IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	713.10 Jan 22,2026 09:29:00	710.40 Jan 22,2026 09:24:55
Today's Change( )	14.40 (2.06%)	12.00 (1.72%)
Open( )	699.65	704.00
Prev Close( )	698.70	698.40
Volume	1,085.00	15,244.00
Today's Range( )	713.35 - 699.65	720.00 - 704.00
52-Week Range( )	985.00 - 558.50	984.95 - 535.85
Buy (Size)	712.20(×11)	710.40(×55)
Sell (Size)	712.95(×1)	710.85(×4)

Company Background


Incorporation Year	1963
Registered Office	Zensar Knowledge Park P No-4,MIDC Off Nagar Road Kharadi, Pune, Maharashtra-411014
Telephone	91-20-66057500
Fax	91-20-66057888
Chairman	H V Goenka
Managing Director	Manish Tandon
Company Secretary	Anand Daga
Auditor	S R B C & Co LLP
Face Value	2
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda,Hyderabad-500032

Board of Directors


Chairman (Non-Executive)	H V Goenka
Independent Director	Ben Druskin Ketan Dalal Harsh Mariwala
Vice Chairman	Anant Vardhan Goenka
Independent Director	Radha Rajappa U B Pravin Rao
Managing Director & Chief Executive Officer	Manish Tandon
Company Sec. & Compli. Officer	Anand Daga

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	45.40	45.30	45.30	45.20	45.10	45.08
Reserves Total	3052.70	2635.30	2257.40	2036.60	1790.60	1528.59
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	3098.10	2680.60	2302.70	2081.80	1835.70	1573.67
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	76.70	117.30	163.70	193.20	219.40	0.00
Total Debt	76.70	117.30	163.70	193.20	219.40	0.00
Other Liabilities	27.20	26.00	22.20	22.20	19.80	211.76
Total Liabilities	3202.00	2823.90	2488.60	2297.20	2074.90	1785.43
APPLICATION OF FUNDS :
Gross Block	493.40	512.00	555.90	597.60	585.70	616.76
Less : Accumulated Depreciation	260.10	257.50	229.80	207.80	171.70	160.03
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	233.30	254.50	326.10	389.80	414.00	456.73
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.60	4.30	0.00	0.90	0.00	7.67
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	1779.70	1589.20	1142.30	567.90	644.80	283.64
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	766.10	777.80	720.80	929.10	656.60	1055.69
Cash and Bank Balance	459.90	246.50	309.60	433.40	426.80	60.02
Loans and Advances	170.20	130.70	199.10	178.60	88.30	126.03
Total Current Assets	1396.20	1155.00	1229.50	1541.10	1171.70	1241.74
Less : Current Liabilities and Provisions
Current Liabilities	251.30	267.00	230.50	224.70	184.50	246.39
Provisions	52.80	47.90	51.40	37.30	37.80	46.44
Total Current Liabilities & Provisions	304.10	314.90	281.90	262.00	222.30	292.83
Net Current Assets	1092.10	840.10	947.60	1279.10	949.40	948.91
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	40.00	53.30	61.00	24.70	27.60	28.40
Deferred Tax Liability	43.70	43.80	48.40	10.40	2.50	0.67
Net Deferred Tax	-3.70	9.50	12.60	14.30	25.10	27.73
Other Assets	100.00	126.30	60.00	45.20	41.60	60.75
Total Assets	3202.00	2823.90	2488.60	2297.20	2074.90	1785.43
Contingent Liabilities	33.50	31.90	50.20	46.80	47.10	291.43

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	2226.10	2019.20	1823.40	1628.90	1361.80	1370.30
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2226.10	2019.20	1823.40	1628.90	1361.80	1370.30
Other Income	303.10	172.60	151.70	134.00	73.90	90.93
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	2529.20	2191.80	1975.10	1762.90	1435.70	1461.23
EXPENDITURE :
Raw Materials	0.00	0.00	1.90	4.20	7.10	8.77
Power & Fuel Cost	5.60	5.80	6.20	5.10	5.70	10.91
Employee Cost	1496.90	1310.80	1280.00	1054.40	776.80	809.13
Other Manufacturing Expenses	138.40	98.30	98.10	88.10	70.80	87.04
Selling & Administrative Expenses	69.00	66.30	79.10	54.00	71.20	115.66
Miscellaneous Expenses	25.00	12.20	12.90	8.50	19.70	20.94
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1734.90	1493.40	1478.20	1214.30	951.30	1052.45
Operating Profit	794.30	698.40	496.90	548.60	484.40	408.78
Interest	11.00	15.00	18.00	29.70	21.80	23.30
Gross Profit	783.30	683.40	478.90	518.90	462.60	385.48
Depreciation	48.80	55.50	75.50	88.30	89.40	81.38
Profit Before Tax	734.50	627.90	403.40	430.60	373.20	304.10
Tax	124.80	150.20	94.20	97.20	82.50	62.62
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	14.90	0.70	0.80	12.30	1.10	10.44
Reported Net Profit	594.80	477.00	308.40	321.10	289.60	231.04
Extraordinary Items	10.12	4.33	12.38	5.07	4.66	10.38
Adjusted Net Profit	584.68	472.67	296.02	316.03	284.94	220.66
Adjustment below Net Profit	39.50	-1.00	25.50	22.20	23.80	5.09
P & L Balance brought forward	1428.20	1075.30	842.50	646.10	385.30	280.82
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	204.10	123.10	101.10	146.90	52.60	131.82
P & L Balance carried down	1858.40	1428.20	1075.30	842.50	646.10	385.13
Dividend	0.00	0.00	0.00	0.00	27.10	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	650.00	450.00	250.00	250.00	180.00	140.00
Dividend Per Share(Rs)	13.00	9.00	5.00	5.00	3.60	2.80
Earnings Per Share-Unit Curr	26.20	21.06	13.62	14.21	12.84	10.25
Earnings Per Share(Adj)-Unit Curr	26.20	21.06	13.62	14.21	12.84	10.25
Book Value-Unit Curr	136.48	118.35	101.66	92.12	81.41	69.82
Book Value(Adj)-Unit Curr	136.48	118.35	101.66	92.12	81.41	69.82

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	673.40	622.20	581.10
Other Operating Income	0.00	0.00	0.00
Other Income	61.90	95.00	58.90
Total Income	735.30	717.20	640.00
Total Expenditure	526.60	492.50	443.60
PBIDT	208.70	224.70	196.40
Interest	1.90	1.90	3.20
PBDT	206.80	222.80	193.20
Depreciation	11.80	10.00	10.20
Tax	41.20	38.20	27.90
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.00	2.80	8.40
Reported Profit After Tax	152.80	171.80	146.70
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	152.80	171.80	146.70
EPS (Unit Curr.)	6.73	7.57	6.46
EPS (Adj) (Unit Curr.)	6.73	7.57	6.46
Calculated EPS (Unit Curr.)	6.72	7.57	6.46
Calculated EPS (Adj) (Unit Curr.)	6.72	7.57	6.46
Calculated EPS (Ann.) (Unit Curr.)	26.87	30.27	25.85
Calculated EPS (Adj) (Ann.) (Unit Curr.)	26.87	30.27	25.85
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	45.50	45.40	45.40
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(%)	30.99	36.11	33.80
PBDTM(%)	30.71	35.81	33.25
PATM(%)	22.69	27.61	25.25

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.03	0.06	0.08	0.11	0.06
Long Term Debt-Equity Ratio	0.02	0.04	0.06	0.08	0.05
Current Ratio	3.48	3.28	4.14	4.67	4.36
Fixed Assets	4.43	3.78	3.16	2.75	2.27
Inventory	0.00	0.00	0.00	0.00	0.00
Debtors	2.88	2.69	2.21	2.05	1.59
Interest Cover Ratio	67.77	42.86	23.41	15.50	18.12
PBIDTM (%)	35.68	34.59	27.25	33.68	35.57
PBITM (%)	33.49	31.84	23.11	28.26	29.01
PBDTM (%)	35.19	33.85	26.26	31.86	33.97
CPM (%)	28.91	26.37	21.05	25.13	27.83
APATM (%)	26.72	23.62	16.91	19.71	21.27
ROCE (%)	24.74	24.20	17.61	21.06	20.46
RONW (%)	20.59	19.14	14.07	16.39	16.99

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Dec 2025	756.00	686.65	703.15	29.57	26.41	27.34	15,987.70
Nov 2025	796.35	687.20	749.20	32.61	26.26	29.14	17,034.75
Oct 2025	822.50	733.00	797.70	32.86	27.61	31.02	18,135.12
Sep 2025	868.50	747.00	761.85	34.50	28.85	29.62	17,319.38
Aug 2025	829.35	763.00	768.50	33.16	29.45	29.88	17,467.70
Jul 2025	880.80	770.60	806.25	35.30	28.83	31.33	18,319.81
Jun 2025	894.75	815.70	842.60	35.87	31.43	32.74	19,141.29
May 2025	880.00	675.70	834.75	35.75	25.37	32.43	18,962.31
Apr 2025	758.95	558.50	718.50	29.89	18.60	27.91	16,317.81
Mar 2025	768.00	624.20	701.10	31.87	23.58	27.23	15,922.64
Feb 2025	985.00	732.85	737.60	48.18	34.98	35.44	16,750.06
Jan 2025	880.00	717.85	869.40	42.79	33.26	41.77	19,743.09
Share Prices Of 2024
Dec 2024	838.00	723.70	751.80	42.11	34.44	36.10	17,063.77
Nov 2024	774.50	682.55	758.95	37.38	31.94	36.43	17,217.51
Oct 2024	727.95	636.45	703.65	35.92	28.12	33.77	15,962.59
Sep 2024	814.45	665.00	675.05	40.88	31.43	32.39	15,310.84
Aug 2024	824.95	720.05	767.65	41.52	34.15	36.82	17,404.01
Jul 2024	838.45	701.10	792.80	42.83	31.08	38.02	17,970.52
Jun 2024	781.45	531.15	744.80	38.92	23.48	35.72	16,882.32
May 2024	662.55	572.30	609.30	33.10	26.00	29.22	13,810.95

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 49100.54
590.94 1.22%

S&P 500 6896.35
78.48 1.15%

HANG SENG 26585.07
97.55 0.37%

NIKKEI 225 52693.20
-297.90 -0.56%

FTSE 100 10155.70
28.92 0.29%

NIFTY 25338.00
180.50 0.72%

× Ask Your Question