IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	193.50 Dec 26,2025 EOD
Today's Change( )	5.90 (3.14%)
Open( )	190.95
Prev Close( )	187.60
Volume	16,779.00
Today's Range( )	195.00 - 187.95
52-Week Range( )	201.35 - 56.70
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1993
Registered Office	G Flr No 46 Old No 32/1 3rd Cr,Aga Abbas Ali Road Ulsoor, Bangalore, Karnataka-560042
Telephone	91-80-25594145
Fax	NA
Chairman	Geetika khandelwal
Managing Director	Mysore Satish Sharad
Company Secretary	Prakriti Sarvoy
Auditor	ASA & Associates LLP
Face Value	10
Market Lot	1
Listing	BSE,KolkataBSE,Kolkata
Registrar	Maheshwari Datamatics Pvt Ltd 23 RN Mukherjee Road,5th Floor , ,Kolkata-700001

Board of Directors


Managing Director	Mysore Satish Sharad
Non Executive Director	Syed Fahad Channappa Bhavihal
Company Sec. & Compli. Officer	Prakriti Sarvoy
Independent Director	Rakhi Jain
Chairman & Independent Director	Geetika khandelwal
Non Executive Director	SATISH BABU PADMANABHA SHETTY

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	9.50	9.50	9.50	9.50	10.50	10.50
Reserves Total	76.08	67.13	49.41	10.50	10.35	12.17
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	85.58	76.63	58.91	20.00	20.85	22.67
Secured Loans	26.90	19.40	28.72	27.56	15.65	12.12
Unsecured Loans	0.52	0.09	0.13	-0.58	0.02	0.12
Total Debt	27.42	19.49	28.85	26.98	15.67	12.24
Other Liabilities	1.25	0.84	0.62	0.91	0.93	0.90
Total Liabilities	114.25	96.96	88.38	47.89	37.45	35.81
APPLICATION OF FUNDS :
Gross Block	59.75	43.00	31.91	31.34	31.18	29.93
Less : Accumulated Depreciation	31.88	30.06	29.12	28.53	27.63	26.75
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	27.87	12.94	2.79	2.81	3.55	3.18
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	2.74	0.00	0.00	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.08	9.05	9.04	0.04	0.04	0.02
Current Assets, Loans & Advances
Inventories	32.62	25.06	18.03	17.71	12.49	13.67
Sundry Debtors	10.87	7.99	17.86	11.57	9.42	7.55
Cash and Bank Balance	11.00	27.03	47.98	14.96	8.89	8.17
Loans and Advances	9.13	11.99	3.17	6.90	6.77	6.46
Total Current Assets	63.62	72.06	87.05	51.15	37.57	35.84
Less : Current Liabilities and Provisions
Current Liabilities	12.05	4.77	9.49	7.68	5.23	5.26
Provisions	1.49	0.84	2.60	0.59	0.85	0.47
Total Current Liabilities & Provisions	13.54	5.61	12.09	8.27	6.08	5.72
Net Current Assets	50.08	66.46	74.96	42.88	31.49	30.12
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	5.04	2.44	0.78	1.55	1.71	0.96
Deferred Tax Liability	3.98	1.48	0.00	0.00	0.00	0.02
Net Deferred Tax	1.06	0.96	0.78	1.55	1.71	0.94
Other Assets	32.41	7.54	0.83	0.62	0.66	1.55
Total Assets	114.24	96.96	88.39	47.90	37.45	35.82
Contingent Liabilities	0.00	0.00	0.00	0.00	0.00	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	188.59	177.09	221.34	125.09	110.73	108.70
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	188.59	177.09	221.34	125.09	110.73	108.70
Other Income	7.40	5.19	3.42	1.94	5.78	8.02
Stock Adjustments	7.06	7.36	0.11	4.82	-1.18	3.08
Total Income	203.05	189.64	224.87	131.85	115.33	119.80
EXPENDITURE :
Raw Materials	149.43	127.63	136.04	103.44	89.14	89.08
Power & Fuel Cost	4.35	3.17	3.15	6.31	5.49	5.01
Employee Cost	11.54	10.25	9.62	8.22	10.28	8.00
Other Manufacturing Expenses	14.01	12.25	9.99	2.77	2.32	3.45
Selling & Administrative Expenses	6.68	9.03	10.55	8.52	6.86	7.30
Miscellaneous Expenses	0.92	0.87	0.73	0.71	1.80	1.16
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	186.93	163.20	170.08	129.97	115.88	114.00
Operating Profit	16.11	26.44	54.79	1.87	-0.56	5.81
Interest	1.72	1.59	1.43	0.84	1.14	0.92
Gross Profit	14.39	24.85	53.36	1.03	-1.70	4.89
Depreciation	2.01	0.98	0.77	0.90	0.88	1.04
Profit Before Tax	12.38	23.87	52.59	0.13	-2.58	3.85
Tax	3.39	6.11	13.04	0.00	0.00	1.27
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.06	-0.12	0.74	0.11	-0.76	-0.14
Reported Net Profit	9.06	17.89	38.82	0.02	-1.81	2.72
Extraordinary Items	0.00	0.00	-0.33	0.00	0.00	0.00
Adjusted Net Profit	9.06	17.89	39.15	0.02	-1.81	2.72
Adjustment below Net Profit	-0.14	-0.18	0.09	0.14	-0.04	0.00
P & L Balance brought forward	62.21	44.50	5.59	5.43	7.28	4.94
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	71.13	62.21	44.50	5.59	5.43	7.66
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	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	9.53	18.83	40.86	0.02	-1.72	2.59
Earnings Per Share(Adj)-Unit Curr	9.53	18.83	40.86	0.02	-1.72	2.59
Book Value-Unit Curr	90.07	80.66	62.01	21.05	19.83	21.60
Book Value(Adj)-Unit Curr	90.07	80.66	62.01	21.05	19.83	21.60

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	56.99	60.68	47.87
Other Operating Income	0.00	0.00	0.00
Other Income	2.71	1.12	1.76
Total Income	59.70	61.80	49.63
Total Expenditure	49.52	56.41	40.60
PBIDT	10.18	5.40	9.03
Interest	0.49	0.55	0.46
PBDT	9.69	4.85	8.57
Depreciation	1.07	1.16	0.54
Tax	2.35	1.16	1.99
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.13	-0.22	0.19
Reported Profit After Tax	6.41	2.75	5.85
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	6.41	2.75	5.85
EPS (Unit Curr.)	6.75	2.90	6.16
EPS (Adj) (Unit Curr.)	6.75	2.90	6.16
Calculated EPS (Unit Curr.)	6.75	2.89	6.16
Calculated EPS (Adj) (Unit Curr.)	6.75	2.89	6.16
Calculated EPS (Ann.) (Unit Curr.)	27.00	11.56	24.62
Calculated EPS (Adj) (Ann.) (Unit Curr.)	27.00	11.56	24.62
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	9.50	9.50	9.50
Reserve & Surplus	85.27	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(%)	17.86	8.90	18.86
PBDTM(%)	17.00	7.99	17.90
PATM(%)	11.25	4.53	12.22

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.29	0.36	0.71	1.04	0.64
Long Term Debt-Equity Ratio	0.02	0.00	0.05	0.11	0.01
Current Ratio	2.08	2.42	1.95	1.75	1.93
Fixed Assets	3.67	4.73	7.00	4.00	3.62
Inventory	6.54	8.22	12.39	8.28	8.47
Debtors	20.00	13.70	15.04	11.92	13.05
Interest Cover Ratio	8.20	16.02	37.78	1.15	-1.26
PBIDTM (%)	8.54	14.93	24.75	1.49	-0.51
PBITM (%)	7.48	14.38	24.41	0.78	-1.30
PBDTM (%)	7.63	14.03	24.11	0.82	-1.54
CPM (%)	5.87	10.66	17.89	0.74	-0.84
APATM (%)	4.80	10.10	17.54	0.02	-1.63
ROCE (%)	13.36	27.48	79.27	2.27	-3.93
RONW (%)	11.17	26.40	98.39	0.10	-8.32

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	201.35	153.05	188.00	23.96	16.81	21.79	197.42
Oct 2025	179.00	129.05	167.50	21.86	14.61	19.41	175.89
Sep 2025	177.90	132.10	144.90	21.97	13.14	16.79	152.16
Aug 2025	148.10	109.45	147.35	17.25	12.12	17.08	154.73
Jul 2025	132.85	103.85	130.15	15.40	12.02	15.08	136.67
Jun 2025	125.65	96.50	115.95	14.56	10.52	13.44	121.76
May 2025	122.50	62.04	107.62	16.16	7.08	12.47	113.01
Apr 2025	74.55	56.70	64.79	8.73	5.98	7.51	68.03
Mar 2025	71.83	59.32	59.32	8.33	6.88	6.88	62.29
Feb 2025	84.85	63.51	68.76	5.10	3.59	4.04	72.20
Jan 2025	109.35	78.05	84.35	6.67	4.21	4.95	88.57
Share Prices Of 2024
Dec 2024	130.40	98.50	105.05	7.65	5.51	6.17	110.31
Nov 2024	152.90	97.60	103.65	9.09	5.26	6.08	108.84
Oct 2024	203.95	137.20	145.30	12.37	7.60	8.53	152.58
Sep 2024	207.40	182.00	185.80	12.77	10.46	10.91	195.10
Aug 2024	220.00	191.40	201.15	13.76	10.26	11.81	211.22
Jul 2024	217.35	186.50	209.40	12.86	10.58	12.29	219.89
Jun 2024	230.00	193.10	201.75	14.03	10.57	11.84	211.85
May 2024	264.00	200.00	210.45	17.73	11.16	12.35	220.99
Apr 2024	259.10	202.50	225.50	15.57	11.39	13.24	236.79

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 Powered By CMOTS Infotech ( ISO 9001:2015 Certified )

DJIA 48728.27
-23.90 -0.05%

S&P 500 6949.98
-3.07 -0.04%

HANG SENG 25818.94
44.79 0.17%

NIKKEI 225 50641.54
233.75 0.46%

FTSE 100 9870.68
-18.54 -0.19%

NIFTY 26042.30
-99.80 -0.38%

× Ask Your Question