IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	207.35 Jan 23,2026 EOD	207.16 Jan 23,2026 EOD
Today's Change( )	6.05 (3.01%)	5.99 (2.98%)
Open( )	203.90	204.20
Prev Close( )	201.30	201.17
Volume	24,821.00	958,755.00
Today's Range( )	211.00 - 202.00	211.39 - 202.10
52-Week Range( )	260.30 - 111.00	257.85 - 117.35
Buy (Size)	N.A	N.A
Sell (Size)	N.A	207.16(×2141)

Company Background


Incorporation Year	1985
Registered Office	301 Dosti Pinnacle 3rd Floor,Plot E7 Road No 22 Wagle Indl, Thane, Maharashtra-400604
Telephone	91-022-41114777
Fax	91-022-41114754
Chairman	Kamal K Sharma
Managing Director	Hari Babu Bodepudi
Company Secretary	PHILLIP TROTT
Auditor	SRBC & Co LLP
Face Value	2
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda,Hyderabad-500032

Board of Directors


Non-Executive & Non-Independent Director	Gregory John Andrews Fabian Kausche
Chairman & Independent Director	Kamal K Sharma
Non Executive & Independent Director	Milind Sarwate
Whole Time Director & Chief Executive Officer	N Rajaram
Managing Director & Chief Executive Officer	Hari Babu Bodepudi
Company Sec. & Compli. Officer	PHILLIP TROTT
Whole Time Director	Vedprakash Ragate
Non Executive & Independent Director	Revati Kasture
Additional Director	Anuj Poddar
WTD & Additional Director	Srinivas Vasireddy

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	50.06	49.89	49.89	49.67	49.67	49.67
Reserves Total	1092.59	1037.34	1008.48	982.28	979.84	836.54
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00	9.14	0.00	0.00
Total Shareholders Funds	1142.65	1087.23	1058.37	1041.09	1029.51	886.21
Secured Loans	44.38	46.46	19.10	15.50	5.22	35.07
Unsecured Loans	1.65	0.31	1.18	1.35	0.44	0.00
Total Debt	46.03	46.77	20.28	16.85	5.66	35.07
Other Liabilities	3.18	2.21	2.54	1.96	2.30	3.03
Total Liabilities	1191.86	1136.21	1081.19	1059.90	1037.47	924.31
APPLICATION OF FUNDS :
Gross Block	94.39	87.15	105.70	113.09	102.86	99.30
Less : Accumulated Depreciation	48.21	44.62	48.98	46.19	37.08	29.89
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	46.18	42.53	56.72	66.90	65.78	69.41
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	6.65	5.14	2.20	1.40	4.34	3.72
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	647.32	640.41	632.52	658.61	685.18	757.71
Current Assets, Loans & Advances
Inventories	25.05	34.54	47.95	67.99	45.79	31.42
Sundry Debtors	68.93	44.79	13.65	52.42	61.44	40.79
Cash and Bank Balance	0.41	0.96	0.18	12.89	0.74	3.72
Loans and Advances	13.07	16.38	13.21	12.42	10.53	17.00
Total Current Assets	107.46	96.66	74.98	145.72	118.50	92.92
Less : Current Liabilities and Provisions
Current Liabilities	29.69	50.78	40.47	62.03	61.28	68.11
Provisions	0.64	0.61	1.13	2.30	3.38	4.94
Total Current Liabilities & Provisions	30.33	51.39	41.60	64.33	64.65	73.05
Net Current Assets	77.13	45.27	33.38	81.40	53.84	19.87
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	10.33	11.59	12.37	8.31	8.79	9.48
Deferred Tax Liability	0.69	0.00	0.14	2.28	6.88	0.99
Net Deferred Tax	9.64	11.59	12.23	6.03	1.91	8.49
Other Assets	404.96	391.27	344.13	245.56	226.42	65.12
Total Assets	1191.88	1136.21	1081.18	1059.91	1037.47	924.32
Contingent Liabilities	514.29	283.32	262.71	245.17	203.43	0.00

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	178.26	168.52	222.69	219.63	265.46	227.33
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	178.26	168.52	222.69	219.63	265.46	227.33
Other Income	51.32	45.98	28.24	27.64	19.97	14.56
Stock Adjustments	-8.31	-5.35	-19.42	19.73	15.56	3.89
Total Income	221.27	209.15	231.51	267.00	300.99	245.78
EXPENDITURE :
Raw Materials	97.19	102.54	116.50	128.39	124.43	116.93
Power & Fuel Cost	12.53	12.89	13.93	11.96	12.77	12.74
Employee Cost	35.05	30.05	36.66	27.38	22.42	17.10
Other Manufacturing Expenses	14.15	21.26	41.54	47.26	57.73	50.56
Selling & Administrative Expenses	18.03	17.86	19.49	19.40	20.27	9.98
Miscellaneous Expenses	9.64	11.49	1.52	5.72	10.68	1.68
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	186.59	196.09	229.63	240.11	248.29	208.98
Operating Profit	34.67	13.06	1.88	26.89	52.70	36.80
Interest	3.96	4.36	2.51	1.61	2.68	5.04
Gross Profit	30.71	8.70	-0.63	25.28	50.02	31.76
Depreciation	8.67	8.94	9.12	9.59	9.13	8.95
Profit Before Tax	22.04	-0.24	-9.75	15.69	40.89	22.81
Tax	3.88	0.46	-0.57	0.37	6.09	3.18
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	2.37	-1.32	-3.09	0.52	2.69	-1.71
Reported Net Profit	15.79	0.62	-6.08	14.80	32.11	21.34
Extraordinary Items	-1.30	-1.69	0.00	0.00	-0.75	0.00
Adjusted Net Profit	17.09	2.31	-6.08	14.80	32.86	21.34
Adjustment below Net Profit	-0.12	2.65	0.09	0.07	43.38	-1.30
P & L Balance brought forward	42.03	38.76	30.56	28.03	-47.47	-62.65
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	-14.19	12.34	0.00	4.86
P & L Balance carried down	57.70	42.03	38.76	30.56	28.03	-47.47
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	25.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.50	0.00
Earnings Per Share-Unit Curr	0.63	0.02	-0.24	0.60	1.29	0.86
Earnings Per Share(Adj)-Unit Curr	0.63	0.02	-0.24	0.60	1.29	0.86
Book Value-Unit Curr	45.65	43.59	42.43	41.55	41.45	35.68
Book Value(Adj)-Unit Curr	45.65	43.59	42.43	41.55	41.45	35.68

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	34.03	41.07	42.33
Other Operating Income	0.00	0.00	0.00
Other Income	11.75	11.48	12.27
Total Income	45.78	52.55	54.60
Total Expenditure	38.37	44.36	45.40
PBIDT	7.41	8.19	9.20
Interest	0.83	1.08	0.99
PBDT	6.58	7.11	8.21
Depreciation	2.24	2.33	2.30
Tax	2.25	0.84	1.11
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.99	0.57	0.57
Reported Profit After Tax	3.08	3.37	4.23
Extra-ordinary Items	-0.82	-0.88	-0.18
Adjusted Profit After Extra-ordinary item	3.90	4.25	4.41
EPS (Unit Curr.)	0.12	0.14	0.17
EPS (Adj) (Unit Curr.)	0.12	0.14	0.17
Calculated EPS (Unit Curr.)	0.12	0.13	0.17
Calculated EPS (Adj) (Unit Curr.)	0.12	0.13	0.17
Calculated EPS (Ann.) (Unit Curr.)	0.49	0.54	0.68
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.49	0.54	0.68
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	50.33	50.07	50.06
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(%)	21.77	19.94	21.73
PBDTM(%)	19.34	17.31	19.40
PATM(%)	9.05	8.21	9.99

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.04	0.03	0.02	0.01	0.02
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.01
Current Ratio	1.30	1.22	1.67	1.76	1.34
Fixed Assets	1.96	1.75	2.04	2.03	2.63
Inventory	5.98	4.09	3.84	3.86	6.88
Debtors	3.14	5.77	6.74	3.86	5.19
Interest Cover Ratio	6.57	1.33	-2.88	10.75	16.25
PBIDTM (%)	19.45	8.75	0.84	12.24	19.85
PBITM (%)	14.59	3.45	-3.25	7.88	16.41
PBDTM (%)	17.23	6.17	-0.28	11.51	18.84
CPM (%)	13.72	6.68	1.37	11.11	15.54
APATM (%)	8.86	1.37	-2.73	6.74	12.10
ROCE (%)	2.23	0.52	-0.68	1.65	4.34
RONW (%)	1.42	0.22	-0.58	1.43	3.27

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Dec 2025	227.95	193.00	208.15	347.61	270.79	531.20	9,078.14
Nov 2025	260.30	210.80	223.30	398.04	305.61	330.51	5,648.36
Oct 2025	222.05	186.05	215.10	340.45	261.92	316.88	5,415.41
Sep 2025	208.90	168.35	186.55	315.62	243.78	274.70	4,694.58
Aug 2025	185.45	166.20	169.45	283.50	234.02	248.21	4,241.93
Jul 2025	196.80	170.30	172.15	299.85	246.78	252.17	4,309.52
Jun 2025	203.30	182.55	192.85	303.05	251.33	282.49	4,827.71
May 2025	197.95	141.80	191.75	292.88	205.65	280.84	4,799.54
Apr 2025	156.95	111.00	144.15	243.44	142.65	211.12	3,608.10
Mar 2025	159.60	130.05	130.80	240.77	177.89	191.57	3,273.95
Feb 2025	168.90	139.55	149.00	0.00	0.00	0.00	3,729.50
Jan 2025	210.00	154.85	165.05	0.00	0.00	0.00	4,131.23
Share Prices Of 2024
Dec 2024	213.55	170.10	176.00	0.00	0.00	0.00	4,405.32
Nov 2024	231.70	183.45	202.35	0.00	0.00	0.00	5,064.86
Oct 2024	240.90	164.65	181.65	0.00	0.00	0.00	4,536.93
Sep 2024	237.75	160.50	232.50	0.00	0.00	0.00	5,802.78
Aug 2024	175.00	130.10	163.90	0.00	0.00	0.00	4,090.65
Jul 2024	149.95	116.10	142.75	0.00	0.00	0.00	3,562.78
Jun 2024	127.55	91.85	116.95	0.00	0.00	0.00	2,917.68
May 2024	124.65	102.45	103.50	0.00	0.00	0.00	2,582.13

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 Powered By CMOTS Infotech ( ISO 9001:2015 Certified )

DJIA 49393.18
294.94 0.60%

S&P 500 6933.34
36.72 0.53%

HANG SENG 26749.52
119.55 0.45%

NIKKEI 225 53831.56
142.67 0.27%

FTSE 100 10161.37
23.28 0.23%

NIFTY 25048.65
-241.25 -0.95%

× Ask Your Question