IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	349.10 May 02,2025 EOD	349.85 May 02,2025 EOD
Today's Change( )	0.35 (0.10%)	0.85 (0.24%)
Open( )	351.35	349.85
Prev Close( )	348.75	349.00
Volume	14,097.00	261,357.00
Today's Range( )	351.35 - 341.60	352.50 - 341.25
52-Week Range( )	634.90 - 312.50	635.00 - 312.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	349.85(×201)

Company Background


Incorporation Year	1984
Registered Office	Plot No N-198 MIDC Tarapur,Pamtembhi Village Palghar Tal, Thane, Maharashtra-401506
Telephone	91-22-24072249
Fax	91-22-24073462/24070144
Chairman	C V Gogri
Managing Director	Prakash M Patil
Company Secretary	Rushikesh Deole
Auditor	Gokhale & Sathe
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


CMD & CEO	Prakash M Patil
Managing Director	Rashesh C Gogri
Joint Managing Director	Harshit M Savla
Executive Director	Harit P Shah Uday M Patil
Non Executive Director	Narendra Jagannath Salvi
Independent Director	Ankit Vikram Paleja Bhaskar Narayan Thorat Neha Gada
Chairman Emeritus	C V Gogri
Independent Director	Hasmukh Dedhia Sandeep M Joshi Shri Ajit E. Venugopalan
Company Sec. & Compli. Officer	Rushikesh Deole

Balance Sheet

Particulars (Sources Of Funds)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Share Capital	91.94	92.60	92.60	93.20	23.30	23.58
Reserves Total	1083.27	1021.70	879.57	766.41	598.49	494.99
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	1175.21	1114.30	972.17	859.61	621.79	518.57
Secured Loans	365.66	436.24	449.11	219.77	250.36	347.25
Unsecured Loans	109.06	99.24	70.25	115.96	127.75	123.26
Total Debt	474.72	535.48	519.36	335.73	378.11	470.51
Other Liabilities	2.91	3.15	17.42	29.39	33.68	23.25
Total Liabilities	1652.84	1652.93	1508.95	1224.73	1033.58	1012.33
APPLICATION OF FUNDS :
Gross Block	1274.90	1141.55	1112.47	1049.30	991.25	922.44
Less : Accumulated Depreciation	552.60	507.07	463.05	418.78	379.68	336.77
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	722.30	634.48	649.42	630.52	611.57	585.67
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	221.62	160.75	59.62	15.95	10.96	32.37
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	29.97	28.62	28.03	24.32	20.38	18.92
Current Assets, Loans & Advances
Inventories	441.77	477.73	488.46	390.38	307.41	227.71
Sundry Debtors	643.95	801.68	711.64	503.99	464.34	436.90
Cash and Bank Balance	3.82	2.68	2.21	3.81	3.85	4.85
Loans and Advances	91.48	67.45	70.88	61.96	49.77	65.55
Total Current Assets	1181.02	1349.53	1273.19	960.13	825.36	735.00
Less : Current Liabilities and Provisions
Current Liabilities	445.02	467.44	452.95	336.03	356.39	270.68
Provisions	4.03	6.76	2.59	1.28	2.14	1.43
Total Current Liabilities & Provisions	449.06	474.20	455.53	337.30	358.53	272.11
Net Current Assets	731.97	875.33	817.66	622.82	466.83	462.89
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Liability	69.73	68.37	70.04	74.97	78.59	88.48
Net Deferred Tax	-69.73	-68.37	-70.04	-74.97	-78.59	-88.48
Other Assets	16.71	22.11	24.26	6.09	2.42	0.97
Total Assets	1652.84	1652.92	1508.94	1224.73	1033.57	1012.34
Contingent Liabilities	242.23	191.39	178.21	151.02	87.80	74.05

Profit and Loss

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	2266.91	2497.97	2251.17	1914.89	1634.92	1454.25
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2266.91	2497.97	2251.17	1914.89	1634.92	1454.25
Other Income	4.18	2.23	4.77	9.69	9.44	6.28
Stock Adjustments	-26.77	6.72	77.94	9.08	53.94	-19.05
Total Income	2244.32	2506.92	2333.88	1933.66	1698.30	1441.48
EXPENDITURE :
Raw Materials	1476.42	1723.25	1558.47	1148.99	1099.82	945.98
Power & Fuel Cost	151.64	153.45	126.05	95.64	101.04	82.14
Employee Cost	70.20	64.30	57.17	55.60	52.65	47.23
Other Manufacturing Expenses	191.24	182.71	171.26	138.99	122.62	103.91
Selling & Administrative Expenses	73.95	89.25	89.75	76.70	59.39	50.37
Miscellaneous Expenses	7.52	5.68	5.24	6.72	5.40	2.83
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1970.96	2218.64	2007.95	1522.64	1440.92	1232.46
Operating Profit	273.36	288.28	325.94	411.02	257.38	209.02
Interest	33.21	36.18	23.05	25.71	35.74	41.00
Gross Profit	240.15	252.10	302.89	385.31	221.64	168.02
Depreciation	47.67	47.29	47.39	47.60	46.67	40.39
Profit Before Tax	192.48	204.81	255.50	337.71	174.97	127.63
Tax	49.60	53.25	65.50	84.50	49.55	31.92
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	1.00	-1.25	-5.00	-4.50	-10.25	8.45
Reported Net Profit	141.88	152.81	195.00	257.71	135.67	87.26
Extraordinary Items	0.00	0.00	0.00	0.17	6.35	2.54
Adjusted Net Profit	141.88	152.81	195.00	257.54	129.32	84.72
Adjustment below Net Profit	-13.32	0.00	-51.64	-69.90	-26.90	-0.48
P & L Balance brought forward	947.13	818.86	704.26	565.52	475.07	399.36
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	23.38	24.54	28.76	49.07	18.32	11.06
P & L Balance carried down	1052.31	947.13	818.86	704.26	565.52	475.07
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	25.00	20.00	10.00
Dividend Per Share(Rs)	1.00	1.00	1.00	2.50	2.00	1.00
Earnings Per Share-Unit Curr	15.43	16.50	21.06	27.65	58.23	37.00
Earnings Per Share(Adj)-Unit Curr	15.43	16.50	21.06	27.65	14.56	9.25
Book Value-Unit Curr	127.83	120.34	104.99	92.23	266.86	219.90
Book Value(Adj)-Unit Curr	127.83	120.34	104.99	92.23	66.72	54.97

Quarterly Results

Quarters :

Particulars	Dec 2024 ( Cr)	Sep 2024 ( Cr)	Jun 2024 ( Cr)
Gross Sales	514.54	543.09	492.96
Other Operating Income	0.00	0.00	0.00
Other Income	11.37	0.38	0.10
Total Income	525.91	543.47	493.06
Total Expenditure	454.29	483.55	438.73
PBIDT	71.62	59.92	54.33
Interest	7.57	7.17	7.46
PBDT	64.05	52.75	46.87
Depreciation	12.02	11.86	11.71
Tax	12.00	8.50	7.75
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.50	2.00	0.50
Reported Profit After Tax	38.53	30.39	26.91
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	38.53	30.39	26.91
EPS (Unit Curr.)	4.22	3.33	2.93
EPS (Adj) (Unit Curr.)	4.22	3.33	2.93
Calculated EPS (Unit Curr.)	4.22	3.33	2.93
Calculated EPS (Adj) (Unit Curr.)	4.22	3.33	2.93
Calculated EPS (Ann.) (Unit Curr.)	16.89	13.32	11.71
Calculated EPS (Adj) (Ann.) (Unit Curr.)	16.89	13.32	11.71
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	10.00	0.00	0.00
Equity	91.27	91.27	91.94
Reserve & Surplus	0.00	1068.06	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(%)	13.92	11.03	11.02
PBDTM(%)	12.45	9.71	9.51
PATM(%)	7.49	5.60	5.46

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.44	0.51	0.47	0.48	0.74
Long Term Debt-Equity Ratio	0.18	0.14	0.15	0.22	0.33
Current Ratio	1.52	1.43	1.47	1.45	1.23
Fixed Assets	1.88	2.22	2.08	1.88	1.71
Inventory	4.93	5.17	5.12	5.49	6.11
Debtors	3.14	3.30	3.70	3.96	3.63
Interest Cover Ratio	6.80	6.66	12.08	14.14	5.90
PBIDTM (%)	12.06	11.54	14.48	21.46	15.74
PBITM (%)	9.96	9.65	12.37	18.98	12.89
PBDTM (%)	10.59	10.09	13.45	20.12	13.56
CPM (%)	8.36	8.01	10.77	15.94	11.15
APATM (%)	6.26	6.12	8.66	13.46	8.30
ROCE (%)	13.65	15.24	20.38	32.19	20.60
RONW (%)	12.39	14.65	21.29	34.79	23.79

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2025	373.50	312.50	348.75	24.71	19.68	22.60	3,206.23
Mar 2025	377.00	331.00	339.80	25.35	21.34	22.02	3,123.95
Feb 2025	431.50	349.50	351.35	29.37	22.53	22.77	3,230.14
Jan 2025	477.05	388.00	405.80	31.85	25.00	26.29	3,730.72
Share Prices Of 2024
Dec 2024	495.75	420.00	460.65	33.80	26.96	29.85	4,234.99
Nov 2024	502.50	441.00	461.50	33.02	28.07	29.90	4,242.80
Oct 2024	528.85	467.00	483.60	35.11	29.75	31.34	4,445.98
Sep 2024	590.95	505.05	513.05	38.75	32.22	33.24	4,716.73
Aug 2024	634.90	491.55	583.10	43.98	31.40	37.78	5,360.73
Jul 2024	563.95	500.05	511.05	37.30	32.20	33.11	4,698.34
Jun 2024	538.90	450.20	504.15	36.05	27.63	32.67	4,634.90
May 2024	508.85	453.60	475.15	33.55	28.85	30.79	4,368.29
Apr 2024	519.80	436.05	504.55	34.07	26.93	32.69	4,638.58
Mar 2024	512.00	430.00	433.85	33.78	27.62	28.11	3,988.60
Feb 2024	567.10	495.05	497.35	35.49	29.65	29.92	4,572.39
Jan 2024	544.75	488.25	526.25	33.39	28.37	31.66	4,838.08
Share Prices Of 2023
Dec 2023	535.45	471.00	489.05	32.75	28.22	29.42	4,496.08
Nov 2023	500.00	458.15	485.95	30.95	27.44	29.24	4,467.58
Oct 2023	567.50	443.75	469.60	34.98	24.77	28.25	4,317.27
Sep 2023	624.00	540.00	544.10	38.33	32.24	32.73	5,002.18

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
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 40753.42
63.06 0.15%

S&P 500 5622.11
32.05 0.57%

HANG SENG 22504.69
385.27 1.74%

NIKKEI 225 36831.70
379.40 1.04%

FTSE 100 8496.80
1.95 0.02%

NIFTY 24346.70
12.50 0.05%

× Ask Your Question