IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	1,462.20 Mar 27,2026 EOD	1,462.80 Mar 27,2026 EOD
Today's Change( )	-31.50 (-2.11%)	-32.80 (-2.19%)
Open( )	1,470.40	1,475.90
Prev Close( )	1,493.70	1,495.60
Volume	15,941.00	381,117.00
Today's Range( )	1,485.00 - 1,421.20	1,485.70 - 1,419.60
52-Week Range( )	2,492.98 - 1,058.00	2,497.50 - 1,084.00
Buy (Size)	N.A	1,462.80(×1)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2000
Registered Office	1st Floor 29 Bank Street,Fort Sonawala Building, Mumbai, Maharashtra-400023
Telephone	91-022-66148301
Fax	91-022-66148655
Chairman	Shailesh Kekre
Managing Director	Kapil Jain
Company Secretary	Pratik Bhanushali
Auditor	Price Waterhouse Chartered Accountants LLP
Face Value	10
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


Non Executive Director	Anjan Malik
Independent Director	Naresh Gupta
Executive Director	P D Mundhra
Chairman & Independent Director	Shailesh Kekre
Independent Director	Srinjay Sengupta Naval Bir Kumar Amit Majmudar Bala Deshpande
Managing Director & Group CEO	Kapil Jain
Vice President & Company Secretary	Pratik Bhanushali

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	46.96	48.23	48.03	33.10	34.01	36.98
Reserves Total	1469.51	1547.33	1110.81	1141.43	1148.62	1074.32
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	-158.79	-83.20	0.00	0.00	0.00	0.00
Total Shareholders Funds	1357.68	1512.36	1158.84	1174.53	1182.63	1111.30
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	261.76	199.17	124.65	106.81	120.85	127.00
Total Debt	261.76	199.17	124.65	106.81	120.85	127.00
Other Liabilities	59.84	47.10	33.78	35.74	38.73	40.27
Total Liabilities	1679.28	1758.63	1317.27	1317.08	1342.21	1278.57
APPLICATION OF FUNDS :
Gross Block	746.77	590.11	430.39	355.27	319.80	290.56
Less : Accumulated Depreciation	393.75	327.41	273.09	219.46	171.50	131.55
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	353.02	262.70	157.30	135.81	148.30	159.01
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.03	0.58	20.26	2.17	0.00	0.27
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	666.88	799.26	675.80	683.19	712.86	673.70
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	586.65	512.01	322.84	236.27	194.31	171.41
Cash and Bank Balance	207.93	307.43	144.36	217.02	249.35	220.61
Loans and Advances	115.98	86.14	190.94	205.38	163.39	142.40
Total Current Assets	910.56	905.58	658.14	658.67	607.05	534.43
Less : Current Liabilities and Provisions
Current Liabilities	344.66	287.53	279.32	228.46	174.03	235.13
Provisions	19.48	0.85	0.18	0.03	9.00	2.31
Total Current Liabilities & Provisions	364.15	288.38	279.50	228.49	183.03	237.44
Net Current Assets	546.41	617.20	378.64	430.19	424.02	296.99
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	110.06	80.66	61.42	32.36	31.99	36.28
Deferred Tax Liability	59.64	46.88	23.85	5.78	7.97	0.00
Net Deferred Tax	50.42	33.78	37.57	26.58	24.02	36.28
Other Assets	62.51	45.13	47.71	39.14	32.99	112.33
Total Assets	1679.27	1758.65	1317.28	1317.07	1342.19	1278.58
Contingent Liabilities	25.54	37.29	58.50	68.34	33.36	25.34

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	2431.52	2094.83	1888.16	1551.31	1197.40	1120.17
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2431.52	2094.83	1888.16	1551.31	1197.40	1120.17
Other Income	63.83	45.11	56.72	20.55	32.96	54.00
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	2495.35	2139.94	1944.88	1571.86	1230.36	1174.17
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	16.08	12.05	9.24	6.14	6.57	7.72
Employee Cost	1080.95	885.15	797.69	604.87	479.62	484.49
Other Manufacturing Expenses	136.11	109.53	106.58	64.68	48.82	44.20
Selling & Administrative Expenses	650.51	560.00	443.33	343.62	279.64	328.24
Miscellaneous Expenses	22.43	10.23	8.76	7.30	22.32	63.16
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1906.07	1576.97	1365.58	1026.61	836.97	927.81
Operating Profit	589.28	562.97	579.30	545.26	393.39	246.36
Interest	31.14	19.19	16.57	16.77	19.00	18.45
Gross Profit	558.14	543.78	562.73	528.49	374.39	227.91
Depreciation	81.70	63.92	58.73	51.67	50.00	44.59
Profit Before Tax	476.44	479.86	504.00	476.82	324.39	183.32
Tax	128.12	123.83	129.05	121.54	87.77	58.46
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-11.19	-1.01	-3.46	0.38	-2.18	1.28
Reported Net Profit	359.50	357.04	378.40	354.90	238.79	123.57
Extraordinary Items	20.07	8.53	8.22	4.36	16.12	-32.96
Adjusted Net Profit	339.43	348.51	370.18	350.54	222.67	156.53
Adjustment below Net Profit	-475.02	-39.81	-380.73	-371.29	-133.67	-252.35
P & L Balance brought forward	1499.07	1186.66	1194.01	1214.88	1112.49	1209.68
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	5.83	4.82	5.03	4.48	2.74	5.21
P & L Balance carried down	1377.72	1499.07	1186.66	1194.01	1214.88	1075.69
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	10.00	10.00	10.00	10.00	10.00
Dividend Per Share(Rs)	1.00	1.00	1.00	1.00	1.00	1.00
Earnings Per Share-Unit Curr	76.55	74.03	78.78	107.23	70.22	33.41
Earnings Per Share(Adj)-Unit Curr	38.28	37.02	39.39	35.74	23.41	11.14
Book Value-Unit Curr	322.93	330.81	241.25	354.86	347.77	300.49
Book Value(Adj)-Unit Curr	161.47	165.41	120.63	118.29	115.93	100.17

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	736.10	691.29	665.08
Other Operating Income	0.00	0.00	0.00
Other Income	26.09	26.13	10.05
Total Income	762.19	717.42	675.13
Total Expenditure	561.81	538.32	522.31
PBIDT	200.39	179.10	152.82
Interest	6.73	8.23	7.68
PBDT	193.66	170.86	145.15
Depreciation	25.28	23.68	20.26
Tax	45.16	39.74	25.79
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-2.75	-2.68	6.18
Reported Profit After Tax	125.97	110.11	92.92
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	125.97	110.11	92.92
EPS (Unit Curr.)	26.78	23.44	19.78
EPS (Adj) (Unit Curr.)	13.39	11.72	9.89
Calculated EPS (Unit Curr.)	26.93	23.47	19.77
Calculated EPS (Adj) (Unit Curr.)	13.47	11.74	9.89
Calculated EPS (Ann.) (Unit Curr.)	107.70	93.88	79.10
Calculated EPS (Adj) (Ann.) (Unit Curr.)	53.85	46.94	39.55
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	46.78	46.92	46.99
Reserve & Surplus	0.00	0.00	0.00
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(%)	27.22	25.91	22.98
PBDTM(%)	26.31	24.72	21.82
PATM(%)	17.11	15.93	13.97

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.16	0.12	0.10	0.10	0.11
Long Term Debt-Equity Ratio	0.14	0.10	0.08	0.08	0.09
Current Ratio	2.48	2.48	2.41	2.86	2.62
Fixed Assets	3.64	4.11	4.81	4.60	3.92
Inventory	0.00	0.00	0.00	0.00	0.00
Debtors	4.43	5.02	6.75	7.21	6.55
Interest Cover Ratio	16.30	26.01	31.42	29.43	18.07
PBIDTM (%)	24.24	26.87	30.68	35.15	32.85
PBITM (%)	20.88	23.82	27.57	31.82	28.68
PBDTM (%)	22.95	25.96	29.80	34.07	31.27
CPM (%)	18.15	20.10	23.15	26.21	24.12
APATM (%)	14.78	17.04	20.04	22.88	19.94
ROCE (%)	29.53	32.45	39.52	37.12	26.20
RONW (%)	25.05	26.73	32.43	30.11	20.82

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Feb 2026	2,492.50	1,580.00	1,586.83	70.54	44.17	44.55	15,122.56
Jan 2026	2,492.98	2,075.00	2,326.63	72.56	57.61	65.32	22,172.90
Share Prices Of 2025
Dec 2025	2,476.63	2,164.00	2,344.28	69.92	59.04	65.82	22,341.11
Nov 2025	2,430.98	2,020.48	2,275.03	70.04	52.67	63.88	21,681.15
Oct 2025	2,413.00	1,953.50	2,367.05	69.06	54.59	66.46	22,558.16
Sep 2025	2,300.00	1,990.63	2,005.08	65.77	55.49	56.30	19,108.51
Aug 2025	2,319.50	1,878.68	2,110.78	67.87	52.18	59.26	20,115.84
Jul 2025	1,959.28	1,661.35	1,882.80	59.13	45.97	52.86	17,943.22
Jun 2025	1,876.38	1,685.08	1,749.18	53.77	46.60	49.11	16,669.76
May 2025	1,792.20	1,153.38	1,763.40	51.14	30.49	49.51	16,805.33
Apr 2025	1,409.95	1,058.00	1,253.90	42.30	25.16	35.21	11,949.76
Mar 2025	1,425.00	1,250.00	1,389.05	40.79	32.91	39.00	13,237.75
Feb 2025	1,658.23	1,407.95	1,419.68	45.62	38.18	38.82	13,529.60
Jan 2025	1,836.70	1,438.88	1,519.55	53.04	37.99	41.55	14,481.42
Share Prices Of 2024
Dec 2024	1,937.58	1,722.03	1,740.13	56.84	45.76	47.58	16,583.52
Nov 2024	1,763.00	1,454.48	1,743.15	49.19	38.63	47.67	16,612.34
Oct 2024	1,608.78	1,326.00	1,457.28	46.01	35.34	39.85	13,887.94
Sep 2024	1,558.13	1,325.50	1,503.05	46.11	35.57	41.10	14,324.17
Aug 2024	1,479.25	1,120.25	1,450.45	42.59	28.34	39.66	13,822.89
Jul 2024	1,321.05	1,169.58	1,197.80	38.42	31.22	32.75	11,415.12

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 45202.56
-778.56 -1.69%

S&P 500 6394.42
-103.74 -1.60%

HANG SENG 24951.89
95.45 0.38%

NIKKEI 225 53412.46
-191.19 -0.36%

FTSE 100 9959.27
-12.90 -0.13%

NIFTY 22819.60
-486.85 -2.09%

× Ask Your Question