.00	11194.00	9118.00	9139.00
APPLICATION OF FUNDS :
Gross Block	2216.00	2080.00	8828.00	12078.00	11227.00	10094.00
Less : Accumulated Depreciation	1467.00	1342.00	4509.00	6601.00	5629.00	4740.00
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	749.00	738.00	4319.00	5477.00	5598.00	5354.00
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	128.00	118.00	867.00	909.00	722.00	886.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	5528.00	3687.00	3208.00	2374.00	1441.00	1406.00
Current Assets, Loans & Advances
Inventories	440.00	346.00	1677.00	2929.00	1943.00	1316.00
Sundry Debtors	3694.00	2249.00	5713.00	5567.00	4046.00	3161.00
Cash and Bank Balance	137.00	192.00	739.00	825.00	334.00	163.00
Loans and Advances	2854.00	783.00	1187.00	1325.00	934.00	1046.00
Total Current Assets	7125.00	3570.00	9316.00	10646.00	7257.00	5686.00
Less : Current Liabilities and Provisions
Current Liabilities	3845.00	2317.00	7963.00	8138.00	5776.00	4394.00
Provisions	7.00	119.00	192.00	204.00	158.00	130.00
Total Current Liabilities & Provisions	3852.00	2436.00	8155.00	8342.00	5934.00	4524.00
Net Current Assets	3273.00	1134.00	1161.00	2304.00	1323.00	1162.00
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	67.00	117.00	66.00	85.00	0.00	0.00
Deferred Tax Liability	0.00	125.00	153.00	182.00	231.00	165.00
Net Deferred Tax	67.00	-8.00	-87.00	-97.00	-231.00	-165.00
Other Assets	4344.00	8808.00	234.00	227.00	265.00	496.00
Total Assets	14089.00	14477.00	9702.00	11194.00	9118.00	9139.00
Contingent Liabilities	219.00	315.00	316.00	316.00	303.00	299.00

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	5330.00	5398.00	9032.00	16449.00	11345.00	9641.00
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	5330.00	5398.00	9032.00	16449.00	11345.00	9641.00
Other Income	2612.00	1121.00	850.00	631.00	113.00	506.00
Stock Adjustments	-162.00	-436.00	521.00	678.00	256.00	-248.00
Total Income	7780.00	6083.00	10403.00	17758.00	11714.00	9899.00
EXPENDITURE :
Raw Materials	4056.00	3803.00	6695.00	10560.00	6511.00	5312.00
Power & Fuel Cost	26.00	22.00	42.00	797.00	501.00	386.00
Employee Cost	189.00	115.00	369.00	767.00	685.00	646.00
Other Manufacturing Expenses	456.00	325.00	537.00	1463.00	996.00	711.00
Selling & Administrative Expenses	187.00	153.00	585.00	975.00	761.00	675.00
Miscellaneous Expenses	159.00	143.00	473.00	514.00	542.00	468.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	5073.00	4561.00	8701.00	15076.00	9996.00	8198.00
Operating Profit	2707.00	1522.00	1702.00	2682.00	1718.00	1701.00
Interest	231.00	144.00	188.00	377.00	307.00	272.00
Gross Profit	2476.00	1378.00	1514.00	2305.00	1411.00	1429.00
Depreciation	135.00	130.00	431.00	1044.00	977.00	891.00
Profit Before Tax	2341.00	1248.00	1083.00	1261.00	434.00	538.00
Tax	-526.00	46.00	109.00	220.00	195.00	55.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-72.00	-6.00	-1.00	-135.00	19.00	22.00
Reported Net Profit	2939.00	1208.00	975.00	1176.00	220.00	461.00
Extraordinary Items	2137.00	-0.96	24.28	-4.13	-7.60	-8.57
Adjusted Net Profit	802.00	1208.96	950.72	1180.13	227.60	469.57
Adjustment below Net Profit	-4.00	-3.00	-16.00	2.00	-1.00	-1.00
P & L Balance brought forward	2177.00	1721.00	1373.00	959.00	1198.00	1145.00
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	75.00	749.00	611.00	764.00	458.00	407.00
P & L Balance carried down	5037.00	2177.00	1721.00	1373.00	959.00	1198.00
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 %	300.00	50.00	500.00	500.00	500.00	300.00
Dividend Per Share(Rs)	6.00	1.00	10.00	10.00	10.00	6.00
Earnings Per Share-Unit Curr	36.97	16.11	13.00	15.37	2.88	6.03
Earnings Per Share(Adj)-Unit Curr	36.97	15.45	12.47	14.74	2.76	5.78
Book Value-Unit Curr	151.21	100.40	94.24	107.20	101.78	104.89
Book Value(Adj)-Unit Curr	151.21	96.30	90.39	102.82	97.63	100.61

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	1390.00	1512.00	1660.00
Other Operating Income	0.00	0.00	0.00
Other Income	74.00	321.00	94.00
Total Income	1464.00	1833.00	1754.00
Total Expenditure	1339.00	1403.00	1567.00
PBIDT	125.00	430.00	187.00
Interest	32.00	43.00	22.00
PBDT	93.00	387.00	165.00
Depreciation	32.00	32.00	33.00
Tax	30.00	84.00	11.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-1.00	-1.00	-1.00
Reported Profit After Tax	32.00	272.00	122.00
Extra-ordinary Items	-7.11	-143.52	0.00
Adjusted Profit After Extra-ordinary item	39.11	415.52	122.00
EPS (Unit Curr.)	0.37	3.32	1.50
EPS (Adj) (Unit Curr.)	0.37	3.32	1.50
Calculated EPS (Unit Curr.)	0.38	3.22	1.53
Calculated EPS (Adj) (Unit Curr.)	0.38	3.22	1.53
Calculated EPS (Ann.) (Unit Curr.)	1.51	12.88	6.14
Calculated EPS (Adj) (Ann.) (Unit Curr.)	1.51	12.88	6.14
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	169.00	169.00	159.00
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(%)	8.99	28.44	11.27
PBDTM(%)	6.69	25.60	9.94
PATM(%)	2.30	17.99	7.35

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.13	0.17	0.16	0.19	0.15
Long Term Debt-Equity Ratio	0.00	0.00	0.01	0.03	0.06
Current Ratio	1.23	0.98	1.05	1.04	1.05
Fixed Assets	2.48	0.99	0.86	1.41	1.06
Inventory	13.56	5.34	3.92	6.75	6.96
Debtors	1.79	1.36	1.60	3.42	3.15
Interest Cover Ratio	0.60	7.60	4.48	4.34	2.41
PBIDTM (%)	5.14	22.68	14.09	16.30	15.14
PBITM (%)	2.61	20.27	9.32	9.96	6.53
PBDTM (%)	0.81	20.01	12.01	14.01	12.44
CPM (%)	17.58	24.80	15.30	13.50	10.55
APATM (%)	15.05	22.40	10.53	7.15	1.94
ROCE (%)	0.97	9.05	8.06	16.13	8.12
RONW (%)	8.20	16.56	12.45	14.71	2.78

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Feb 2026	771.40	620.55	637.05	81.94	64.77	67.05	53,777.51
Jan 2026	812.00	671.70	704.10	86.21	68.69	74.10	59,430.61
Share Prices Of 2025
Dec 2025	800.95	730.00	794.70	84.88	75.77	83.56	67,018.54
Nov 2025	775.30	713.40	758.85	83.20	72.76	79.79	63,995.10
Oct 2025	729.45	651.50	720.20	77.69	67.50	75.73	60,735.41
Sep 2025	732.75	642.15	655.75	70.72	66.28	68.95	55,300.26
Aug 2025	740.80	657.50	714.75	71.04	60.87	66.89	53,649.68
Jul 2025	735.75	645.65	702.90	69.45	59.79	71.83	57,604.60
Jun 2025	664.00	621.05	661.10	62.42	57.07	66.90	53,655.28
May 2025	698.85	611.10	627.90	67.63	55.47	63.55	50,969.58
Apr 2025	690.95	580.00	668.40	67.49	51.28	67.84	54,403.94
Mar 2025	671.00	599.75	636.20	63.85	55.39	64.62	51,826.14
Feb 2025	657.75	594.45	632.50	41.56	35.35	39.27	47,475.93
Jan 2025	618.00	497.55	603.30	39.30	30.68	37.46	45,284.16
Share Prices Of 2024
Dec 2024	572.60	493.00	500.75	35.82	30.14	31.09	37,586.68
Nov 2024	558.50	483.91	545.55	36.46	30.73	33.87	40,949.40
Oct 2024	599.49	496.47	531.39	39.07	31.87	34.40	41,583.66
Sep 2024	597.95	559.20	588.17	39.57	35.47	38.07	46,027.26
Aug 2024	579.15	494.27	573.88	37.83	31.23	37.15	44,908.86
Jul 2024	556.66	501.17	548.79	36.92	31.36	35.52	42,946.02

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 47518.20
-457.55 -0.95%

S&P 500 6761.35
-90.36 -1.32%

HANG SENG 25408.47
-348.83 -1.35%

NIKKEI 225 52808.52
-2812.32 -5.06%

FTSE 100 10249.54
-35.21 -0.34%

NIFTY 24028.05
-422.40 -1.73%

× Ask Your Question