IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	43.24 Aug 05,2026 EOD	43.28 Aug 05,2026 EOD
Today's Change( )	-1.74 (-3.87%)	-1.70 (-3.78%)
Open( )	45.88	45.04
Prev Close( )	44.98	44.98
Volume	29,811.00	194,343.00
Today's Range( )	45.88 - 42.90	45.20 - 43.05
52-Week Range( )	48.88 - 33.11	48.85 - 33.75
Buy (Size)	N.A	N.A
Sell (Size)	N.A	43.28(×1700)

Company Background


Incorporation Year	1939
Registered Office	Mahaveer Nagar,Wakhar Bhag, Sangli, Maharashtra-416416
Telephone	91-233-2623716/2623717
Fax	91-233-2623617
Chairman	Shishir S Shirgaokar
Managing Director	Niraj Shishir Shirgaokar
Company Secretary	Tushar V Deshpande
Auditor	Kirtane & Pandit LLP
Face Value	1
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Bigshare Services Pvt Ltd Office No S6-2,Pinnacle Busine.Park,Mahakali Caves Road,Mumbai - 400093

Board of Directors


Chairman & Non Executive Dir.	Shishir S Shirgaokar
Non Executive Director	Prafulla Vinayak Shirgaokar
Independent Non Exe. Director	Hari Y Athawale S S Gangavati Suneeta Thakur Subhash Gundappa Kutte Aashish Kamat Shreenath Deshpande RAVI YESHWANT SHIRALKAR
Non Executive Director	Sachin R. Shirgaokar Shilpa Kumar
Managing Director	Niraj Shishir Shirgaokar Chandan Sanjeev Shirgaokar
Executive Director	Sohan Sanjeev Shirgaokar
Company Sec. & Compli. Officer	Tushar V Deshpande

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	11.25	11.25	11.25	11.25	11.25	11.25
Reserves Total	222.43	204.75	223.72	209.58	109.40	68.15
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	233.68	216.00	234.97	220.83	120.65	79.40
Secured Loans	667.95	610.98	513.84	347.18	700.28	610.26
Unsecured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Total Debt	667.95	610.98	513.84	347.18	700.28	610.26
Other Liabilities	3.36	3.65	3.44	3.86	3.64	3.72
Total Liabilities	904.99	830.63	752.25	571.87	824.57	693.38
APPLICATION OF FUNDS :
Gross Block	835.03	696.95	689.50	633.93	509.19	508.68
Less : Accumulated Depreciation	490.46	457.99	430.75	405.24	387.14	376.98
Less:Impairment of Assets	4.97	4.97	4.97	4.97	4.97	4.97
Net Block	339.60	233.99	253.78	223.72	117.08	126.73
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	35.13	148.29	79.28	37.86	112.23	2.60
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	5.08	5.09	3.54	3.59	4.16	4.21
Current Assets, Loans & Advances
Inventories	700.76	526.32	485.07	365.30	769.49	635.11
Sundry Debtors	137.01	120.43	142.10	187.30	88.78	49.28
Cash and Bank Balance	15.75	18.93	40.62	18.37	7.65	6.65
Loans and Advances	61.53	58.07	62.07	63.53	56.75	64.22
Total Current Assets	915.05	723.75	729.86	634.51	922.67	755.25
Less : Current Liabilities and Provisions
Current Liabilities	391.33	278.07	301.28	297.26	314.99	174.98
Provisions	12.65	17.05	21.02	36.78	13.67	14.59
Total Current Liabilities & Provisions	403.98	295.12	322.29	334.03	328.66	189.57
Net Current Assets	511.07	428.64	407.57	300.48	594.01	565.68
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	8.73	11.62	5.75	5.58	9.45	9.74
Deferred Tax Liability	18.10	16.50	16.46	16.05	18.51	18.87
Net Deferred Tax	-9.37	-4.88	-10.71	-10.47	-9.06	-9.13
Other Assets	23.49	19.50	18.78	16.70	6.16	3.30
Total Assets	904.99	830.64	752.25	571.88	824.58	693.39
Contingent Liabilities	72.12	75.41	119.89	137.54	88.73	95.15

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	1515.09	1407.41	1277.24	1940.15	1301.59	1117.96
Excise Duty	30.83	77.58	126.03	145.97	164.13	162.45
Net Sales	1484.26	1329.83	1151.21	1794.18	1137.46	955.51
Other Income	7.52	13.39	33.08	6.42	2.23	5.85
Stock Adjustments	214.98	-13.96	105.58	-402.58	136.53	43.21
Total Income	1706.76	1329.26	1289.87	1398.02	1276.22	1004.57
EXPENDITURE :
Raw Materials	1328.99	1063.00	969.85	956.95	986.11	781.73
Power & Fuel Cost	68.90	21.95	15.68	8.02	10.58	7.55
Employee Cost	89.27	88.47	94.52	107.94	78.43	69.48
Other Manufacturing Expenses	84.70	76.05	74.86	78.65	73.31	54.41
Selling & Administrative Expenses	18.14	19.31	25.42	25.83	20.50	15.63
Miscellaneous Expenses	5.70	6.66	6.18	5.51	5.89	2.10
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1595.70	1275.44	1186.51	1182.89	1174.82	930.91
Operating Profit	111.06	53.83	103.35	215.12	101.41	73.67
Interest	61.09	48.44	44.47	48.65	43.58	42.65
Gross Profit	49.97	5.39	58.88	166.47	57.83	31.02
Depreciation	33.24	27.50	29.08	18.08	11.47	12.42
Profit Before Tax	16.73	-22.11	29.80	148.39	46.36	18.60
Tax	0.00	0.00	7.94	43.74	3.20	1.55
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	3.12	-5.86	0.72	1.61	-0.16	0.00
Reported Net Profit	13.61	-16.25	21.14	103.05	43.32	17.05
Extraordinary Items	0.00	1.56	0.05	0.00	0.00	0.00
Adjusted Net Profit	13.61	-17.81	21.09	103.05	43.32	17.05
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	167.46	186.53	171.01	70.77	29.69	13.77
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	2.81	5.63	2.81	2.25	1.13
P & L Balance carried down	181.08	167.46	186.53	171.01	70.77	29.69
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 %	10.00	0.00	25.00	50.00	25.00	20.00
Dividend Per Share(Rs)	0.10	0.00	0.25	0.50	0.25	0.20
Earnings Per Share-Unit Curr	1.21	-1.44	1.88	9.16	3.85	1.52
Earnings Per Share(Adj)-Unit Curr	1.21	-1.44	1.88	9.16	3.85	1.52
Book Value-Unit Curr	20.77	19.20	20.78	19.52	10.72	7.06
Book Value(Adj)-Unit Curr	20.77	19.20	20.78	19.52	10.72	7.06

Quarterly Results

Quarters :

Particulars	Mar 2026 ( Cr)	Dec 2025 ( Cr)	Sep 2025 ( Cr)
Gross Sales	397.02	328.93	425.26
Other Operating Income	0.00	0.00	0.00
Other Income	3.77	0.36	2.29
Total Income	393.26	321.40	419.68
Total Expenditure	318.73	284.51	426.45
PBIDT	74.53	36.89	-6.77
Interest	17.95	11.53	17.72
PBDT	56.57	25.36	-24.49
Depreciation	10.17	9.23	7.20
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.64	2.37	0.48
Reported Profit After Tax	45.76	13.76	-32.17
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	45.76	13.76	-32.17
EPS (Unit Curr.)	4.07	1.22	-2.86
EPS (Adj) (Unit Curr.)	4.07	1.22	-2.86
Calculated EPS (Unit Curr.)	4.07	1.22	-2.86
Calculated EPS (Adj) (Unit Curr.)	4.07	1.22	-2.86
Calculated EPS (Ann.) (Unit Curr.)	16.27	4.89	-11.44
Calculated EPS (Adj) (Ann.) (Unit Curr.)	16.27	4.89	-11.44
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	11.25	11.25	11.25
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	1.00	1.00
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(%)	19.14	11.49	-1.62
PBDTM(%)	14.52	7.90	-5.87
PATM(%)	11.75	4.29	-7.71

Financial Ratios

Particulars	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022
Debt-Equity Ratio	2.84	2.50	1.90	3.08	6.55
Long Term Debt-Equity Ratio	0.34	0.39	0.49	0.78	0.97
Current Ratio	0.89	0.92	1.04	1.06	1.02
Fixed Assets	1.98	2.03	1.93	3.40	2.56
Inventory	2.47	2.78	3.00	3.42	1.85
Debtors	11.77	10.72	7.75	14.05	18.86
Interest Cover Ratio	1.27	0.54	1.67	4.05	2.06
PBIDTM (%)	7.33	3.82	8.09	11.09	7.79
PBITM (%)	5.14	1.87	5.81	10.16	6.91
PBDTM (%)	3.30	0.38	4.61	8.58	4.44
CPM (%)	3.09	0.80	3.93	6.24	4.21
APATM (%)	0.90	-1.15	1.66	5.31	3.33
ROCE (%)	8.97	3.33	11.24	28.25	11.85
RONW (%)	6.05	-7.23	9.33	60.57	43.31

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jul 2026	44.40	38.80	40.73	39.25	31.22	33.67	458.21
Jun 2026	43.40	37.65	40.94	37.52	29.49	33.84	460.58
May 2026	46.79	41.00	41.41	40.13	32.93	34.23	465.86
Apr 2026	46.12	35.31	43.98	39.98	25.52	36.35	494.78
Mar 2026	41.80	33.11	39.07	37.51	25.67	32.30	439.54
Feb 2026	38.90	34.00	36.42	0.00	0.00	0.00	409.73
Jan 2026	43.22	35.77	38.06	0.00	0.00	0.00	428.18
Share Prices Of 2025
Dec 2025	45.77	39.78	43.12	0.00	0.00	0.00	485.10
Nov 2025	44.70	39.00	40.60	0.00	0.00	0.00	456.75
Oct 2025	44.80	41.15	42.60	0.00	0.00	0.00	479.25
Sep 2025	48.88	41.69	42.80	0.00	0.00	0.00	481.50
Aug 2025	45.42	39.44	41.39	0.00	0.00	0.00	465.64
Jul 2025	51.80	44.10	44.89	0.00	0.00	0.00	505.01
Jun 2025	52.24	44.74	50.81	0.00	0.00	0.00	571.61
May 2025	52.29	39.47	47.49	0.00	0.00	0.00	534.26
Apr 2025	49.59	39.76	43.06	0.00	0.00	0.00	484.43
Mar 2025	49.85	42.22	45.04	0.00	0.00	0.00	506.70
Feb 2025	53.52	43.55	46.66	29.53	22.40	24.89	524.93
Jan 2025	73.00	46.34	51.17	41.80	22.24	27.30	575.66
Share Prices Of 2024
Dec 2024	78.85	66.55	68.87	44.36	34.98	36.74	774.79

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 54113.09
913.68 1.72%

S&P 500 7758.57
137.07 1.80%

HANG SENG 25915.83
62.90 0.24%

NIKKEI 225 66265.57
2308.04 3.61%

FTSE 100 10890.39
32.69 0.30%

NIFTY 24624.65
9.75 0.04%

× Ask Your Question